MOH
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 | | 45.43 | 45.43 | 40.65 | 34.07 | 31.97 | 27.77 | 19.42 | 16.83 | 18.89 | 19.88 | 17.71 | 14.07 | 9.67 | 6.59 | 6.03 | 4.77 | 4.09 |
|---|
| Cost of Revenues | | 41.35 | 41.35 | 35.91 | 29.74 | 28.05 | 24.49 | 16.75 | 14.39 | 16.27 | 18.00 | 15.94 | 12.43 | 8.62 | 5.71 | 5.40 | 4.00 | 3.45 |
|---|
| Gross Profit | | 4.08 | 4.08 | 4.74 | 4.33 | 3.93 | 3.28 | 2.68 | 2.44 | 2.62 | 1.88 | 1.77 | 1.64 | 1.05 | 0.88 | 0.63 | 0.77 | 0.64 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 11.38 | 11.48 | 11.43 | 11.15 | 10.50 | 10.34 | 9.88 | 9.93 | 9.05 | 8.55 |
|---|
| Cost of Revenues | | 10.67 | 10.55 | 10.26 | 9.87 | 9.39 | 9.15 | 8.67 | 8.71 | 8.01 | 7.48 |
|---|
| Gross Profit | | 0.70 | 0.93 | 1.17 | 1.28 | 1.11 | 1.19 | 1.21 | 1.22 | 1.04 | 1.07 |
| 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 | 2.46 | 2.31 | 2.07 | 1.48 | 1.30 | 1.33 | 1.59 | 1.39 | 1.15 | 0.76 | 0.67 | 0.53 | 0.42 | 0.35 |
|---|
| Depreciation & Amortization | | 0.20 | 0.20 | 0.19 | 0.17 | 0.38 | 0.11 | 0.07 | 0.11 | 0.13 | 0.18 | 0.18 | 0.13 | 0.13 | 0.09 | 0.08 | 0.07 | 0.06 |
|---|
| Total Operating Expenses | | 3.29 | 3.29 | 3.03 | 2.76 | 2.55 | 2.26 | 1.60 | 1.39 | 1.43 | 1.73 | 1.53 | 1.25 | 0.86 | 0.74 | 0.60 | 0.62 | 0.53 |
|---|
| Operating Income | | 0.78 | 0.78 | 1.71 | 1.57 | 1.17 | 1.02 | 1.08 | 1.04 | 1.13 | -0.56 | 0.24 | 0.39 | 0.19 | 0.14 | 0.04 | 0.08 | 0.11 |
| 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 | 0.65 | 0.61 |
|---|
| Depreciation & Amortization | | 0.04 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 |
|---|
| Total Operating Expenses | | 0.86 | 0.79 | 0.79 | 0.85 | 0.73 | 0.72 | 0.78 | 0.79 | 0.73 | 8.19 |
|---|
| Operating Income | | -0.16 | 0.14 | 0.37 | 0.43 | 0.38 | 0.47 | 0.43 | 0.43 | 0.32 | 0.36 |
| 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 | | 0.19 | 0.19 | 0.12 | 0.11 | 0.11 | 0.12 | 0.10 | 0.09 | 0.12 | 0.12 | 0.10 | 0.07 | 0.06 | 0.05 | 0.02 | 0.02 | 0.02 |
|---|
| Other Expense | | -0.19 | -0.19 | -0.12 | -0.11 | -0.11 | -0.15 | -0.12 | -0.07 | -0.08 | -0.64 | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | -0.06 | -0.02 |
|---|
| IBT | | 0.59 | 0.59 | 1.59 | 1.46 | 1.06 | 0.88 | 0.96 | 0.97 | 1.00 | -0.61 | 0.14 | 0.32 | 0.14 | 0.08 | 0.02 | 0.06 | 0.09 |
|---|
| Income Tax Expense | | 0.12 | 0.12 | 0.41 | 0.37 | 0.27 | 0.22 | 0.29 | 0.24 | 0.29 | -0.10 | 0.13 | 0.18 | 0.07 | 0.04 | 0.01 | 0.04 | 0.03 |
|---|
| Net Income | | 0.47 | 0.47 | 1.18 | 1.09 | 0.79 | 0.66 | 0.67 | 0.74 | 0.71 | -0.51 | 0.01 | 0.14 | 0.06 | 0.05 | 0.01 | 0.02 | 0.05 |
| 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 | 0.00 |
|---|
| Interest Expense | | 0.05 | 0.05 | 0.05 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
|---|
| Other Expense | | -0.05 | -0.05 | -0.05 | -0.04 | -0.03 | -0.03 | -0.03 | -0.03 | -0.03 | -0.03 |
|---|
| IBT | | -0.21 | 0.09 | 0.33 | 0.39 | 0.35 | 0.44 | 0.41 | 0.40 | 0.29 | 0.33 |
|---|
| Income Tax Expense | | -0.05 | 0.01 | 0.07 | 0.09 | 0.10 | 0.11 | 0.11 | 0.10 | 0.07 | 0.09 |
|---|
| Net Income | | -0.16 | 0.08 | 0.26 | 0.30 | 0.25 | 0.33 | 0.30 | 0.30 | 0.22 | 0.25 |
| 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 | $18.71 | $13.70 | $11.36 | $11.40 | $11.85 | $11.59 | $-9.14 | $0.93 | $2.75 | $1.33 | $1.16 | $0.21 | $0.45 | $1.34 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $18.78 | $13.54 | $11.25 | $11.23 | $11.47 | $10.55 | $-9.14 | $0.92 | $2.58 | $1.29 | $1.13 | $0.21 | $0.45 | $1.32 |
|---|
| Shares Outstanding | | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 |
|---|
| Diluted Shares Outstanding | | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 |
| 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 | $3.72 | $4.24 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $3.71 | $4.22 |
|---|
| Shares Outstanding | | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
|---|
| Diluted Shares Outstanding | | 0.05 | 0.05 | 0.05 | 0.05 | 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 | | 4.35 | 4.66 | 4.85 | 4.01 | 4.44 | 4.15 | 2.45 | 2.83 | 3.19 | 2.82 | 2.33 | 1.54 | 0.94 | 0.80 | 0.49 | 0.46 |
|---|
| Short Term Investments | | 4.35 | 4.33 | 4.26 | 3.50 | 3.20 | 1.88 | 1.95 | 1.68 | 2.52 | 1.76 | 1.80 | 1.02 | 0.70 | 0.34 | 0.34 | 0.30 |
|---|
| Total Cash & ST Investments | | 8.70 | 8.99 | 9.11 | 7.51 | 7.64 | 6.03 | 4.40 | 4.51 | 5.71 | 4.58 | 4.13 | 2.56 | 1.64 | 1.14 | 0.83 | 0.75 |
|---|
| Accounts Receivable | | 3.23 | 3.30 | 3.10 | 2.30 | 2.18 | 1.67 | 1.41 | 1.33 | 0.93 | 1.04 | 0.61 | 0.60 | 0.33 | 0.15 | 0.18 | 0.17 |
|---|
| Inventory | | -7.59 | 0.00 | 0.00 | 0.00 | -3.20 | -1.88 | -1.95 | 0.00 | 0.17 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Assets | | 12.33 | 0.49 | 0.33 | 0.28 | 3.45 | 2.05 | 2.11 | 0.63 | 0.71 | 0.40 | 0.57 | 0.09 | 0.07 | 0.06 | 0.04 | 0.04 |
|---|
| Total Current Assets | | 12.33 | 12.77 | 12.54 | 10.08 | 10.06 | 7.88 | 5.97 | 6.46 | 7.51 | 6.01 | 5.31 | 3.25 | 2.04 | 1.35 | 1.05 | 0.96 |
| 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 | | 4.22 | 4.50 | 4.86 | 4.66 | 4.73 | 4.35 | 4.51 | 4.85 | 5.57 | 4.91 |
|---|
| Short Term Investments | | 4.23 | 4.31 | 4.44 | 4.33 | 4.48 | 4.35 | 4.42 | 4.26 | 4.11 | 3.89 |
|---|
| Total Cash & ST Investments | | 8.45 | 8.81 | 9.29 | 8.99 | 9.21 | 8.70 | 8.94 | 9.11 | 9.68 | 8.80 |
|---|
| Accounts Receivable | | 3.52 | 3.87 | 3.49 | 3.30 | 3.26 | 3.23 | 3.35 | 3.10 | 2.46 | 2.39 |
|---|
| Inventory | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Assets | | 0.59 | 0.44 | 0.47 | 0.49 | 0.41 | 0.40 | 0.38 | 0.33 | 4.44 | 4.15 |
|---|
| Total Current Assets | | 12.55 | 13.11 | 13.26 | 12.77 | 12.88 | 12.33 | 12.67 | 12.54 | 12.47 | 11.44 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 0.31 | 0.29 | 0.31 | 0.26 | 0.40 | 0.39 | 0.39 | 0.24 | 0.34 | 0.45 | 0.39 | 0.34 | 0.29 | 0.22 | 0.19 | 0.10 |
|---|
| Goodwill | | 0.00 | 1.67 | 1.24 | 1.12 | 0.98 | 0.69 | 0.14 | 0.14 | 0.19 | 0.62 | 0.52 | 0.27 | 0.23 | 0.15 | 0.15 | 0.21 |
|---|
| Intangible Assets | | 1.91 | 0.27 | 0.21 | 0.28 | 0.27 | 0.25 | 0.03 | 0.05 | 0.07 | 0.14 | 0.12 | 0.09 | 0.10 | 0.08 | 0.26 | 0.11 |
|---|
| Long-Term Investments | | -0.13 | 0.00 | 0.31 | 0.00 | 0.00 | 0.00 | 0.08 | 0.12 | 0.12 | 0.11 | 0.11 | 0.10 | 0.01 | 0.01 | 0.06 | 0.06 |
|---|
| Other Long-Term Assets | | 0.54 | 0.42 | 0.06 | 0.36 | 0.39 | 0.26 | 0.11 | 0.02 | 0.14 | 0.13 | 0.11 | 0.39 | 0.30 | 0.09 | 0.08 | 0.05 |
|---|
| Total Long-Term Assets | | 2.85 | 2.86 | 2.39 | 2.23 | 2.15 | 1.66 | 0.82 | 0.69 | 0.96 | 1.46 | 1.27 | 1.23 | 0.96 | 0.59 | 0.60 | 0.55 |
|---|
| Total Assets | | 15.19 | 15.63 | 14.89 | 12.31 | 12.21 | 9.53 | 6.79 | 7.15 | 8.47 | 7.47 | 6.58 | 4.48 | 3.00 | 1.93 | 1.65 | 1.51 |
| 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 | | 0.32 | 0.31 | 0.29 | 0.29 | 0.31 | 0.31 | 0.30 | 0.27 | 0.29 | 0.29 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.00 | 1.67 | 0.00 | 0.00 | 0.00 | 1.24 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 2.20 | 2.17 | 2.18 | 0.27 | 1.92 | 1.91 | 1.93 | 0.21 | 1.47 | 1.35 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.31 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 0.44 | 0.44 | 0.47 | 0.42 | 0.42 | 0.40 | 0.40 | 0.10 | 0.39 | 0.37 |
|---|
| Total Long-Term Assets | | 3.15 | 3.10 | 3.13 | 2.86 | 2.88 | 2.85 | 2.85 | 2.35 | 2.40 | 2.22 |
|---|
| Total Assets | | 15.70 | 16.21 | 16.39 | 15.63 | 15.76 | 15.19 | 15.51 | 14.89 | 14.87 | 13.66 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.97 | 1.33 | 1.25 | 0.89 | 0.84 | 0.64 | 0.46 | 0.39 | 0.37 | 0.38 | 0.36 | 0.24 | 0.32 | 0.18 | 0.55 | 0.49 |
|---|
| Short-Term Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.70 | 0.02 | 0.24 | 0.65 | 0.47 | 0.45 | 0.00 | 0.18 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | | 6.85 | 6.51 | 6.50 | 5.61 | 5.84 | 1.25 | 2.55 | 3.40 | 4.26 | 3.47 | 2.79 | 1.74 | 0.67 | 0.50 | 0.00 | 0.01 |
|---|
| Current Liabilities | | 7.84 | 7.90 | 8.17 | 6.86 | 7.05 | 4.97 | 3.27 | 4.25 | 5.56 | 4.64 | 3.82 | 2.17 | 1.29 | 0.83 | 0.60 | 0.57 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 1.12 | 1.11 | 1.12 | 1.33 | 1.22 | 0.97 | 1.11 | 1.25 | 1.09 | 0.86 |
|---|
| Short-Term Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | | 6.28 | 6.71 | 6.67 | 6.51 | 6.76 | 6.85 | 7.07 | 6.48 | 6.71 | 6.27 |
|---|
| Current Liabilities | | 7.48 | 7.88 | 8.16 | 7.90 | 8.34 | 7.84 | 8.51 | 8.17 | 8.49 | 7.54 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 2.18 | 3.12 | 2.39 | 2.39 | 2.39 | 2.35 | 1.47 | 1.22 | 1.52 | 1.17 | 1.16 | 0.91 | 0.60 | 0.26 | 0.24 | 0.19 |
|---|
| Capital Leases | | 0.20 | 0.20 | 0.21 | 0.22 | 0.22 | 0.23 | 0.23 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.19 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | -3.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.02 | 0.00 | 0.04 | 0.03 | 0.02 |
|---|
| Total Liabilities | | 10.34 | 11.13 | 10.68 | 9.35 | 9.58 | 7.44 | 4.83 | 5.51 | 7.13 | 5.87 | 5.02 | 3.47 | 2.11 | 1.15 | 0.90 | 0.79 |
| 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 | | 3.85 | 3.56 | 3.77 | 3.12 | 2.53 | 2.38 | 2.38 | 2.39 | 2.38 | 2.38 |
|---|
| Capital Leases | | 0.19 | 0.19 | 0.19 | 0.20 | 0.20 | 0.20 | 0.20 | 0.21 | 0.20 | 0.20 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | -0.69 | -0.41 |
|---|
| Total Liabilities | | 11.51 | 11.61 | 12.08 | 11.13 | 10.99 | 10.34 | 11.02 | 10.68 | 10.99 | 10.04 |
| 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 | | 4.49 | 4.09 | 3.89 | 2.80 | 2.40 | 1.86 | 1.78 | 1.01 | 0.30 | 0.77 | 0.76 | 0.62 | 0.55 | 0.50 | 0.49 | 0.47 |
|---|
| Comprehensive Income | | -0.09 | -0.06 | -0.08 | -0.16 | -0.01 | 0.04 | 0.00 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Common Equity | | 4.84 | 4.50 | 4.22 | 2.96 | 2.63 | 2.10 | 1.96 | 1.65 | 1.34 | 1.61 | 1.56 | 1.01 | 0.89 | 0.78 | 0.76 | 0.72 |
| 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 | | 3.76 | 4.16 | 3.90 | 4.09 | 4.33 | 4.49 | 4.19 | 3.89 | 3.67 | 3.43 |
|---|
| Comprehensive Income | | 0.01 | -0.01 | -0.03 | -0.06 | -0.01 | -0.09 | -0.09 | -0.08 | -0.17 | -0.15 |
|---|
| Total Common Equity | | 4.19 | 4.60 | 4.31 | 4.50 | 4.77 | 4.84 | 4.49 | 4.22 | 3.88 | 3.62 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 2.38 | 3.12 | 2.39 | 2.39 | 2.39 | 2.35 | 1.49 | 1.46 | 2.17 | 1.65 | 1.61 | 0.91 | 0.78 | 0.26 | 0.24 | 0.19 |
|---|
| Book Value | | 4.84 | 4.50 | 4.22 | 2.96 | 2.63 | 2.10 | 1.96 | 1.65 | 1.34 | 1.61 | 1.56 | 1.01 | 0.89 | 0.78 | 0.76 | 0.72 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 4.19 | 4.60 | 4.31 | 4.50 | 4.77 | 4.84 | 4.49 | 4.22 | 3.88 | 3.62 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.06 | 0.47 | 1.18 | 1.09 | 0.79 | 0.66 | 0.67 | 0.74 | 0.71 | -0.51 | 0.01 | 0.14 | 0.06 | 0.05 | 0.01 | 0.02 | 0.05 |
|---|
| Depreciation & Amortization | | 0.18 | 0.20 | 0.19 | 0.17 | 0.18 | 0.13 | 0.09 | 0.09 | 0.13 | 0.18 | 0.18 | 0.13 | 0.13 | 0.09 | 0.08 | 0.07 | 0.06 |
|---|
| Stock-Based Compensation | | 0.13 | 0.05 | 0.12 | 0.12 | 0.10 | 0.07 | 0.06 | 0.04 | 0.03 | 0.05 | 0.03 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.01 |
|---|
| Change Working Capital | | -1.11 | -1.29 | -0.90 | 0.31 | -0.45 | 1.22 | 1.06 | -0.43 | -1.25 | 0.59 | 0.39 | 0.79 | 0.81 | 0.01 | 0.23 | 0.02 | 0.03 |
|---|
| Change In Accounts Receivable | | -0.70 | -0.15 | -0.08 | -0.78 | -0.10 | -0.42 | -0.10 | -0.08 | -0.53 | 0.10 | -0.35 | 0.06 | -0.30 | -0.15 | 0.02 | -0.01 | -0.01 |
|---|
| Change In Accounts Payable | | 0.23 | -0.22 | 0.12 | 0.33 | 0.06 | 0.14 | 0.08 | 0.00 | 0.05 | -0.01 | -0.01 | 0.08 | 0.01 | 0.06 | 0.02 | 0.04 | 0.04 |
|---|
| Change In Inventories | | 0.70 | 0.00 | 0.00 | 0.78 | 0.00 | 0.42 | 0.10 | 0.08 | -0.79 | 0.55 | 0.70 | 0.65 | 0.98 | 0.15 | 0.08 | -0.05 | -0.02 |
|---|
| Other Non-cash Items | | 0.27 | 0.00 | 0.01 | 0.00 | 0.22 | 0.06 | 0.03 | -0.02 | 0.08 | 0.60 | 0.05 | 0.05 | 0.03 | 0.04 | 0.02 | 0.08 | 0.01 |
|---|
| Cash from Operations | | 0.25 | 0.00 | 0.00 | 1.66 | 0.77 | 2.12 | 1.89 | 0.43 | -0.31 | 0.80 | 0.67 | 1.13 | 1.06 | 0.19 | 0.34 | 0.23 | 0.16 |
| 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 | | -0.16 | 0.08 | 0.26 | 0.30 | 0.25 | 0.33 | 0.30 | 0.30 | 0.22 | 0.25 |
|---|
| Depreciation & Amortization | | 0.00 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.03 | 0.02 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 |
|---|
| Change Working Capital | | -0.21 | 0.82 | -0.63 | -0.20 | -0.58 | 0.47 | -0.60 | -0.20 | -0.98 | 0.66 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.35 | -0.38 | -0.09 | -0.05 | -0.03 | 0.12 | -0.12 | -0.65 | -0.05 |
|---|
| Change In Accounts Payable | | 0.00 | 0.11 | -0.03 | -0.27 | 0.15 | 0.27 | -0.09 | -0.22 | 0.47 | 0.07 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.65 | 0.05 |
|---|
| Other Non-cash Items | | 0.07 | -1.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.69 | 0.95 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.08 | -0.10 | -0.10 | -0.08 | -0.09 | -0.08 | -0.07 | -0.06 | -0.03 | -0.09 | -0.18 | -0.13 | -0.11 | -0.10 | -0.08 | -0.06 | -0.05 |
|---|
| Acquisitions | | -0.30 | -0.25 | -0.34 | 0.00 | -0.13 | -0.13 | -0.76 | 0.00 | 0.19 | 0.00 | -0.05 | -0.45 | -0.04 | -0.06 | 0.01 | -0.08 | -0.13 |
|---|
| Investments | | -1.10 | -0.75 | -1.13 | -1.43 | -1.91 | -2.71 | -0.67 | -2.54 | -1.44 | -2.72 | -1.93 | -1.92 | -0.95 | -0.77 | -0.31 | -0.35 | -0.30 |
|---|
| Sales of Investment | | 0.73 | 1.41 | 1.11 | 0.77 | 1.40 | 1.33 | 1.10 | 2.30 | 2.45 | 1.77 | 1.97 | 1.13 | 0.63 | 0.40 | 0.30 | 0.30 | 0.23 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | -0.05 | -0.06 | 0.00 | 0.00 | -0.02 | -0.04 | -0.02 | -0.04 | -0.06 | -0.01 | -0.02 | -0.04 | -0.03 |
|---|
| Cash from Investing | | -0.74 | 0.00 | 0.00 | -0.74 | -0.79 | -1.65 | -0.40 | -0.29 | 1.14 | -1.07 | -0.20 | -1.42 | -0.54 | -0.54 | -0.09 | -0.24 | -0.29 |
| 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 | -0.04 | -0.04 | -0.02 | -0.01 | -0.04 | -0.03 | -0.03 | 0.01 | -0.03 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | -0.25 | 0.00 | -0.05 | 0.00 | -0.30 | 0.00 | 0.00 |
|---|
| Investments | | -0.14 | -0.19 | -0.23 | -0.19 | -0.14 | -0.40 | -0.21 | -0.38 | -0.14 | -0.37 |
|---|
| Sales of Investment | | 0.39 | 0.30 | 0.39 | 0.33 | 0.24 | 0.37 | 0.30 | 0.21 | 0.10 | 0.12 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | -0.28 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.72 | -0.95 | -0.24 | -0.66 | 0.00 | 0.00 | 0.00 | -0.01 | -0.09 | -0.02 | -0.11 | -0.11 |
|---|
| Debt Issued | | 0.00 | 3.12 | 0.73 | -0.01 | 0.00 | 0.76 | 1.82 | 0.27 | -0.05 | 0.52 | 0.04 | 0.70 | 0.13 | 0.61 | 0.04 | 0.16 | 0.29 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | 0.39 | 0.01 | 0.01 | 0.01 | 0.11 | 0.11 |
|---|
| Repurchase of Common Stock | | -0.06 | -1.00 | -1.00 | -0.06 | -0.45 | -0.18 | -0.61 | -0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.05 | 0.00 | -0.01 | 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 | -0.62 | -0.06 | -0.05 | 0.00 |
|---|
| Other Financing Activities | | -0.05 | 0.00 | 0.00 | -0.06 | 0.01 | 0.72 | 1.78 | -0.27 | -0.53 | 0.62 | 0.00 | 0.69 | 0.08 | 1.25 | 0.12 | 0.10 | 0.11 |
|---|
| Cash from Financing | | -0.05 | 0.00 | 0.00 | -0.06 | -0.44 | -0.18 | 0.23 | -0.55 | -1.19 | 0.64 | 0.02 | 1.09 | 0.08 | 0.49 | 0.05 | 0.05 | 0.11 |
| 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 | 0.00 | 0.00 |
|---|
| Debt Issued | | 3.85 | 0.29 | -0.20 | 0.65 | 0.59 | 0.15 | 0.00 | 0.00 | 0.01 | 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 | | 0.00 | -0.50 | 0.00 | -0.50 | -0.50 | -0.50 | 0.00 | -0.06 | 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 | -0.01 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.54 | -0.39 | -0.17 | 0.86 | -0.46 | 0.28 | 1.72 | -0.42 | -0.36 | 0.37 | 0.49 | 0.79 | 0.60 | 0.14 | 0.30 | 0.04 | -0.01 |
|---|
| Closing Cash Balance | | 4.35 | 4.35 | 4.74 | 4.91 | 4.05 | 4.51 | 4.22 | 2.51 | 2.93 | 3.19 | 2.82 | 2.33 | 1.54 | 0.94 | 0.80 | 0.49 | 0.46 |
| 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 | | 0.03 | -0.27 | -0.36 | 0.21 | -0.14 | 0.46 | -0.16 | -0.34 | -0.71 | 0.66 |
|---|
| Closing Cash Balance | | 4.25 | 4.32 | 4.59 | 4.96 | 4.74 | 4.88 | 4.35 | 4.51 | 4.91 | 5.62 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.18 | -0.64 | 0.54 | 1.58 | 0.68 | 2.04 | 1.82 | 0.37 | -0.34 | 0.72 | 0.50 | 0.99 | 0.95 | 0.09 | 0.27 | 0.16 | 0.11 |
|---|
| Real Free Cash Flow | | 0.05 | -0.68 | 0.43 | 1.46 | 0.58 | 1.97 | 1.76 | 0.33 | -0.37 | 0.67 | 0.47 | 0.97 | 0.92 | 0.06 | 0.25 | 0.15 | 0.10 |
| 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 | | -0.30 | -0.16 | -0.34 | 0.17 | -0.24 | 0.84 | -0.25 | 0.19 | -0.69 | 0.92 |
|---|
| Real Free Cash Flow | | -0.30 | -0.16 | -0.35 | 0.14 | -0.25 | 0.81 | -0.28 | 0.15 | -0.71 | 0.89 |