MSI
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 | | 11.68 | 11.68 | 10.82 | 9.98 | 9.11 | 8.17 | 7.41 | 7.89 | 7.34 | 6.38 | 6.04 | 5.70 | 5.88 | 8.70 | 8.70 | 8.20 | 19.28 |
|---|
| Cost of Revenues | | 5.82 | 5.82 | 5.31 | 5.01 | 4.88 | 4.13 | 3.81 | 3.96 | 3.86 | 3.36 | 3.17 | 2.98 | 3.05 | 4.46 | 4.35 | 4.06 | 12.38 |
|---|
| Gross Profit | | 5.86 | 5.86 | 5.51 | 4.97 | 4.23 | 4.04 | 3.61 | 3.93 | 3.48 | 3.02 | 2.87 | 2.72 | 2.83 | 4.24 | 4.35 | 4.15 | 6.90 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 3.38 | 3.01 | 2.77 | 2.53 | 3.01 | 2.79 | 2.63 | 2.39 | 2.85 | 2.56 |
|---|
| Cost of Revenues | | 1.73 | 1.51 | 1.35 | 1.23 | 1.46 | 1.36 | 1.29 | 1.20 | 1.43 | 1.28 |
|---|
| Gross Profit | | 1.65 | 1.50 | 1.41 | 1.30 | 1.55 | 1.43 | 1.34 | 1.19 | 1.42 | 1.28 |
| 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 | 0.86 | 0.78 | 0.73 | 0.69 | 0.69 | 0.64 | 0.57 | 0.55 | 0.62 | 0.68 | 1.06 | 1.08 | 1.04 | 2.53 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 1.56 | 1.45 | 1.35 | 1.29 | 1.40 | 1.25 | 0.98 | 1.00 | 1.02 | 1.18 | 1.84 | 1.96 | 1.91 | 3.37 |
|---|
| Depreciation & Amortization | | 0.45 | 0.45 | 0.34 | 0.42 | 0.65 | 0.53 | 0.42 | 0.39 | 0.36 | 0.34 | 0.30 | 0.15 | 0.17 | 0.23 | 0.21 | 0.37 | 0.57 |
|---|
| Total Operating Expenses | | 2.93 | 2.93 | 2.82 | 2.68 | 2.49 | 2.37 | 2.23 | 2.30 | 2.08 | 1.70 | 1.67 | 1.65 | 1.87 | 2.92 | 3.07 | 3.29 | 5.87 |
|---|
| Operating Income | | 2.94 | 2.94 | 2.69 | 2.29 | 1.66 | 1.67 | 1.38 | 1.22 | 1.26 | 1.28 | 1.07 | 0.99 | -1.01 | 1.22 | 1.26 | 0.86 | 0.79 |
| 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 | 0.22 | 0.22 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.42 | 0.38 |
|---|
| Depreciation & Amortization | | 0.16 | 0.13 | 0.09 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.11 | 0.10 |
|---|
| Total Operating Expenses | | 0.77 | 0.72 | 0.72 | 0.72 | 0.74 | 0.72 | 0.70 | 0.67 | 0.64 | 0.63 |
|---|
| Operating Income | | 0.88 | 0.78 | 0.69 | 0.58 | 0.81 | 0.71 | 0.64 | 0.52 | 0.78 | 0.64 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.06 | 0.06 | 0.07 | 0.03 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.02 | 0.02 | 0.04 | 0.06 | 0.09 |
|---|
| Interest Expense | | 0.37 | 0.37 | 0.30 | 0.25 | 0.24 | 0.21 | 0.22 | 0.22 | 0.22 | 0.20 | 0.21 | 0.17 | 0.13 | 0.11 | 0.07 | 0.13 | 0.13 |
|---|
| Other Expense | | -0.12 | -0.12 | -0.72 | -0.15 | -0.15 | -0.12 | -0.21 | -0.22 | -0.08 | -0.05 | -0.15 | 0.02 | -2.00 | -0.06 | 0.03 | -0.05 | -0.22 |
|---|
| IBT | | 2.81 | 2.81 | 1.97 | 2.15 | 1.52 | 1.55 | 1.17 | 1.00 | 1.10 | 1.08 | 0.84 | 0.92 | -1.16 | 1.15 | 1.22 | 0.74 | 0.68 |
|---|
| Income Tax Expense | | 0.65 | 0.65 | 0.39 | 0.43 | 0.15 | 0.30 | 0.22 | 0.13 | 0.13 | 1.23 | 0.28 | 0.27 | -0.47 | 0.04 | 0.34 | 0.00 | 0.41 |
|---|
| Net Income | | 2.15 | 2.15 | 1.58 | 1.71 | 1.36 | 1.25 | 0.95 | 0.87 | 0.97 | -0.16 | 0.56 | 0.61 | 1.30 | 1.10 | 0.88 | 1.16 | 0.63 |
| 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 | | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
|---|
| Interest Expense | | 0.12 | 0.10 | 0.07 | 0.07 | 0.07 | 0.07 | 0.09 | 0.06 | 0.06 | 0.05 |
|---|
| Other Expense | | -0.02 | -0.06 | -0.01 | -0.04 | -0.03 | -0.02 | -0.06 | -0.61 | -0.03 | -0.05 |
|---|
| IBT | | 0.86 | 0.73 | 0.68 | 0.55 | 0.79 | 0.70 | 0.58 | -0.09 | 0.71 | 0.59 |
|---|
| Income Tax Expense | | 0.21 | 0.16 | 0.17 | 0.12 | 0.18 | 0.13 | 0.14 | -0.05 | 0.11 | 0.13 |
|---|
| Net Income | | 0.65 | 0.56 | 0.51 | 0.43 | 0.61 | 0.56 | 0.44 | -0.04 | 0.60 | 0.46 |
| 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 | $10.23 | $8.14 | $7.36 | $5.58 | $5.21 | $5.95 | $-0.95 | $3.30 | $3.06 | $5.29 | $4.13 | $3.01 | $3.47 | $1.90 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $9.93 | $7.93 | $7.17 | $5.45 | $4.95 | $5.62 | $-0.95 | $3.24 | $3.02 | $5.29 | $4.06 | $2.96 | $3.41 | $1.87 |
|---|
| Shares Outstanding | | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | 0.17 | 0.20 | 0.25 | 0.27 | 0.29 | 0.33 | 0.33 |
|---|
| Diluted Shares Outstanding | | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.18 | 0.17 | 0.16 | 0.17 | 0.20 | 0.25 | 0.27 | 0.30 | 0.34 | 0.34 |
| 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 | $3.58 | $2.78 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $3.47 | $2.70 |
|---|
| Shares Outstanding | | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
|---|
| Diluted Shares Outstanding | | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1.38 | 2.10 | 1.71 | 1.33 | 1.87 | 1.25 | 1.00 | 1.25 | 1.21 | 1.03 | 1.98 | 3.95 | 3.23 | 1.47 | 1.88 | 4.21 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.40 | 0.00 | 0.00 | 2.14 | 3.21 | 4.66 |
|---|
| Total Cash & ST Investments | | 1.38 | 2.10 | 1.71 | 1.33 | 1.87 | 1.25 | 1.00 | 1.25 | 1.21 | 1.03 | 1.98 | 3.95 | 3.23 | 3.60 | 5.09 | 8.86 |
|---|
| Accounts Receivable | | 3.08 | 3.18 | 2.88 | 2.63 | 2.49 | 2.32 | 2.46 | 2.31 | 1.52 | 1.37 | 1.36 | 1.41 | 1.92 | 1.88 | 1.87 | 3.27 |
|---|
| Inventory | | 0.80 | 0.77 | 0.83 | 1.06 | 0.79 | 0.51 | 0.45 | 0.36 | 0.33 | 0.27 | 0.30 | 0.35 | 0.52 | 0.51 | 0.51 | 1.36 |
|---|
| Other Current Assets | | 0.25 | 0.43 | 0.31 | 0.24 | 0.26 | 0.24 | 0.27 | 0.35 | 0.83 | 0.76 | 0.92 | 0.74 | 0.77 | 0.80 | 0.68 | 2.32 |
|---|
| Total Current Assets | | 5.52 | 6.48 | 5.73 | 5.26 | 5.41 | 4.33 | 4.18 | 4.27 | 3.95 | 3.43 | 4.58 | 6.88 | 7.02 | 7.40 | 8.77 | 17.15 |
| 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 | | 0.89 | 3.21 | 1.56 | 2.10 | 1.40 | 1.38 | 1.51 | 1.71 | 0.91 | 0.71 |
|---|
| 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 | | 0.89 | 3.21 | 1.56 | 2.10 | 1.40 | 1.38 | 1.51 | 1.71 | 0.91 | 0.71 |
|---|
| Accounts Receivable | | 3.61 | 3.27 | 3.06 | 3.18 | 3.15 | 2.97 | 2.72 | 2.88 | 2.76 | 2.55 |
|---|
| Inventory | | 0.94 | 0.86 | 0.83 | 0.77 | 0.82 | 0.80 | 0.84 | 0.83 | 0.96 | 1.02 |
|---|
| Other Current Assets | | 0.29 | 0.38 | 0.44 | 0.43 | 0.44 | 0.42 | 0.45 | 0.31 | 0.40 | 0.35 |
|---|
| Total Current Assets | | 5.73 | 7.71 | 5.90 | 6.48 | 5.81 | 5.57 | 5.52 | 5.67 | 5.03 | 4.63 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1.51 | 1.55 | 1.46 | 1.41 | 1.42 | 1.49 | 1.55 | 0.90 | 0.86 | 0.79 | 0.49 | 0.55 | 0.81 | 0.84 | 0.90 | 1.73 |
|---|
| Goodwill | | 3.40 | 3.53 | 3.40 | 3.31 | 2.57 | 2.22 | 2.07 | 1.51 | 0.94 | 0.73 | 0.42 | 0.38 | 1.51 | 1.51 | 1.43 | 2.83 |
|---|
| Intangible Assets | | 1.21 | 1.25 | 1.26 | 1.34 | 1.11 | 1.23 | 1.33 | 1.23 | 0.86 | 0.82 | 0.05 | 0.02 | 0.09 | 0.11 | 0.00 | 0.68 |
|---|
| Long-Term Investments | | 0.13 | 0.14 | 0.14 | 0.15 | 0.21 | 0.16 | 0.16 | 0.17 | 0.25 | 0.24 | 0.27 | 0.32 | 0.25 | 0.14 | 0.17 | 0.38 |
|---|
| Other Long-Term Assets | | 0.35 | 0.38 | 0.29 | 0.31 | 0.56 | 0.48 | 0.42 | 0.34 | 0.33 | 1.02 | 0.35 | 0.15 | 0.19 | 0.37 | 0.30 | 1.87 |
|---|
| Total Long-Term Assets | | 7.83 | 8.12 | 7.61 | 7.56 | 6.78 | 6.55 | 6.46 | 5.14 | 4.26 | 5.00 | 3.81 | 3.54 | 4.83 | 5.28 | 5.16 | 8.42 |
|---|
| Total Assets | | 13.35 | 14.60 | 13.34 | 12.81 | 12.19 | 10.88 | 10.64 | 9.41 | 8.21 | 8.43 | 8.39 | 10.42 | 11.85 | 12.68 | 13.93 | 25.58 |
| 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 | | 1.68 | 1.66 | 1.56 | 1.55 | 1.58 | 1.51 | 1.49 | 1.46 | 1.38 | 1.41 |
|---|
| Goodwill | | 6.78 | 3.84 | 3.84 | 3.53 | 3.52 | 3.40 | 3.41 | 3.40 | 3.28 | 3.30 |
|---|
| Intangible Assets | | 3.13 | 1.36 | 1.35 | 1.25 | 1.30 | 1.21 | 1.23 | 1.26 | 1.22 | 1.26 |
|---|
| Long-Term Investments | | 0.19 | 0.18 | 0.16 | 0.14 | 0.14 | 0.13 | 0.14 | 0.28 | 0.14 | 0.16 |
|---|
| Other Long-Term Assets | | 0.45 | 0.43 | 0.38 | 0.38 | 0.33 | 0.35 | 0.29 | 0.21 | 0.34 | 0.32 |
|---|
| Total Long-Term Assets | | 12.99 | 8.70 | 8.53 | 8.12 | 8.08 | 7.83 | 7.81 | 7.67 | 7.40 | 7.63 |
|---|
| Total Assets | | 18.80 | 16.41 | 14.43 | 14.60 | 13.89 | 13.35 | 13.33 | 13.34 | 12.44 | 12.25 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.86 | 1.18 | 0.88 | 1.21 | 0.85 | 0.61 | 0.62 | 0.59 | 0.59 | 0.55 | 0.52 | 0.54 | 0.81 | 0.71 | 0.68 | 2.46 |
|---|
| Short-Term Debt | | 0.69 | 0.45 | 1.44 | 0.12 | 0.01 | 0.01 | 0.02 | 0.03 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.41 | 0.61 |
|---|
| Other Current Liabilities | | 1.24 | 1.14 | 1.15 | 1.38 | 1.56 | 1.31 | 1.36 | 1.21 | 1.25 | 1.20 | 0.94 | 0.99 | 1.33 | 1.42 | 1.96 | 4.57 |
|---|
| Current Liabilities | | 4.64 | 5.06 | 5.74 | 4.56 | 4.06 | 3.49 | 3.44 | 3.10 | 2.93 | 2.63 | 2.19 | 2.25 | 3.22 | 3.34 | 3.82 | 8.71 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.94 | 1.08 | 1.01 | 1.18 | 1.05 | 1.02 | 0.82 | 0.88 | 0.86 | 0.68 |
|---|
| Short-Term Debt | | 1.06 | 0.20 | 0.44 | 0.45 | 0.45 | 0.69 | 0.44 | 1.44 | 1.43 | 0.11 |
|---|
| Other Current Liabilities | | 1.59 | 1.01 | 1.50 | 1.14 | 1.08 | 0.94 | 1.15 | 1.15 | 0.89 | 0.94 |
|---|
| Current Liabilities | | 5.66 | 4.46 | 4.92 | 5.06 | 4.67 | 4.64 | 4.63 | 5.74 | 5.29 | 3.77 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 5.74 | 6.10 | 5.11 | 6.43 | 6.00 | 5.57 | 5.61 | 5.29 | 4.42 | 4.39 | 4.39 | 3.40 | 2.46 | 1.86 | 1.13 | 2.19 |
|---|
| Capital Leases | | 0.42 | 0.55 | 0.41 | 0.54 | 0.31 | 0.40 | 0.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.08 | 0.09 | 0.06 | 0.07 | 0.18 | 0.18 | 0.18 | 0.20 | 0.12 | 0.12 | -0.11 | -0.14 | -0.30 | -0.30 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 12.53 | 12.88 | 12.60 | 12.68 | 12.21 | 11.42 | 11.33 | 10.69 | 9.94 | 9.38 | 8.48 | 7.66 | 8.16 | 9.39 | 8.66 | 14.59 |
| 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 | | 8.88 | 8.13 | 6.09 | 6.10 | 6.12 | 6.16 | 6.44 | 5.11 | 5.07 | 6.41 |
|---|
| Capital Leases | | 0.47 | 0.60 | 0.53 | 0.55 | 0.44 | 0.42 | 0.45 | 0.41 | 0.37 | 0.39 |
|---|
| Def. Tax Liability | | 0.11 | 0.09 | 0.09 | 0.09 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 |
|---|
| Total Liabilities | | 16.46 | 14.43 | 12.77 | 12.88 | 12.55 | 12.53 | 12.79 | 12.60 | 12.06 | 11.90 |
| 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 | | 1.61 | 2.30 | 1.64 | 1.34 | 1.35 | 1.13 | 1.24 | 1.05 | 0.47 | 1.15 | 1.72 | 3.41 | 2.43 | 1.63 | 1.02 | 4.46 |
|---|
| Comprehensive Income | | -2.55 | -2.54 | -2.54 | -2.54 | -2.38 | -2.45 | -2.44 | -2.77 | -2.56 | -2.32 | -1.87 | -1.86 | -2.29 | -3.30 | -2.88 | -2.22 |
|---|
| Total Common Equity | | 0.80 | 1.70 | 0.72 | 0.12 | -0.04 | -0.56 | -0.70 | -1.29 | -1.74 | -0.96 | -0.11 | 2.74 | 3.66 | 3.27 | 5.21 | 10.89 |
| 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 | | 2.59 | 2.34 | 2.22 | 2.30 | 1.97 | 1.61 | 1.40 | 1.64 | 1.33 | 1.33 |
|---|
| Comprehensive Income | | -2.42 | -2.41 | -2.50 | -2.54 | -2.47 | -2.55 | -2.55 | -2.54 | -2.51 | -2.45 |
|---|
| Total Common Equity | | 2.33 | 1.97 | 1.64 | 1.70 | 1.33 | 0.80 | 0.52 | 0.72 | 0.36 | 0.34 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 6.85 | 6.55 | 6.55 | 6.55 | 6.01 | 5.58 | 5.63 | 5.32 | 4.47 | 4.40 | 4.39 | 3.40 | 2.46 | 1.86 | 1.54 | 2.80 |
|---|
| Book Value | | 0.82 | 1.72 | 0.74 | 0.13 | -0.02 | -0.54 | -0.68 | -1.28 | -1.73 | -0.95 | -0.10 | 2.77 | 3.69 | 3.29 | 5.27 | 10.99 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
|---|
| Book Value | | 2.33 | 1.97 | 1.64 | 1.70 | 1.33 | 0.80 | 0.52 | 0.72 | 0.36 | 0.34 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.46 | 2.15 | 1.58 | 1.71 | 1.37 | 1.25 | 0.95 | 0.87 | 0.97 | -0.15 | 0.56 | 0.64 | -0.70 | 1.11 | 0.88 | 0.74 | 0.27 |
|---|
| Depreciation & Amortization | | 0.38 | 0.43 | 0.34 | 0.36 | 0.44 | 0.44 | 0.41 | 0.39 | 0.36 | 0.34 | 0.30 | 0.15 | 0.17 | 0.23 | 0.21 | 0.37 | 0.57 |
|---|
| Stock-Based Compensation | | 0.22 | 0.29 | 0.24 | 0.21 | 0.17 | 0.13 | 0.13 | 0.12 | 0.07 | 0.07 | 0.07 | 0.08 | 0.09 | 0.15 | 0.18 | 0.17 | 0.27 |
|---|
| Change Working Capital | | -0.13 | -0.14 | -0.16 | -0.24 | -0.33 | -0.03 | 0.10 | 0.09 | -0.37 | -0.09 | -0.06 | 0.06 | -1.59 | -0.26 | -0.42 | -0.58 | 0.18 |
|---|
| Change In Accounts Receivable | | -0.25 | -0.17 | -0.25 | -0.18 | -0.11 | 0.00 | 0.09 | -0.08 | 0.06 | -0.06 | 0.03 | 0.02 | -0.06 | -0.07 | 0.08 | -0.25 | -0.31 |
|---|
| Change In Accounts Payable | | 0.28 | 0.28 | 0.30 | -0.14 | 0.45 | 0.58 | -0.12 | 0.20 | 0.27 | 0.16 | 0.20 | 0.01 | -0.12 | -0.20 | -0.16 | -0.19 | -2.41 |
|---|
| Change In Inventories | | 0.19 | -0.15 | 0.06 | 0.20 | -0.24 | -0.28 | -0.01 | -0.07 | 0.07 | -0.05 | 0.01 | 0.02 | -0.01 | -0.01 | 0.00 | -0.01 | -0.27 |
|---|
| Other Non-cash Items | | 1.44 | 0.01 | 0.60 | 0.04 | 0.51 | 0.02 | 0.05 | 0.44 | 0.03 | 0.08 | 0.09 | -0.09 | 1.99 | -0.05 | -0.02 | 0.12 | 0.32 |
|---|
| Cash from Operations | | 2.52 | 0.00 | 0.00 | 2.04 | 1.82 | 1.84 | 1.61 | 1.82 | 1.08 | 1.35 | 1.17 | 1.01 | -0.59 | 0.94 | 1.07 | 0.87 | 1.97 |
| 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 | | 0.65 | 0.56 | 0.52 | 0.43 | 0.61 | 0.56 | 0.44 | -0.04 | 0.60 | 0.47 |
|---|
| Depreciation & Amortization | | 0.14 | 0.12 | 0.09 | 0.08 | 0.09 | 0.07 | 0.10 | 0.08 | 0.11 | 0.09 |
|---|
| Stock-Based Compensation | | 0.08 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 |
|---|
| Change Working Capital | | 0.38 | -0.03 | -0.39 | -0.08 | 0.37 | 0.05 | -0.43 | -0.13 | 0.51 | 0.10 |
|---|
| Change In Accounts Receivable | | -0.17 | -0.13 | -0.07 | 0.20 | -0.13 | -0.06 | -0.17 | 0.11 | -0.03 | -0.16 |
|---|
| Change In Accounts Payable | | 0.56 | 0.18 | -0.28 | -0.18 | 0.43 | 0.21 | -0.24 | -0.09 | 0.39 | 0.22 |
|---|
| Change In Inventories | | -0.04 | -0.02 | -0.02 | -0.06 | 0.04 | -0.01 | 0.04 | -0.01 | 0.11 | 0.06 |
|---|
| Other Non-cash Items | | 0.01 | 0.00 | -0.01 | 0.01 | -0.06 | 0.01 | 0.00 | 0.59 | 0.01 | 0.01 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.25 | 0.71 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.26 | -0.27 | -0.26 | -0.25 | -0.26 | -0.24 | -0.22 | -0.25 | -0.20 | -0.23 | -0.27 | -0.18 | -0.18 | -0.19 | -0.19 | -0.19 | -0.34 |
|---|
| Acquisitions | | -0.02 | -4.90 | -0.29 | -0.18 | -1.18 | -0.52 | -0.29 | -0.71 | -1.16 | -0.40 | -1.47 | -0.59 | -0.05 | -0.07 | -0.11 | 1.09 | 0.11 |
|---|
| Investments | | -0.15 | 0.00 | 0.00 | 0.00 | 1.17 | 0.24 | 0.22 | 0.25 | 0.20 | 0.23 | 0.27 | 0.18 | 0.08 | 0.19 | -0.04 | 1.51 | -0.01 |
|---|
| Sales of Investment | | 0.05 | 0.02 | 0.04 | 0.02 | 0.05 | 0.02 | 0.01 | 0.02 | 0.10 | 0.18 | 0.67 | 0.23 | 3.40 | 2.20 | 1.04 | 1.52 | 0.45 |
|---|
| Other Investing Activities | | -0.02 | 0.00 | 0.00 | 0.00 | -1.17 | -0.24 | -0.16 | -0.24 | -0.20 | -0.23 | -0.20 | -0.17 | -0.14 | -0.13 | 0.09 | -1.52 | -0.03 |
|---|
| Cash from Investing | | -0.42 | 0.00 | 0.00 | -0.41 | -1.39 | -0.74 | -0.44 | -0.93 | -1.27 | -0.45 | -1.00 | -0.53 | 3.12 | 2.01 | 0.80 | 2.42 | 0.19 |
| 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 | | -0.11 | -0.07 | -0.05 | -0.04 | -0.09 | -0.06 | -0.07 | -0.05 | -0.08 | -0.07 |
|---|
| Acquisitions | | 0.00 | 0.46 | -0.01 | -0.45 | -0.02 | -0.23 | -0.01 | -0.04 | -0.01 | 0.00 |
|---|
| Investments | | 0.00 | -4.37 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | -0.17 | 0.07 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.04 | 0.01 | 0.01 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | -0.07 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.24 | -0.06 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.31 | 0.00 | 0.00 | 0.00 | -0.29 | -0.35 | -1.71 | -2.37 | -0.89 | -0.02 | -0.69 | 0.00 | -0.47 | 0.00 | -0.41 | -1.22 | -1.02 |
|---|
| Debt Issued | | 0.75 | 6.55 | 0.00 | 0.00 | 0.83 | 0.78 | 1.67 | 2.67 | 1.74 | 0.10 | 0.69 | 0.99 | 1.40 | 0.60 | 0.74 | -0.05 | 3.82 |
|---|
| Issuance of Common Stock | | 0.07 | 0.00 | 0.00 | 0.10 | 0.16 | 0.10 | 0.11 | 0.11 | 0.17 | 0.08 | 0.09 | 0.10 | 0.14 | 0.17 | 0.13 | 0.19 | 0.18 |
|---|
| Repurchase of Common Stock | | -0.55 | -1.15 | -0.25 | -0.80 | -0.84 | -0.53 | -0.61 | -0.32 | -0.13 | -0.48 | -0.84 | -3.18 | -2.55 | -1.69 | -2.44 | -1.11 | -0.27 |
|---|
| Dividends Paid | | -0.62 | 0.00 | 0.00 | -0.59 | -0.53 | -0.48 | -0.44 | -0.38 | -0.34 | -0.31 | -0.28 | -0.28 | -0.32 | -0.29 | -0.27 | -0.07 | -0.11 |
|---|
| Other Financing Activities | | 0.02 | 0.00 | 0.00 | -0.01 | 0.59 | 0.83 | 1.69 | 1.80 | 1.41 | 0.01 | 0.67 | 0.98 | 1.48 | 0.62 | 0.69 | -3.38 | 0.37 |
|---|
| Cash from Financing | | -1.41 | 0.00 | 0.00 | -1.30 | -0.91 | -0.43 | -0.97 | -1.14 | 0.22 | -0.72 | -1.04 | -2.38 | -1.71 | -1.21 | -2.29 | -5.59 | -0.85 |
| 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 | | 9.94 | 1.60 | 1.81 | -0.03 | -0.02 | -0.28 | -0.02 | 0.33 | 0.17 | -0.02 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.04 |
|---|
| Repurchase of Common Stock | | -0.49 | -0.08 | -0.26 | -0.33 | -0.11 | -0.03 | -0.07 | -0.04 | -0.13 | -0.31 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.15 | -0.15 |
|---|
| 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 | -0.25 | -0.41 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.67 | -0.94 | 0.40 | 0.38 | -0.55 | 0.62 | 0.25 | -0.26 | -0.01 | 0.24 | -0.95 | -1.97 | 0.73 | 1.76 | -0.41 | -2.33 | 1.34 |
|---|
| Closing Cash Balance | | 1.38 | 1.17 | 2.10 | 1.71 | 1.33 | 1.87 | 1.25 | 1.00 | 1.26 | 1.27 | 1.03 | 1.98 | 3.95 | 3.23 | 1.47 | 1.88 | 4.21 |
| 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 | | 0.27 | -2.31 | 1.64 | -0.54 | 0.70 | 0.02 | -0.13 | -0.19 | 0.80 | 0.20 |
|---|
| Closing Cash Balance | | 1.17 | 0.89 | 3.21 | 1.56 | 2.10 | 1.40 | 1.38 | 1.51 | 1.71 | 0.91 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 2.26 | 2.57 | 2.13 | 1.79 | 1.57 | 1.59 | 1.40 | 1.58 | 0.88 | 1.12 | 0.89 | 0.83 | -0.77 | 0.75 | 0.88 | 0.69 | 1.63 |
|---|
| Real Free Cash Flow | | 2.04 | 2.28 | 1.89 | 1.58 | 1.40 | 1.47 | 1.27 | 1.46 | 0.81 | 1.05 | 0.83 | 0.75 | -0.87 | 0.60 | 0.70 | 0.52 | 1.36 |
| 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 | | 1.14 | 0.73 | 0.23 | 0.47 | 0.98 | 0.70 | 0.11 | 0.34 | 1.16 | 0.65 |
|---|
| Real Free Cash Flow | | 1.06 | 0.66 | 0.15 | 0.41 | 0.92 | 0.64 | 0.05 | 0.28 | 1.11 | 0.60 |