MKL
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 | | 16.34 | 16.59 | 16.75 | 15.80 | 11.82 | 12.92 | 9.64 | 9.52 | 6.95 | 6.06 | 5.61 | 5.37 | 5.13 | 4.32 | 3.00 | 2.63 | 2.23 |
|---|
| Cost of Revenues | | 7.04 | 5.08 | 7.48 | 0.18 | 0.18 | 0.16 | 0.16 | 0.15 | 0.12 | 0.08 | 0.07 | 0.07 | 0.06 | 0.06 | 0.03 | 0.02 | 0.02 |
|---|
| Gross Profit | | 9.30 | 11.51 | 9.27 | 15.62 | 11.64 | 12.76 | 9.48 | 9.38 | 6.83 | 5.98 | 5.54 | 5.30 | 5.08 | 4.27 | 2.97 | 2.61 | 2.21 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 4.22 | 4.39 | 4.41 | 3.33 | 4.02 | 4.50 | 3.71 | 4.52 | 4.64 | 3.38 |
|---|
| Cost of Revenues | | 1.28 | 1.98 | 1.96 | 1.82 | 1.91 | 1.90 | 1.84 | 1.82 | 0.04 | 0.05 |
|---|
| Gross Profit | | 2.94 | 2.41 | 2.45 | 1.50 | 2.11 | 2.60 | 1.87 | 2.69 | 4.60 | 3.33 |
| 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 | 2.84 | 0.00 | 0.00 | 0.00 | 0.68 | 0.47 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Depreciation & Amortization | | 0.14 | 0.00 | 0.34 | 0.26 | 0.18 | 0.16 | 0.16 | 0.15 | 0.12 | 0.08 | 0.07 | 0.07 | 0.06 | 0.06 | 0.03 | 0.02 | 0.02 |
|---|
| Total Operating Expenses | | 6.57 | 8.78 | 5.64 | 15.71 | 11.77 | -13.80 | -11.79 | -9.67 | -6.80 | 5.84 | 4.81 | 4.51 | 4.58 | 3.85 | 2.60 | 2.35 | 1.86 |
|---|
| Operating Income | | 2.73 | 2.73 | 3.64 | 2.93 | 0.88 | -0.88 | -2.15 | -0.15 | 0.15 | 0.22 | 0.80 | 0.86 | 0.56 | 0.48 | 0.40 | 0.28 | 0.37 |
| 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 | 0.00 | 0.00 |
|---|
| Depreciation & Amortization | | 0.00 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.05 |
|---|
| Total Operating Expenses | | 2.20 | 1.43 | 1.59 | 1.35 | 1.39 | 1.39 | 1.50 | 1.35 | 1.95 | 3.30 |
|---|
| Operating Income | | 0.73 | 0.98 | 0.86 | 0.16 | 0.72 | 1.21 | 0.37 | 1.34 | -0.03 | 0.07 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.73 | 0.00 | 0.94 | 0.00 | 0.46 | 0.38 | 0.39 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.21 | 0.21 | 0.20 | 0.19 | 0.20 | 0.18 | 0.18 | 0.17 | 0.15 | 0.13 | 0.13 | 0.12 | 0.12 | 0.11 | 0.09 | 0.09 | 0.07 |
|---|
| Other Expense | | 0.00 | 0.00 | 0.00 | -0.28 | -1.03 | 4.01 | 3.15 | 2.43 | 2.13 | 1.41 | 1.31 | 1.09 | 0.88 | 0.71 | 0.54 | 0.35 | 0.23 |
|---|
| IBT | | 2.73 | 2.73 | 3.64 | 2.65 | -0.15 | 3.13 | 1.00 | 2.29 | -0.01 | 0.09 | 0.63 | 0.74 | 0.44 | 0.36 | 0.31 | 0.19 | 0.30 |
|---|
| Income Tax Expense | | 0.58 | 0.58 | 0.79 | 0.55 | -0.05 | 0.68 | 0.17 | 0.49 | 0.12 | -0.31 | 0.17 | 0.15 | 0.12 | 0.08 | 0.05 | 0.04 | 0.03 |
|---|
| Net Income | | 2.11 | 2.11 | 2.75 | 2.00 | -0.10 | 2.43 | 0.82 | 1.79 | -0.13 | 0.40 | 0.46 | 0.58 | 0.32 | 0.28 | 0.25 | 0.14 | 0.27 |
| 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 | 0.25 | 0.24 | 0.24 | 0.25 | 0.24 | 0.23 | 0.22 | 0.22 | 0.20 |
|---|
| Interest Expense | | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 |
|---|
| Other Expense | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.13 | -0.01 |
|---|
| IBT | | 0.73 | 0.98 | 0.86 | 0.16 | 0.72 | 1.21 | 0.37 | 1.34 | 1.01 | 0.07 |
|---|
| Income Tax Expense | | 0.15 | 0.21 | 0.19 | 0.03 | 0.16 | 0.26 | 0.08 | 0.29 | 0.21 | -0.01 |
|---|
| Net Income | | 0.58 | 0.75 | 0.66 | 0.12 | 0.55 | 0.90 | 0.27 | 1.03 | 0.77 | 0.08 |
| 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 | $147.32 | $-7.45 | $176.92 | $55.67 | $129.25 | $-9.21 | $25.89 | $31.41 | $41.99 | $22.38 | $22.57 | $25.96 | $14.66 | $27.31 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $146.98 | $-7.45 | $176.51 | $55.63 | $129.07 | $-9.21 | $25.81 | $31.27 | $41.74 | $22.27 | $22.48 | $25.89 | $14.60 | $27.27 |
|---|
| Shares Outstanding | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Diluted Shares Outstanding | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| 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 | $56.67 | $6.14 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $56.48 | $6.12 |
|---|
| Shares Outstanding | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Diluted Shares Outstanding | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 4.22 | 3.69 | 4.33 | 4.14 | 3.98 | 4.34 | 3.07 | 2.01 | 2.20 | 1.74 | 2.63 | 1.96 | 1.98 | 0.97 | 0.78 | 0.75 |
|---|
| Short Term Investments | | 3.85 | 6.86 | 3.75 | 14.53 | 14.39 | 12.72 | 11.17 | 11.12 | 12.10 | 12.23 | 11.04 | 12.02 | 11.59 | 5.95 | 0.54 | 0.33 |
|---|
| Total Cash & ST Investments | | 9.97 | 10.56 | 10.21 | 18.66 | 18.37 | 17.06 | 14.24 | 13.14 | 14.30 | 13.97 | 13.67 | 13.98 | 13.57 | 6.93 | 1.32 | 1.07 |
|---|
| Accounts Receivable | | 13.98 | 0.00 | 0.00 | 11.41 | 9.71 | 7.92 | 7.28 | 6.91 | 6.31 | 3.31 | 3.18 | 3.11 | 3.10 | 1.24 | 0.35 | 0.31 |
|---|
| Inventory | | -23.42 | 0.00 | 0.00 | -27.08 | 0.00 | 0.00 | 0.30 | 0.30 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Assets | | 12.29 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.30 | -0.30 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Current Assets | | 12.29 | 10.56 | 10.21 | 2.99 | 28.07 | 24.98 | 21.52 | 20.05 | 5.93 | 5.32 | 5.39 | 4.69 | 4.57 | 2.36 | 1.67 | 1.38 |
| 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 | | 4.05 | 3.72 | 4.19 | 3.69 | 3.87 | 3.51 | 3.63 | 4.33 | 4.35 | 4.31 |
|---|
| Short Term Investments | | 6.80 | 6.55 | 6.47 | 6.86 | 6.63 | 6.46 | 6.42 | 3.75 | 6.04 | 14.78 |
|---|
| Total Cash & ST Investments | | 10.85 | 10.27 | 10.66 | 10.56 | 10.50 | 9.97 | 10.05 | 10.21 | 10.40 | 19.09 |
|---|
| Accounts Receivable | | 17.26 | 17.34 | 16.90 | 0.00 | 14.66 | 13.98 | 13.18 | 0.00 | 0.00 | 0.00 |
|---|
| Inventory | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -22.90 | -13.01 | -12.15 |
|---|
| Other Current Assets | | -28.11 | -27.61 | -27.56 | 0.00 | -25.16 | -23.96 | -23.23 | 0.00 | 0.00 | 0.00 |
|---|
| Total Current Assets | | 0.00 | 0.00 | 0.00 | 10.56 | 0.00 | 0.00 | 0.00 | 11.54 | 21.55 | 31.08 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.44 | 0.55 | 0.00 | 0.00 | 0.00 | 0.42 | 0.35 | 0.00 | 0.00 | 0.00 |
|---|
| Goodwill | | 2.74 | 2.74 | 2.62 | 2.64 | 2.90 | 2.60 | 2.31 | 2.24 | 1.78 | 1.14 | 1.17 | 1.05 | 0.97 | 0.67 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 1.55 | 1.46 | 1.59 | 1.75 | 1.82 | 1.78 | 1.74 | 1.73 | 1.36 | 0.72 | 0.79 | 0.70 | 0.57 | 0.37 | 0.87 | 0.65 |
|---|
| Long-Term Investments | | 0.66 | 0.00 | 0.61 | 22.20 | 23.41 | 19.71 | 18.76 | 16.84 | 18.07 | 16.97 | 15.11 | 16.16 | 14.85 | 8.36 | 7.95 | 7.48 |
|---|
| Other Long-Term Assets | | 29.04 | 54.01 | 27.09 | -22.20 | -27.68 | -24.10 | -22.80 | -21.36 | -18.07 | -16.97 | -15.11 | -16.58 | -15.19 | -8.36 | -7.95 | -7.48 |
|---|
| Total Long-Term Assets | | 33.99 | 58.21 | 31.91 | 4.39 | 27.68 | 24.10 | 22.80 | 21.36 | 3.13 | 1.86 | 1.96 | 1.75 | 1.53 | 1.05 | 0.87 | 0.65 |
|---|
| Total Assets | | 46.28 | 61.90 | 55.05 | 63.44 | 63.63 | 41.97 | 48.73 | 42.58 | 32.81 | 34.42 | 24.94 | 25.20 | 23.96 | 16.53 | 11.61 | 10.83 |
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.93 | 0.00 | 0.00 |
|---|
| Goodwill | | 2.82 | 2.83 | 2.77 | 2.74 | 2.74 | 2.74 | 2.63 | 2.62 | 2.62 | 2.63 |
|---|
| Intangible Assets | | 1.57 | 1.62 | 1.64 | 1.46 | 1.51 | 1.55 | 1.55 | 1.59 | 1.63 | 1.68 |
|---|
| Long-Term Investments | | 32.16 | 31.00 | 30.07 | 0.00 | 30.01 | 28.36 | 27.71 | 0.61 | 23.78 | 23.47 |
|---|
| Other Long-Term Assets | | -36.55 | -35.44 | -34.48 | 54.01 | -34.26 | -32.65 | -31.88 | 25.13 | -23.78 | -27.78 |
|---|
| Total Long-Term Assets | | 0.00 | 0.00 | 0.00 | 58.21 | 0.00 | 0.00 | 0.00 | 31.91 | 4.26 | 27.78 |
|---|
| Total Assets | | 67.39 | 66.79 | 64.60 | 61.90 | 62.28 | 59.71 | 57.29 | 43.44 | 52.75 | 52.18 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.42 | 0.00 | 1.04 | 8.66 | 7.49 | 6.23 | 5.66 | 5.40 | 4.94 | 2.24 | 2.24 | 2.14 | 2.15 | 0.88 | 0.06 | 0.05 |
|---|
| Short-Term Debt | | 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 Current Liabilities | | 14.89 | 0.00 | -1.10 | -8.66 | -7.49 | -6.23 | -5.66 | -5.40 | -4.94 | -2.24 | -2.24 | -2.14 | -2.15 | -0.88 | -0.06 | -0.05 |
|---|
| Current Liabilities | | 16.31 | 0.00 | 0.00 | 8.66 | 7.49 | 6.23 | 5.66 | 5.40 | 4.94 | 2.24 | 2.24 | 2.14 | 2.15 | 0.88 | 0.06 | 0.05 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 14.24 | 14.07 | 1.84 | 0.00 | 11.74 | 10.79 | 1.24 | 1.04 | 0.92 | 8.87 |
|---|
| Short-Term Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | | -14.24 | -14.07 | -1.84 | 0.00 | -11.74 | -10.79 | -1.24 | -1.07 | -9.80 | -17.54 |
|---|
| Current Liabilities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 15.52 | 9.04 | 8.87 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 4.40 | 4.33 | 3.78 | 4.10 | 4.36 | 3.48 | 3.53 | 3.01 | 3.10 | 2.57 | 2.24 | 2.25 | 2.26 | 1.49 | 1.29 | 1.02 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.53 | 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 |
|---|
| Def. Tax Liability | | 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 |
|---|
| Total Liabilities | | 29.85 | 44.43 | 39.52 | 49.79 | 48.45 | 28.91 | 37.47 | 33.31 | 23.14 | 25.88 | 17.04 | 17.54 | 17.21 | 12.56 | 8.14 | 7.64 |
| 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 | | 4.28 | 4.36 | 4.39 | 4.33 | 4.36 | 4.40 | 3.86 | 4.31 | 3.77 | 3.81 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.53 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.20 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 48.80 | 48.92 | 46.85 | 44.43 | 44.62 | 43.28 | 40.97 | 27.92 | 26.98 | 26.70 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 3.55 | 3.56 | 3.52 | 3.49 | 3.44 | 3.43 | 3.40 | 3.39 | 3.38 | 3.37 | 3.34 | 3.31 | 3.29 | 0.91 | 0.89 | 0.88 |
|---|
| Retained Earnings | | 12.33 | 13.38 | 11.35 | 9.84 | 10.42 | 8.20 | 7.46 | 5.78 | 3.78 | 3.53 | 3.14 | 2.58 | 2.29 | 2.07 | 1.84 | 1.74 |
|---|
| Comprehensive Income | | -0.62 | -0.62 | -0.48 | -0.86 | 0.24 | 0.58 | 0.21 | -0.09 | 2.35 | 1.57 | 1.35 | 1.70 | 1.09 | 0.91 | 0.66 | 0.55 |
|---|
| Total Common Equity | | 15.85 | 16.92 | 14.98 | 13.07 | 14.70 | 12.80 | 11.07 | 9.08 | 9.50 | 8.46 | 7.83 | 7.59 | 6.67 | 3.89 | 3.39 | 3.17 |
| 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 | | 3.67 | 3.66 | 3.58 | 3.56 | 3.55 | 3.55 | 3.55 | 3.52 | 3.52 | 3.52 |
|---|
| Retained Earnings | | 14.51 | 13.84 | 13.36 | 13.38 | 13.06 | 12.33 | 12.18 | 11.35 | 10.78 | 10.82 |
|---|
| Comprehensive Income | | -0.14 | -0.18 | -0.39 | -0.62 | -0.19 | -0.62 | -0.60 | -0.48 | -0.89 | -0.74 |
|---|
| Total Common Equity | | 18.04 | 17.32 | 17.15 | 16.92 | 17.01 | 15.85 | 15.73 | 14.98 | 14.00 | 14.19 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 4.40 | 4.33 | 3.78 | 4.10 | 4.36 | 3.48 | 3.53 | 3.01 | 3.10 | 2.57 | 2.24 | 2.25 | 2.26 | 1.49 | 1.29 | 1.02 |
|---|
| Book Value | | 16.43 | 17.47 | 15.53 | 13.65 | 15.18 | 13.06 | 11.26 | 9.27 | 9.67 | 8.54 | 7.90 | 7.66 | 6.75 | 3.98 | 3.46 | 3.19 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.55 | 0.55 | 0.60 | 0.55 | 0.65 | 0.58 | 0.59 | 0.54 | 0.52 | 0.52 |
|---|
| Book Value | | 18.04 | 17.32 | 17.15 | 16.92 | 17.01 | 15.85 | 15.73 | 14.98 | 14.00 | 14.19 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 2.08 | 2.11 | 2.85 | 2.10 | -0.10 | 2.45 | 0.83 | 1.80 | -0.13 | 0.40 | 0.46 | 0.59 | 0.32 | 0.28 | 0.26 | 0.15 | 0.27 |
|---|
| Depreciation & Amortization | | 0.18 | 0.00 | 0.34 | 0.26 | 0.37 | 0.34 | 0.31 | 0.27 | 0.23 | 0.20 | 0.19 | 0.20 | 0.20 | 0.19 | 0.09 | 0.07 | 0.05 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2.05 | -0.52 | -1.60 | 0.53 | 0.01 | -0.07 | -0.11 | -0.05 | -0.06 | -0.03 | -0.04 | 0.00 |
|---|
| Change Working Capital | | 1.50 | 1.03 | 1.07 | 1.50 | 1.20 | 0.94 | 1.03 | 0.45 | 0.29 | 0.55 | -0.16 | -0.09 | 0.16 | 0.32 | 0.06 | 0.10 | -0.07 |
|---|
| Change In Accounts Receivable | | -0.49 | 0.00 | 0.00 | 0.00 | -1.82 | -1.68 | -0.58 | -0.10 | -0.03 | -0.04 | -0.16 | 0.01 | 0.02 | 0.14 | -0.04 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.21 | 0.13 | 0.08 | 0.07 | 0.00 | -0.04 | 0.01 | -0.03 | -0.05 | -0.15 | 0.02 | 0.00 | 0.00 |
|---|
| Change In Inventories | | 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 Non-cash Items | | -0.60 | -0.38 | -2.06 | -1.31 | 1.53 | 0.14 | 0.10 | 0.03 | -0.03 | 0.02 | 0.04 | 0.07 | -0.01 | 0.01 | -0.02 | 0.03 | -0.04 |
|---|
| Cash from Operations | | 2.99 | 0.00 | 0.00 | 2.79 | 2.71 | 2.27 | 1.74 | 1.27 | 0.89 | 0.86 | 0.53 | 0.65 | 0.72 | 0.75 | 0.39 | 0.31 | 0.22 |
| 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 | | 0.58 | 0.76 | 0.68 | 0.13 | 0.52 | 0.95 | 0.26 | 1.05 | 0.77 | 0.05 |
|---|
| Depreciation & Amortization | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.05 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.50 | 0.00 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.49 | 0.00 |
|---|
| Change In Accounts Payable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Non-cash Items | | 0.09 | 0.45 | -0.17 | 0.25 | -0.02 | -0.06 | 0.32 | -0.42 | -1.49 | 0.85 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.82 | 0.96 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.31 | 0.00 | -0.25 | -0.26 | -0.25 | -0.15 | -0.10 | -0.12 | -0.11 | -0.07 | -0.06 | -0.08 | -0.08 | -0.05 | -0.05 | -0.06 | -0.04 |
|---|
| Acquisitions | | -0.51 | 0.00 | -0.21 | -0.15 | 0.75 | -0.56 | -0.56 | -0.50 | -1.18 | -1.44 | -0.01 | -0.26 | -0.23 | 0.26 | -0.28 | -0.12 | -0.21 |
|---|
| Investments | | -5.31 | 0.00 | -4.37 | -4.94 | -3.40 | -3.42 | -2.15 | -1.05 | -0.44 | -0.94 | -2.90 | -1.64 | -3.28 | -2.12 | -0.85 | -0.93 | -0.96 |
|---|
| Sales of Investment | | 2.07 | 0.00 | 2.40 | 2.63 | 1.39 | 1.14 | 2.22 | 1.13 | 0.97 | 1.71 | 1.33 | 2.04 | 2.71 | 2.36 | 0.85 | 0.63 | 0.93 |
|---|
| Other Investing Activities | | 0.03 | 0.00 | 0.00 | 0.02 | -0.16 | 0.05 | 0.08 | 0.02 | -0.04 | 0.01 | 0.09 | 0.06 | 0.26 | -0.26 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Investing | | -4.03 | 0.00 | 0.00 | -2.70 | -1.67 | -2.94 | -0.51 | -0.54 | -0.80 | -0.74 | -1.55 | 0.13 | -0.62 | 0.19 | -0.34 | -0.47 | -0.28 |
| 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 | | 0.00 | -0.05 | -0.05 | -0.04 | -0.07 | -0.05 | -0.06 | -0.07 | -0.10 | -0.08 |
|---|
| Acquisitions | | 0.00 | 0.00 | -0.06 | 0.00 | 0.00 | 0.00 | -0.20 | -0.05 | -0.10 | -0.16 |
|---|
| Investments | | 0.00 | -1.21 | -0.79 | -0.83 | -0.80 | -1.08 | -1.46 | -1.03 | -1.86 | -0.96 |
|---|
| Sales of Investment | | 0.00 | 0.84 | 0.62 | 0.98 | 0.35 | 0.80 | 0.66 | 0.59 | 0.60 | 0.22 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.46 | -0.97 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.78 | 0.00 | 0.00 | -0.32 | -1.26 | -0.49 | -0.28 | -1.10 | -0.29 | -0.26 | -0.28 | -0.09 | -0.08 | -0.32 | -0.31 | -0.09 | -0.03 |
|---|
| Debt Issued | | 1.37 | 4.33 | 0.55 | 0.00 | 1.00 | 1.36 | 0.23 | 1.63 | 0.20 | 0.78 | 0.61 | 0.08 | 0.08 | 1.09 | 0.51 | 0.37 | 1.05 |
|---|
| Issuance of Common Stock | | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 1.20 | 0.82 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.52 | -0.43 | -0.57 | -0.45 | -0.29 | -0.21 | -0.03 | -0.12 | -0.05 | -0.11 | -0.05 | -0.03 | -0.03 | -0.06 | -0.02 | -0.04 | -0.05 |
|---|
| Dividends Paid | | -0.04 | 0.00 | 0.00 | -0.04 | -0.04 | -0.04 | -0.02 | 0.00 | 0.00 | -0.66 | -0.56 | -0.07 | -0.09 | -0.55 | 0.00 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | 0.13 | 0.00 | 0.00 | -0.19 | 0.99 | -0.10 | -0.06 | 1.58 | 0.16 | 1.29 | 1.04 | 0.11 | 0.13 | 1.08 | 0.47 | 0.33 | 0.03 |
|---|
| Cash from Financing | | 0.03 | 0.00 | 0.00 | -1.00 | -0.60 | 0.37 | 0.43 | 0.36 | -0.18 | 0.26 | 0.15 | -0.07 | -0.07 | 0.18 | 0.14 | 0.19 | -0.05 |
| 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 | 0.01 | -0.05 |
|---|
| Debt Issued | | 4.28 | -0.08 | -0.03 | 0.06 | -0.03 | -0.04 | 0.54 | -0.58 | 0.68 | 0.00 |
|---|
| 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 | | 0.51 | -0.07 | -0.70 | -0.17 | -0.18 | -0.13 | -0.10 | -0.16 | -0.18 | -0.08 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | -0.04 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.10 | -0.17 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -1.02 | 0.41 | -0.14 | -0.89 | 0.34 | -0.34 | 1.72 | 1.10 | -0.10 | 0.42 | -0.89 | 0.67 | -0.02 | 1.11 | 0.20 | 0.03 | -0.11 |
|---|
| Closing Cash Balance | | 4.22 | 4.60 | 4.19 | 4.33 | 5.22 | 4.88 | 5.22 | 3.50 | 2.40 | 2.50 | 1.74 | 2.63 | 1.96 | 1.98 | 0.97 | 0.78 | 0.75 |
| 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 | | -0.01 | 0.32 | -0.38 | 0.48 | -0.43 | 0.41 | -0.06 | -0.06 | -0.71 | -0.20 |
|---|
| Closing Cash Balance | | 4.60 | 4.62 | 4.30 | 4.67 | 4.19 | 4.63 | 4.22 | 4.28 | 4.33 | 5.04 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 2.68 | 2.55 | 2.34 | 2.53 | 2.45 | 2.13 | 1.64 | 1.15 | 0.79 | 0.78 | 0.47 | 0.57 | 0.63 | 0.70 | 0.35 | 0.25 | 0.18 |
|---|
| Real Free Cash Flow | | 2.68 | 2.55 | 2.34 | 2.53 | 2.45 | 4.18 | 2.16 | 2.75 | 0.26 | 0.78 | 0.54 | 0.68 | 0.68 | 0.76 | 0.38 | 0.29 | 0.18 |
| 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 | | 0.60 | 1.17 | 0.45 | 0.34 | 0.42 | 0.84 | 0.52 | 0.56 | 0.72 | 0.88 |
|---|
| Real Free Cash Flow | | 0.60 | 1.17 | 0.45 | 0.34 | 0.42 | 0.84 | 0.52 | 0.56 | 0.72 | 0.88 |