MHK
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 10.79 | 10.79 | 10.84 | 11.14 | 11.74 | 11.20 | 9.55 | 9.97 | 9.98 | 9.49 | 8.96 | 8.07 | 7.80 | 7.35 | 5.79 | 5.64 | 5.32 |
|---|
| Cost of Revenues | | 8.17 | 8.21 | 8.15 | 8.43 | 8.79 | 7.93 | 7.12 | 7.29 | 7.15 | 6.49 | 6.15 | 5.66 | 5.65 | 5.43 | 4.30 | 4.23 | 3.92 |
|---|
| Gross Profit | | 2.62 | 2.57 | 2.69 | 2.71 | 2.94 | 3.27 | 2.43 | 2.68 | 2.84 | 3.00 | 2.81 | 2.41 | 2.15 | 1.92 | 1.49 | 1.42 | 1.40 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 2.70 | 2.76 | 2.80 | 2.53 | 2.64 | 2.72 | 2.80 | 2.68 | 2.61 | 2.77 |
|---|
| Cost of Revenues | | 2.04 | 2.10 | 2.09 | 1.94 | 2.02 | 2.03 | 2.08 | 2.03 | 1.97 | 2.07 |
|---|
| Gross Profit | | 0.66 | 0.65 | 0.71 | 0.58 | 0.62 | 0.69 | 0.72 | 0.65 | 0.65 | 0.69 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 2.00 | 2.00 | 1.93 | 1.79 | 1.85 | 1.74 | 1.64 | 1.53 | 1.57 | 1.38 | 1.37 | 1.11 | 1.10 | 1.09 |
|---|
| Depreciation & Amortization | | 0.65 | 0.65 | 0.64 | 0.63 | 0.60 | 0.59 | 0.61 | 0.58 | 0.52 | 0.45 | 0.41 | 0.36 | 0.35 | 0.31 | 0.28 | 0.30 | 0.30 |
|---|
| Total Operating Expenses | | 2.09 | 2.07 | 1.99 | 3.00 | 2.00 | 1.93 | 1.79 | 1.85 | 1.74 | 1.64 | 1.53 | 1.57 | 1.38 | 1.37 | 1.11 | 1.10 | 1.09 |
|---|
| Operating Income | | 0.52 | 0.51 | 0.69 | -0.29 | 0.93 | 0.76 | 0.03 | 0.21 | 1.10 | 1.35 | 1.28 | 0.84 | 0.77 | 0.55 | 0.38 | 0.32 | 0.31 |
| Operating Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.48 | 0.55 |
|---|
| Depreciation & Amortization | | 0.18 | 0.17 | 0.16 | 0.15 | 0.16 | 0.16 | 0.17 | 0.15 | 0.15 | 0.15 |
|---|
| Total Operating Expenses | | 0.56 | 0.52 | 0.53 | 0.49 | 0.50 | 0.48 | 0.51 | 0.50 | 0.48 | 0.55 |
|---|
| Operating Income | | 0.10 | 0.14 | 0.19 | 0.10 | 0.12 | 0.21 | 0.21 | 0.15 | 0.16 | -0.73 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.02 | 0.02 | 0.05 | 0.08 | 0.05 | 0.06 | 0.05 | 0.04 | 0.04 | 0.03 | 0.04 | 0.07 | 0.10 | 0.09 | 0.07 | 0.10 | 0.13 |
|---|
| Other Expense | | -0.05 | -0.04 | -0.05 | -0.07 | -0.75 | 0.53 | 0.56 | 0.54 | -0.01 | -0.01 | 0.00 | -0.02 | -0.01 | -0.01 | 0.00 | -0.01 | 0.01 |
|---|
| IBT | | 0.47 | 0.47 | 0.65 | -0.35 | 0.18 | 1.29 | 0.58 | 0.75 | 1.05 | 1.32 | 1.24 | 0.75 | 0.66 | 0.45 | 0.30 | 0.20 | 0.19 |
|---|
| Income Tax Expense | | 0.10 | 0.10 | 0.13 | 0.08 | 0.16 | 0.26 | 0.07 | 0.00 | 0.18 | 0.34 | 0.31 | 0.13 | 0.13 | 0.08 | 0.05 | 0.02 | 0.00 |
|---|
| Net Income | | 0.37 | 0.37 | 0.52 | -0.44 | 0.03 | 1.03 | 0.52 | 0.74 | 0.86 | 0.97 | 0.93 | 0.62 | 0.53 | 0.35 | 0.25 | 0.17 | 0.19 |
| Net Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Interest Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
|---|
| Interest Expense | | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 |
|---|
| Other Expense | | -0.03 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 |
|---|
| IBT | | 0.07 | 0.13 | 0.18 | 0.09 | 0.11 | 0.20 | 0.20 | 0.13 | 0.15 | -0.75 |
|---|
| Income Tax Expense | | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.04 | 0.04 | 0.03 | 0.01 | 0.01 |
|---|
| Net Income | | 0.04 | 0.11 | 0.15 | 0.07 | 0.09 | 0.16 | 0.16 | 0.11 | 0.14 | -0.76 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $0.00 | $-6.90 | $0.40 | $15.01 | $7.24 | $10.34 | $11.58 | $13.07 | $12.55 | $8.37 | $7.30 | $4.86 | $3.63 | $2.53 | $2.66 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-6.90 | $0.39 | $14.94 | $7.22 | $10.30 | $11.52 | $12.98 | $12.48 | $8.31 | $7.25 | $4.82 | $3.61 | $2.52 | $2.65 |
|---|
| Shares Outstanding | | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
|---|
| Diluted Shares Outstanding | | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
| Per Share Data |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.19 | $-11.94 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.18 | $-11.94 |
|---|
| Shares Outstanding | | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
|---|
| Diluted Shares Outstanding | | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.50 | 0.67 | 0.64 | 0.51 | 0.27 | 0.77 | 0.13 | 0.12 | 0.08 | 0.12 | 0.08 | 0.10 | 0.05 | 0.48 | 0.31 | 0.35 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.16 | 0.32 | 0.57 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 0.50 | 0.67 | 0.64 | 0.67 | 0.59 | 1.34 | 0.13 | 0.12 | 0.08 | 0.12 | 0.08 | 0.10 | 0.05 | 0.48 | 0.31 | 0.35 |
|---|
| Accounts Receivable | | 2.02 | 1.80 | 1.87 | 1.90 | 1.84 | 1.71 | 1.53 | 1.61 | 1.56 | 1.38 | 1.26 | 1.08 | 1.06 | 0.68 | 0.69 | 0.61 |
|---|
| Inventory | | 2.58 | 2.51 | 2.55 | 2.79 | 2.39 | 1.91 | 2.28 | 2.29 | 1.95 | 1.68 | 1.61 | 1.54 | 1.57 | 1.13 | 1.11 | 1.01 |
|---|
| Other Current Assets | | 0.55 | 0.51 | 0.54 | 0.53 | 0.02 | 0.03 | 0.07 | 0.07 | 0.10 | 0.03 | 0.04 | 0.03 | 0.04 | 0.01 | 0.02 | 0.02 |
|---|
| Total Current Assets | | 5.64 | 5.50 | 5.60 | 5.90 | 5.24 | 5.36 | 4.43 | 4.51 | 4.07 | 3.47 | 3.25 | 3.13 | 3.09 | 2.55 | 2.40 | 2.25 |
| Current Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Cash And Equivalents | | 0.52 | 0.55 | 0.70 | 0.67 | 0.42 | 0.50 | 0.66 | 0.64 | 0.52 | 0.57 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 0.52 | 0.55 | 0.70 | 0.67 | 0.42 | 0.50 | 0.66 | 0.64 | 0.52 | 0.57 |
|---|
| Accounts Receivable | | 2.25 | 2.25 | 2.13 | 1.80 | 2.04 | 2.02 | 2.01 | 1.87 | 1.94 | 2.09 |
|---|
| Inventory | | 2.69 | 2.71 | 2.61 | 2.51 | 2.61 | 2.58 | 2.53 | 2.55 | 2.52 | 2.62 |
|---|
| Other Current Assets | | 0.55 | 0.55 | 0.54 | 0.51 | 0.54 | 0.55 | 0.53 | 0.54 | 0.52 | 0.57 |
|---|
| Total Current Assets | | 6.01 | 6.06 | 5.98 | 5.50 | 5.62 | 5.64 | 5.72 | 5.60 | 5.50 | 5.85 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 5.16 | 4.95 | 5.42 | 5.05 | 5.03 | 4.91 | 5.02 | 4.70 | 4.27 | 3.37 | 3.15 | 2.70 | 2.70 | 1.69 | 1.71 | 1.69 |
|---|
| Goodwill | | 1.14 | 1.11 | 1.16 | 1.93 | 2.61 | 2.65 | 2.57 | 2.52 | 2.47 | 2.27 | 2.29 | 1.60 | 1.74 | 1.39 | 1.38 | 1.37 |
|---|
| Intangible Assets | | 0.84 | 0.79 | 0.88 | 0.86 | 0.90 | 0.95 | 0.93 | 0.96 | 0.89 | 0.83 | 0.94 | 0.70 | 0.81 | 0.55 | 0.61 | 0.68 |
|---|
| Long-Term Investments | | -0.50 | 0.00 | 0.00 | -0.39 | -0.21 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 0.50 | 0.00 | 0.50 | 0.39 | 0.21 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Long-Term Assets | | 7.64 | 7.28 | 7.96 | 8.23 | 8.99 | 8.96 | 8.96 | 8.59 | 8.02 | 6.76 | 6.69 | 5.15 | 5.41 | 3.75 | 3.81 | 3.85 |
|---|
| Total Assets | | 13.28 | 12.78 | 13.56 | 14.12 | 14.22 | 14.33 | 13.39 | 13.10 | 12.09 | 10.23 | 9.94 | 8.29 | 8.49 | 6.30 | 6.21 | 6.10 |
| Long-Term Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Property, Plant & Equipment | | 5.08 | 5.19 | 5.03 | 4.95 | 5.14 | 5.16 | 5.30 | 5.42 | 5.19 | 5.36 |
|---|
| Goodwill | | 1.20 | 1.20 | 1.14 | 1.11 | 1.17 | 1.14 | 1.14 | 1.16 | 1.13 | 2.03 |
|---|
| Intangible Assets | | 0.83 | 0.84 | 0.81 | 0.79 | 0.85 | 0.84 | 0.85 | 0.88 | 0.85 | 0.89 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.50 | -0.17 | -0.46 |
|---|
| Other Long-Term Assets | | 0.50 | 0.48 | 0.45 | 0.00 | 0.53 | 0.50 | 0.00 | 0.50 | 0.17 | 0.46 |
|---|
| Total Long-Term Assets | | 7.61 | 7.71 | 7.43 | 7.28 | 7.69 | 7.64 | 7.81 | 7.96 | 7.63 | 8.73 |
|---|
| Total Assets | | 13.62 | 13.78 | 13.41 | 12.78 | 13.31 | 13.28 | 13.53 | 13.56 | 13.14 | 14.59 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.08 | 0.98 | 1.04 | 1.09 | 1.23 | 1.90 | 1.56 | 1.52 | 1.45 | 1.34 | 1.26 | 1.10 | 1.19 | 0.77 | 0.37 | 0.35 |
|---|
| Short-Term Debt | | 0.83 | 0.67 | 1.11 | 0.95 | 0.73 | 0.48 | 1.15 | 1.74 | 1.20 | 1.38 | 2.00 | 0.85 | 0.13 | 0.06 | 0.39 | 0.35 |
|---|
| Other Current Liabilities | | 0.95 | 1.03 | 1.00 | 1.03 | 0.99 | 1.90 | 1.56 | 0.71 | 0.64 | 0.61 | 0.56 | 0.48 | 0.56 | 0.39 | 0.34 | 0.34 |
|---|
| Current Liabilities | | 2.94 | 2.67 | 3.15 | 3.07 | 2.95 | 2.37 | 2.71 | 3.27 | 2.66 | 2.72 | 3.26 | 1.96 | 1.32 | 0.83 | 1.10 | 1.05 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 1.19 | 1.17 | 1.12 | 0.98 | 1.06 | 1.08 | 1.10 | 1.04 | 1.08 | 1.18 |
|---|
| Short-Term Debt | | 0.30 | 0.58 | 0.80 | 0.67 | 0.58 | 0.83 | 1.04 | 1.11 | 1.03 | 1.14 |
|---|
| Other Current Liabilities | | 1.11 | 1.11 | 1.05 | 1.03 | 1.13 | 1.03 | 0.98 | 1.00 | 1.08 | 0.96 |
|---|
| Current Liabilities | | 2.67 | 2.85 | 2.97 | 2.67 | 2.77 | 2.94 | 3.12 | 3.15 | 3.19 | 3.29 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 1.61 | 1.96 | 2.04 | 2.27 | 2.00 | 2.59 | 1.75 | 1.52 | 1.56 | 1.13 | 1.20 | 1.40 | 2.13 | 1.33 | 1.20 | 1.30 |
|---|
| Capital Leases | | 0.39 | 0.39 | 0.45 | 0.40 | 0.40 | 0.33 | 0.33 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.36 | 0.26 | 0.39 | 0.44 | 0.85 | 0.82 | 0.80 | 0.88 | 0.78 | 0.58 | 0.60 | 0.50 | 0.57 | 0.43 | 0.46 | 0.44 |
|---|
| Total Liabilities | | 5.63 | 5.22 | 5.93 | 6.10 | 5.80 | 5.79 | 5.26 | 5.66 | 5.03 | 4.45 | 5.08 | 3.86 | 4.02 | 2.58 | 2.76 | 2.79 |
| Long-Term Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Long-Term Debt | | 2.04 | 2.05 | 1.99 | 1.96 | 2.01 | 1.99 | 2.02 | 1.98 | 1.99 | 2.32 |
|---|
| Capital Leases | | 0.42 | 0.43 | 0.40 | 0.39 | 0.41 | 0.39 | 0.41 | 0.39 | 0.42 | 0.42 |
|---|
| Def. Tax Liability | | 0.22 | 0.24 | 0.24 | 0.26 | 0.33 | 0.36 | 0.39 | 0.39 | 0.35 | 0.76 |
|---|
| Total Liabilities | | 5.28 | 5.48 | 5.55 | 5.22 | 5.46 | 5.63 | 5.88 | 5.93 | 5.87 | 6.37 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 7.14 | 7.33 | 6.97 | 7.41 | 7.69 | 7.56 | 7.23 | 6.59 | 6.00 | 5.03 | 4.10 | 3.49 | 2.95 | 2.61 | 2.35 | 2.18 |
|---|
| Comprehensive Income | | -1.24 | -1.53 | -1.08 | -1.11 | -0.97 | -0.70 | -0.77 | -0.79 | -0.56 | -0.83 | -0.79 | -0.43 | 0.18 | 0.16 | 0.14 | 0.18 |
|---|
| Total Common Equity | | 7.65 | 7.55 | 7.62 | 8.02 | 8.43 | 8.54 | 8.13 | 7.44 | 7.07 | 5.78 | 4.86 | 4.42 | 4.47 | 3.72 | 3.42 | 3.27 |
| Total Common Equity |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 7.54 | 7.48 | 7.37 | 7.33 | 7.31 | 7.14 | 7.08 | 6.97 | 6.83 | 7.59 |
|---|
| Comprehensive Income | | -0.98 | -0.95 | -1.27 | -1.53 | -1.20 | -1.24 | -1.17 | -1.08 | -1.29 | -1.11 |
|---|
| Total Common Equity | | 8.34 | 8.29 | 7.86 | 7.55 | 7.85 | 7.65 | 7.64 | 7.62 | 7.27 | 8.21 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 2.82 | 2.63 | 3.15 | 3.22 | 2.73 | 3.07 | 2.90 | 3.26 | 2.76 | 2.51 | 3.20 | 2.25 | 2.26 | 1.38 | 1.59 | 1.65 |
|---|
| Book Value | | 7.65 | 7.56 | 7.63 | 8.02 | 8.43 | 8.54 | 8.13 | 7.44 | 7.07 | 5.78 | 4.86 | 4.42 | 4.47 | 3.72 | 3.45 | 3.31 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Book Value | | 8.34 | 8.29 | 7.86 | 7.55 | 7.85 | 7.65 | 7.64 | 7.62 | 7.27 | 8.21 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -0.36 | 0.37 | 0.52 | -0.44 | 0.03 | 1.03 | 0.52 | 0.74 | 0.86 | 0.97 | 0.93 | 0.62 | 0.53 | 0.36 | 0.25 | 0.18 | 0.19 |
|---|
| Depreciation & Amortization | | 0.63 | 0.82 | 0.82 | 0.63 | 0.60 | 0.59 | 0.61 | 0.58 | 0.52 | 0.45 | 0.41 | 0.36 | 0.35 | 0.31 | 0.28 | 0.30 | 0.30 |
|---|
| Stock-Based Compensation | | 0.02 | 0.00 | 0.00 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 |
|---|
| Change Working Capital | | 0.06 | -0.10 | -0.20 | 0.27 | -0.67 | -0.35 | 0.49 | 0.03 | -0.38 | -0.23 | -0.11 | -0.11 | -0.27 | -0.17 | 0.01 | -0.20 | -0.17 |
|---|
| Change In Accounts Receivable | | 0.05 | -0.02 | -0.05 | 0.15 | 0.00 | -0.21 | 0.00 | 0.00 | 0.01 | -0.06 | -0.16 | -0.01 | -0.11 | -0.10 | 0.01 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | -0.21 | 0.07 | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Inventories | | 0.01 | -0.03 | -0.08 | 0.28 | -0.41 | -0.52 | 0.36 | 0.01 | -0.26 | -0.15 | -0.08 | 0.01 | -0.07 | -0.02 | -0.02 | -0.10 | -0.12 |
|---|
| Other Non-cash Items | | 1.87 | 0.10 | 0.05 | 0.96 | 0.74 | 0.02 | 0.11 | 0.15 | 0.06 | 0.04 | 0.09 | 0.04 | 0.05 | 0.07 | 0.02 | 0.02 | 0.01 |
|---|
| Cash from Operations | | 1.22 | 0.00 | 0.00 | 1.33 | 0.67 | 1.31 | 1.77 | 1.42 | 1.18 | 1.19 | 1.33 | 0.91 | 0.66 | 0.53 | 0.59 | 0.30 | 0.32 |
| Cash Flow From Operating Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Income | | 0.04 | 0.11 | 0.15 | 0.07 | 0.09 | 0.16 | 0.16 | 0.11 | 0.14 | -0.76 |
|---|
| Depreciation & Amortization | | 0.18 | 0.17 | 0.16 | 0.15 | 0.16 | 0.16 | 0.17 | 0.15 | 0.15 | 0.15 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 |
|---|
| Change Working Capital | | 0.13 | 0.10 | -0.11 | -0.22 | -0.04 | 0.02 | -0.10 | -0.07 | -0.02 | 0.26 |
|---|
| Change In Accounts Receivable | | 0.30 | 0.00 | -0.04 | -0.27 | 0.16 | -0.01 | -0.06 | -0.14 | 0.14 | 0.10 |
|---|
| Change In Accounts Payable | | -0.09 | 0.00 | 0.00 | 0.11 | -0.10 | 0.00 | 0.00 | 0.00 | -0.19 | -0.10 |
|---|
| Change In Inventories | | 0.05 | -0.01 | -0.03 | -0.04 | 0.01 | -0.02 | -0.06 | 0.00 | 0.02 | 0.05 |
|---|
| Other Non-cash Items | | 0.17 | 0.04 | 0.03 | 0.02 | 0.16 | 0.03 | 0.03 | 0.01 | 0.00 | 0.92 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.29 | 0.51 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.55 | -0.44 | -0.45 | -0.61 | -0.58 | -0.68 | -0.43 | -0.55 | -0.79 | -0.91 | -0.67 | -0.50 | -0.56 | -0.37 | -0.21 | -0.28 | -0.16 |
|---|
| Acquisitions | | 0.00 | -0.01 | 0.00 | -0.52 | -0.21 | -0.12 | 0.00 | -0.08 | -0.57 | -0.25 | 0.00 | -1.37 | 0.00 | -0.44 | -0.01 | -0.02 | -0.08 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | -0.78 | -2.48 | -1.21 | -1.19 | -0.58 | -0.66 | -0.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.93 | 2.65 | 1.45 | 0.66 | 0.59 | 0.70 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Investing | | -0.55 | 0.00 | 0.00 | -0.97 | -0.63 | -0.56 | -0.95 | -0.62 | -1.33 | -1.24 | -0.67 | -1.87 | -0.57 | -0.81 | -0.22 | -0.30 | -0.23 |
| Cash Flow From Investing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Capital Expenditure | | -0.19 | -0.08 | -0.08 | -0.09 | -0.16 | -0.12 | -0.09 | -0.09 | -0.24 | -0.13 |
|---|
| Acquisitions | | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.24 | -0.13 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -4.56 | 0.00 | 0.00 | -0.17 | -20.02 | -1.50 | -6.36 | -15.99 | -17.64 | -16.56 | -21.56 | -17.32 | -9.39 | -3.99 | -2.05 | -1.80 | -0.25 |
|---|
| Debt Issued | | 3.91 | 2.63 | -0.52 | 0.09 | 20.51 | 1.16 | 6.52 | 15.64 | 18.13 | 16.81 | 20.87 | 18.27 | 9.38 | 4.86 | 1.85 | 1.73 | 1.91 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.09 | -0.15 | -0.16 | 0.00 | -0.31 | -0.90 | -0.19 | -0.11 | -0.28 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | 3.90 | 0.00 | 0.00 | -0.05 | 20.52 | 1.17 | 6.36 | 15.31 | 18.12 | 16.56 | 20.94 | 18.28 | 9.37 | 3.88 | 1.83 | 1.76 | 0.00 |
|---|
| Cash from Financing | | -0.74 | 0.00 | 0.00 | -0.21 | 0.19 | -1.23 | -0.19 | -0.79 | 0.20 | -0.01 | -0.62 | 0.96 | -0.03 | -0.11 | -0.22 | -0.03 | -0.26 |
| Cash Flow From Financing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 | -0.43 |
|---|
| Debt Issued | | 2.34 | -0.29 | -0.16 | 0.16 | 0.04 | -0.23 | -0.24 | -0.09 | 0.21 | -0.02 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.04 | -0.04 | -0.04 | -0.03 | -0.07 | 0.00 | -0.09 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 | -0.43 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.07 | 0.19 | 0.02 | 0.13 | 0.24 | -0.50 | 0.63 | 0.02 | 0.03 | -0.04 | 0.04 | -0.02 | 0.04 | -0.42 | 0.17 | -0.04 | -0.18 |
|---|
| Closing Cash Balance | | 0.50 | 0.86 | 0.67 | 0.64 | 0.51 | 0.27 | 0.77 | 0.13 | 0.12 | 0.08 | 0.12 | 0.08 | 0.10 | 0.05 | 0.48 | 0.31 | 0.35 |
| Cash position |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Change in Cash | | 0.34 | -0.03 | -0.16 | 0.04 | 0.24 | -0.07 | -0.16 | 0.02 | 0.12 | -0.05 |
|---|
| Closing Cash Balance | | 0.86 | 0.52 | 0.55 | 0.70 | 0.67 | 0.42 | 0.50 | 0.66 | 0.64 | 0.52 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.67 | 0.62 | 0.68 | 0.72 | 0.09 | 0.63 | 1.34 | 0.87 | 0.39 | 0.29 | 0.66 | 0.41 | 0.10 | 0.16 | 0.38 | 0.03 | 0.16 |
|---|
| Real Free Cash Flow | | 0.65 | 0.62 | 0.68 | 0.70 | 0.07 | 0.61 | 1.32 | 0.85 | 0.36 | 0.25 | 0.62 | 0.38 | 0.07 | 0.14 | 0.37 | 0.02 | 0.16 |
| Free Cash Flow |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Free Cash Flow | | 0.27 | 0.31 | 0.13 | -0.09 | 0.24 | 0.20 | 0.14 | 0.10 | 0.05 | 0.38 |
|---|
| Real Free Cash Flow | | 0.27 | 0.31 | 0.13 | -0.09 | 0.24 | 0.20 | 0.14 | 0.10 | 0.05 | 0.38 |