NEM
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 | | 22.10 | 22.10 | 18.56 | 11.81 | 11.92 | 12.22 | 11.50 | 9.74 | 7.25 | 7.38 | 6.71 | 7.73 | 7.29 | 8.32 | 9.87 | 10.36 | 9.54 |
|---|
| Cost of Revenues | | 11.10 | 11.10 | 12.13 | 10.61 | 8.65 | 7.76 | 7.31 | 7.16 | 5.31 | 5.32 | 4.99 | 5.55 | 5.69 | 6.55 | 5.27 | 4.24 | 3.48 |
|---|
| Gross Profit | | 11.00 | 11.00 | 6.42 | 1.21 | 3.26 | 4.46 | 4.18 | 2.59 | 1.95 | 2.06 | 1.72 | 2.18 | 1.61 | 1.77 | 4.60 | 6.12 | 6.06 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 6.57 | 5.38 | 5.28 | 4.87 | 5.72 | 4.60 | 4.31 | 4.00 | 3.92 | 2.49 |
|---|
| Cost of Revenues | | 2.71 | 2.78 | 2.77 | 2.84 | 3.17 | 3.15 | 2.91 | 2.91 | 4.24 | 1.93 |
|---|
| Gross Profit | | 3.86 | 2.60 | 2.51 | 2.03 | 2.56 | 1.45 | 1.40 | 1.09 | -0.32 | 0.56 |
| 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 | 0.20 | 0.23 | 0.15 | 0.12 | 0.15 | 0.15 | 0.14 | 0.13 | 0.13 | 0.16 | 0.22 | 0.35 | 0.37 | 0.22 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.30 | 0.28 | 0.26 | 0.27 | 0.31 | 0.24 | 0.24 | 0.23 | 0.18 | 0.19 | 0.20 | 0.21 | 0.32 | 0.18 |
|---|
| Depreciation & Amortization | | 2.77 | 2.77 | 2.90 | 2.11 | 2.19 | 2.32 | 2.30 | 1.96 | 1.22 | 1.26 | 1.22 | 1.24 | 1.23 | 1.36 | 1.03 | 1.04 | 0.95 |
|---|
| Total Operating Expenses | | 0.65 | 0.65 | 0.68 | 3.01 | 1.66 | 2.48 | 1.12 | 1.01 | 0.76 | 0.75 | 0.69 | 0.74 | 0.67 | 0.75 | 1.25 | 1.99 | 1.82 |
|---|
| Operating Income | | 10.35 | 10.35 | 5.75 | 0.71 | 1.46 | 1.74 | 2.82 | 4.00 | 1.19 | 1.33 | 1.02 | 1.30 | 0.42 | 0.86 | 3.35 | 4.13 | 4.24 |
| 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 | 0.07 | 0.05 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | 0.07 |
|---|
| Depreciation & Amortization | | 0.62 | 0.77 | 0.70 | 0.69 | 0.69 | 0.76 | 0.70 | 0.75 | 1.86 | 0.65 |
|---|
| Total Operating Expenses | | 0.17 | 0.14 | 0.17 | 0.17 | 0.22 | 0.17 | 0.17 | 0.16 | 0.16 | 0.29 |
|---|
| Operating Income | | 3.69 | 2.46 | 2.34 | 1.87 | 2.34 | 1.29 | 1.23 | 0.93 | -0.47 | 0.16 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.21 | 0.21 | 0.15 | 0.15 | 0.08 | 0.02 | 0.02 | 0.06 | 0.06 | 0.03 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 |
|---|
| Interest Expense | | 0.23 | 0.30 | 0.39 | 0.24 | 0.23 | 0.27 | 0.31 | 0.30 | 0.21 | 0.24 | 0.27 | 0.33 | 0.36 | 0.30 | 0.25 | 0.24 | 0.28 |
|---|
| Other Expense | | 1.41 | 1.41 | -1.04 | -2.74 | -1.51 | -0.63 | 0.32 | -0.31 | -0.24 | -0.02 | -0.97 | -0.15 | -0.07 | -4.30 | 0.00 | -2.07 | 0.03 |
|---|
| IBT | | 11.76 | 11.76 | 4.71 | -2.03 | -0.05 | 1.11 | 3.14 | 3.69 | 0.74 | 1.07 | -0.21 | 0.97 | 0.51 | -3.59 | 3.11 | 1.81 | 4.00 |
|---|
| Income Tax Expense | | 4.60 | 4.60 | 1.40 | 0.53 | 0.46 | 1.10 | 0.70 | 0.83 | 0.39 | 1.13 | 0.56 | 0.64 | 0.13 | -0.81 | 0.87 | 0.71 | 0.86 |
|---|
| Net Income | | 7.09 | 7.09 | 3.35 | -2.52 | -0.51 | 0.01 | 2.83 | 2.81 | 0.34 | -0.11 | -0.63 | 0.22 | 0.51 | -2.46 | 1.81 | 0.37 | 2.28 |
| 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 | | 0.06 | 0.06 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
|---|
| Interest Expense | | 0.03 | 0.05 | 0.07 | 0.08 | 0.09 | 0.09 | 0.10 | 0.09 | 0.12 | 0.05 |
|---|
| Other Expense | | -0.27 | 0.17 | 0.83 | 0.68 | -0.22 | -0.17 | -0.20 | -0.50 | -2.57 | -0.04 |
|---|
| IBT | | 3.42 | 2.63 | 3.17 | 2.55 | 2.12 | 1.12 | 1.03 | 0.44 | -3.04 | 0.23 |
|---|
| Income Tax Expense | | 2.07 | 0.79 | 1.09 | 0.65 | 0.70 | 0.24 | 0.19 | 0.26 | 0.12 | 0.07 |
|---|
| Net Income | | 1.30 | 1.83 | 2.06 | 1.89 | 1.40 | 0.92 | 0.85 | 0.17 | -3.15 | 0.16 |
| 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 | $-3.00 | $-0.64 | $0.01 | $3.52 | $3.82 | $0.64 | $-0.21 | $-1.18 | $0.43 | $1.02 | $-4.94 | $3.64 | $0.74 | $4.63 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-3.00 | $-0.64 | $0.01 | $3.51 | $3.81 | $0.64 | $-0.21 | $-1.18 | $0.43 | $1.02 | $-4.94 | $3.61 | $0.73 | $4.55 |
|---|
| Shares Outstanding | | 1.11 | 1.11 | 1.15 | 0.84 | 0.79 | 0.80 | 0.80 | 0.74 | 0.53 | 0.53 | 0.53 | 0.51 | 0.50 | 0.50 | 0.50 | 0.49 | 0.49 |
|---|
| Diluted Shares Outstanding | | 1.11 | 1.11 | 1.15 | 0.84 | 0.80 | 0.80 | 0.81 | 0.74 | 0.54 | 0.54 | 0.53 | 0.51 | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 |
| 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 | $-3.22 | $0.20 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-3.22 | $0.20 |
|---|
| Shares Outstanding | | 1.11 | 1.10 | 1.11 | 1.13 | 1.15 | 1.15 | 1.15 | 1.15 | 0.98 | 0.80 |
|---|
| Diluted Shares Outstanding | | 1.11 | 1.10 | 1.11 | 1.13 | 1.15 | 1.15 | 1.16 | 1.15 | 0.98 | 0.80 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 2.61 | 3.62 | 3.00 | 2.88 | 4.99 | 5.54 | 2.24 | 3.40 | 3.26 | 2.76 | 2.78 | 2.40 | 1.56 | 1.56 | 1.76 | 4.06 |
|---|
| Short Term Investments | | 0.05 | 0.02 | 0.02 | 0.88 | 0.08 | 0.29 | 0.24 | 0.05 | 0.06 | 0.06 | 0.02 | 0.07 | 0.08 | 0.09 | 0.09 | 0.11 |
|---|
| Total Cash & ST Investments | | 2.66 | 3.64 | 3.03 | 3.76 | 5.07 | 5.83 | 2.48 | 3.45 | 3.32 | 2.81 | 2.80 | 2.48 | 1.63 | 1.65 | 1.85 | 4.17 |
|---|
| Accounts Receivable | | 0.96 | 1.06 | 1.23 | 0.37 | 0.34 | 0.45 | 0.37 | 0.35 | 0.24 | 0.34 | 0.45 | 0.48 | 0.48 | 0.86 | 1.43 | 0.67 |
|---|
| Inventory | | 2.15 | 2.18 | 2.64 | 1.75 | 1.79 | 1.79 | 1.83 | 1.33 | 1.36 | 1.38 | 1.61 | 1.37 | 1.50 | 2.77 | 0.71 | 1.28 |
|---|
| Other Current Assets | | 6.31 | 5.40 | 0.62 | 0.64 | 0.50 | 0.44 | 0.57 | 0.16 | 0.15 | 0.14 | 0.13 | 0.88 | 1.01 | 0.14 | 0.76 | 0.90 |
|---|
| Total Current Assets | | 12.07 | 12.28 | 7.51 | 6.52 | 7.70 | 8.51 | 6.27 | 5.28 | 5.07 | 4.68 | 4.98 | 5.44 | 4.87 | 5.95 | 5.39 | 7.25 |
| 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 | | 5.64 | 6.19 | 4.70 | 3.62 | 3.02 | 2.61 | 2.34 | 3.01 | 3.19 | 2.83 |
|---|
| Short Term Investments | | 0.33 | 0.47 | 0.02 | 0.02 | 0.04 | 0.05 | 0.02 | 0.02 | 0.02 | 0.41 |
|---|
| Total Cash & ST Investments | | 5.97 | 6.65 | 4.72 | 3.64 | 3.06 | 2.66 | 2.37 | 3.04 | 3.21 | 3.24 |
|---|
| Accounts Receivable | | 1.05 | 0.64 | 0.89 | 1.06 | 0.97 | 0.96 | 0.78 | 1.23 | 0.08 | 0.19 |
|---|
| Inventory | | 2.45 | 2.27 | 2.29 | 2.18 | 2.18 | 2.15 | 2.13 | 2.64 | 1.96 | 1.97 |
|---|
| Other Current Assets | | 0.91 | 0.84 | 2.85 | 5.40 | 6.37 | 6.31 | 6.53 | 0.61 | 0.71 | 0.74 |
|---|
| Total Current Assets | | 10.37 | 10.40 | 10.74 | 12.28 | 12.58 | 12.07 | 11.81 | 7.51 | 5.96 | 6.13 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 33.66 | 33.55 | 37.56 | 24.07 | 24.12 | 24.28 | 25.28 | 12.26 | 12.34 | 12.49 | 14.30 | 13.65 | 14.28 | 18.01 | 15.88 | 12.91 |
|---|
| Goodwill | | 2.79 | 2.66 | 3.00 | 1.97 | 2.77 | 2.77 | 2.67 | 0.00 | 0.00 | 0.00 | 0.06 | 0.11 | 0.13 | 0.19 | 0.19 | 0.19 |
|---|
| Intangible Assets | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 | 0.11 | 0.10 | 0.14 | 0.15 | 0.09 |
|---|
| Long-Term Investments | | 4.35 | 4.47 | 4.67 | 3.28 | 3.24 | 3.20 | 3.20 | 0.27 | 0.28 | 0.23 | 0.40 | 0.33 | 0.44 | 1.45 | 1.47 | 1.57 |
|---|
| Other Long-Term Assets | | 2.54 | 3.27 | 2.49 | 2.47 | 2.46 | 2.28 | 2.00 | 2.51 | 2.41 | 2.31 | 3.62 | 3.49 | 3.34 | 3.44 | 2.79 | 2.22 |
|---|
| Total Long-Term Assets | | 43.61 | 44.07 | 47.99 | 31.97 | 32.87 | 32.86 | 33.70 | 15.44 | 15.58 | 16.35 | 20.20 | 19.48 | 19.89 | 23.71 | 22.09 | 18.41 |
|---|
| Total Assets | | 55.68 | 56.35 | 55.51 | 38.48 | 40.56 | 41.37 | 39.97 | 20.72 | 20.65 | 21.03 | 25.18 | 24.92 | 24.76 | 29.65 | 27.47 | 25.66 |
| 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 | | 33.62 | 33.59 | 33.57 | 33.55 | 33.70 | 33.66 | 33.56 | 37.56 | 24.47 | 24.28 |
|---|
| Goodwill | | 2.66 | 2.66 | 2.66 | 2.66 | 2.72 | 2.79 | 2.79 | 3.00 | 1.97 | 1.97 |
|---|
| Intangible Assets | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 4.51 | 4.46 | 4.86 | 4.47 | 4.15 | 4.14 | 4.14 | 4.67 | 3.13 | 3.17 |
|---|
| Other Long-Term Assets | | 3.49 | 4.01 | 3.64 | 3.27 | 2.80 | 2.75 | 2.83 | 2.49 | 2.41 | 2.41 |
|---|
| Total Long-Term Assets | | 44.32 | 44.77 | 44.78 | 44.07 | 43.60 | 43.61 | 43.53 | 47.99 | 32.13 | 32.00 |
|---|
| Total Assets | | 54.69 | 55.17 | 55.52 | 56.35 | 56.18 | 55.68 | 55.34 | 55.51 | 38.08 | 38.13 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.68 | 0.84 | 0.96 | 0.63 | 0.52 | 0.49 | 0.54 | 0.30 | 0.38 | 0.32 | 0.40 | 0.41 | 0.48 | 0.66 | 0.56 | 0.43 |
|---|
| Short-Term Debt | | 0.10 | 1.03 | 2.04 | 0.10 | 0.19 | 0.66 | 0.10 | 0.65 | 0.00 | 0.57 | 0.15 | 0.17 | 0.60 | 0.01 | 1.00 | 0.26 |
|---|
| Other Current Liabilities | | 4.68 | 5.26 | 2.91 | 2.02 | 1.17 | 1.18 | 1.22 | 0.46 | 0.10 | 0.41 | 0.54 | 1.25 | 1.31 | 0.16 | 0.50 | 2.01 |
|---|
| Current Liabilities | | 5.73 | 7.54 | 6.00 | 2.93 | 2.65 | 3.37 | 2.39 | 1.79 | 1.40 | 1.75 | 1.42 | 2.20 | 2.74 | 3.14 | 3.94 | 2.75 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.83 | 0.74 | 0.77 | 0.84 | 0.77 | 0.68 | 0.70 | 0.96 | 0.65 | 0.57 |
|---|
| Short-Term Debt | | 0.12 | 0.11 | 0.11 | 1.03 | 0.11 | 0.10 | 0.10 | 2.04 | 0.09 | 0.10 |
|---|
| Other Current Liabilities | | 3.25 | 3.11 | 4.17 | 5.26 | 5.18 | 4.65 | 4.52 | 2.91 | 1.92 | 1.88 |
|---|
| Current Liabilities | | 5.09 | 4.67 | 5.43 | 7.54 | 6.41 | 5.73 | 5.48 | 6.00 | 2.81 | 2.69 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 8.69 | 7.94 | 7.40 | 6.04 | 6.11 | 6.05 | 6.73 | 3.61 | 4.06 | 4.05 | 6.09 | 6.48 | 6.15 | 6.29 | 3.62 | 4.18 |
|---|
| Capital Leases | | 0.43 | 0.50 | 0.56 | 0.56 | 0.65 | 0.67 | 0.70 | 0.22 | 0.02 | 0.01 | 0.03 | 0.01 | 0.03 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 3.05 | 2.82 | 2.99 | 1.81 | 2.14 | 2.07 | 2.41 | 0.61 | 0.60 | 0.59 | 0.84 | 0.66 | 0.64 | 0.86 | 2.15 | 1.49 |
|---|
| Total Liabilities | | 26.12 | 26.24 | 26.30 | 18.95 | 18.70 | 17.49 | 17.56 | 9.20 | 9.13 | 9.16 | 10.89 | 11.83 | 11.70 | 12.70 | 11.70 | 9.95 |
| 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 | | 5.54 | 7.50 | 7.88 | 7.94 | 8.99 | 9.12 | 9.37 | 7.40 | 5.99 | 6.02 |
|---|
| Capital Leases | | 0.47 | 0.48 | 0.48 | 0.50 | 0.55 | 0.43 | 0.44 | 0.54 | 0.51 | 0.54 |
|---|
| Def. Tax Liability | | 2.89 | 2.89 | 2.73 | 2.82 | 2.88 | 3.05 | 3.09 | 2.99 | 1.70 | 1.80 |
|---|
| Total Liabilities | | 21.28 | 22.88 | 24.09 | 26.24 | 26.28 | 26.12 | 26.26 | 26.30 | 18.82 | 18.72 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 1.85 | 1.81 | 1.85 | 1.28 | 1.28 | 1.29 | 1.30 | 0.86 | 0.85 | 0.85 | 0.85 | 0.80 | 0.79 | 0.79 | 0.78 | 0.78 |
|---|
| Retained Earnings | | -2.59 | -1.32 | -3.00 | 0.92 | 3.10 | 4.00 | 2.29 | 0.38 | 0.41 | 0.72 | 1.41 | 1.24 | 1.09 | 4.17 | 3.05 | 3.18 |
|---|
| Comprehensive Income | | -0.01 | -0.10 | 0.01 | 0.03 | -0.13 | -0.22 | -0.27 | -0.28 | -0.29 | -0.33 | -0.33 | -0.48 | -0.18 | 0.49 | 0.65 | 1.11 |
|---|
| Total Common Equity | | 29.38 | 29.93 | 29.03 | 19.35 | 22.02 | 23.01 | 21.42 | 10.50 | 10.54 | 10.72 | 11.35 | 10.27 | 10.14 | 13.77 | 12.90 | 13.35 |
| 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 | | 1.76 | 1.77 | 1.80 | 1.81 | 1.84 | 1.85 | 1.86 | 1.85 | 1.28 | 1.28 |
|---|
| Retained Earnings | | 2.70 | 1.45 | 0.15 | -1.32 | -2.10 | -2.59 | -3.11 | -3.00 | 0.62 | 0.79 |
|---|
| Comprehensive Income | | 0.11 | 0.04 | -0.04 | -0.10 | 0.02 | -0.01 | -0.02 | 0.01 | 0.01 | 0.01 |
|---|
| Total Common Equity | | 33.23 | 32.11 | 31.25 | 29.93 | 29.71 | 29.38 | 28.89 | 29.03 | 19.07 | 19.23 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 9.23 | 8.97 | 9.44 | 6.13 | 6.30 | 6.70 | 6.83 | 4.26 | 4.07 | 4.62 | 6.24 | 6.65 | 6.74 | 6.30 | 4.62 | 4.44 |
|---|
| Book Value | | 29.56 | 30.11 | 29.21 | 19.53 | 21.86 | 23.88 | 22.42 | 11.51 | 11.52 | 11.87 | 14.29 | 13.09 | 13.06 | 16.95 | 15.77 | 15.72 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.18 | 0.19 | 0.19 |
|---|
| Book Value | | 33.23 | 32.11 | 31.25 | 29.93 | 29.71 | 29.38 | 28.89 | 29.03 | 19.07 | 19.23 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -1.98 | 7.17 | 3.38 | -2.47 | -0.40 | 0.23 | 2.79 | 2.88 | 0.38 | -0.11 | -0.92 | 0.30 | 0.33 | -2.72 | 2.19 | 1.11 | 3.14 |
|---|
| Depreciation & Amortization | | 3.79 | 2.52 | 2.58 | 2.11 | 2.19 | 2.32 | 2.30 | 1.96 | 1.22 | 1.26 | 1.22 | 1.24 | 1.23 | 1.36 | 1.03 | 1.04 | 0.95 |
|---|
| Stock-Based Compensation | | 0.03 | 0.10 | 0.09 | 0.08 | 0.07 | 0.07 | 0.07 | 0.10 | 0.08 | 0.07 | 0.07 | 0.08 | 0.05 | 0.06 | 0.07 | 0.08 | 0.07 |
|---|
| Change Working Capital | | -0.97 | -1.01 | -1.03 | -0.51 | -0.84 | -0.54 | 0.30 | -0.31 | -0.74 | -0.39 | -0.49 | -0.34 | -0.70 | -1.11 | -1.07 | -0.31 | -0.75 |
|---|
| Change In Accounts Receivable | | -0.64 | -0.93 | -0.44 | 0.00 | 0.00 | -0.23 | 0.59 | -0.22 | -0.35 | -0.12 | -0.14 | 0.04 | 0.08 | 0.21 | -0.06 | 0.05 | 0.00 |
|---|
| Change In Accounts Payable | | -0.08 | -0.02 | 0.00 | -0.04 | 0.10 | -0.01 | -0.05 | 0.14 | -0.07 | 0.01 | 0.00 | -0.04 | -0.19 | -0.48 | -0.21 | 0.23 | 0.00 |
|---|
| Change In Inventories | | -0.30 | -0.45 | -0.53 | 0.00 | -0.16 | -0.14 | -0.14 | -0.13 | -0.25 | -0.20 | -0.30 | -0.27 | -0.53 | -0.78 | -0.73 | -0.50 | -0.50 |
|---|
| Other Non-cash Items | | 6.71 | 0.16 | 1.26 | 3.66 | 2.48 | 2.30 | -0.35 | -2.10 | 0.75 | 0.50 | 2.48 | 0.54 | 0.68 | 5.25 | 0.13 | 2.34 | 0.14 |
|---|
| Cash from Operations | | 3.79 | 0.00 | 0.00 | 2.76 | 3.22 | 4.28 | 4.88 | 2.87 | 1.83 | 2.12 | 2.79 | 2.15 | 1.44 | 1.54 | 2.37 | 3.58 | 3.17 |
| 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 | | 1.36 | 1.83 | 2.08 | 1.90 | 1.42 | 0.92 | 0.86 | 0.18 | -3.15 | 0.16 |
|---|
| Depreciation & Amortization | | 0.54 | 0.77 | 0.62 | 0.59 | 0.69 | 0.63 | 0.60 | 0.65 | 1.86 | 0.48 |
|---|
| Stock-Based Compensation | | 0.05 | 0.00 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Change Working Capital | | -0.74 | -0.29 | 0.16 | -0.14 | 0.11 | -0.21 | -0.26 | -0.67 | -0.17 | 0.13 |
|---|
| Change In Accounts Receivable | | -1.00 | -0.37 | 0.22 | 0.23 | -0.13 | -0.08 | -0.14 | -0.08 | -0.53 | 0.11 |
|---|
| Change In Accounts Payable | | -0.01 | 0.09 | -0.03 | -0.07 | 0.05 | 0.07 | -0.03 | -0.09 | -0.05 | 0.10 |
|---|
| Change In Inventories | | -0.11 | -0.11 | -0.06 | -0.18 | 0.05 | -0.20 | -0.19 | -0.19 | 0.08 | 0.00 |
|---|
| Other Non-cash Items | | 1.43 | -0.09 | -0.71 | -0.47 | 0.15 | 0.27 | 0.30 | 0.54 | 2.16 | 0.24 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.62 | 1.00 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -3.17 | -3.04 | -3.40 | -2.67 | -2.13 | -1.65 | -1.30 | -1.46 | -1.03 | -0.87 | -1.13 | -1.40 | -1.11 | -1.90 | -3.21 | -2.79 | -1.40 |
|---|
| Acquisitions | | 0.73 | 2.94 | -0.04 | 0.67 | -0.15 | -0.46 | 0.00 | 0.26 | -0.14 | 0.00 | 0.91 | -0.82 | -0.03 | -0.01 | -0.03 | -2.31 | 0.00 |
|---|
| Investments | | -0.15 | -0.07 | -0.07 | -0.55 | -0.94 | -0.06 | -0.04 | -0.11 | -0.04 | -0.13 | -0.05 | 0.00 | -0.03 | 0.00 | -0.22 | -0.02 | -0.03 |
|---|
| Sales of Investment | | 0.70 | 1.05 | 0.05 | 1.60 | 0.26 | 0.19 | 0.31 | 0.07 | 0.02 | 0.04 | 0.20 | 0.03 | 0.03 | 0.59 | 0.21 | 0.08 | 0.00 |
|---|
| Other Investing Activities | | 0.04 | 0.00 | 0.00 | -0.05 | -0.03 | 0.11 | 1.13 | 0.02 | 0.02 | 0.02 | -0.06 | 0.15 | 0.63 | 0.01 | -0.02 | -0.03 | 0.01 |
|---|
| Cash from Investing | | -1.86 | 0.00 | 0.00 | -1.00 | -2.98 | -1.87 | 0.09 | -1.23 | -1.18 | -0.95 | -0.08 | -2.04 | -0.51 | -1.31 | -3.26 | -5.07 | -1.42 |
| 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 | | 2.23 | -0.73 | -0.67 | -0.83 | -0.88 | -0.88 | -0.80 | -0.85 | -0.92 | -0.60 |
|---|
| Acquisitions | | -0.14 | 0.15 | 0.01 | -0.01 | -0.06 | 0.00 | 0.01 | 0.02 | 0.70 | -0.03 |
|---|
| Investments | | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.08 | -0.04 | -0.02 | 0.00 |
|---|
| Sales of Investment | | 0.02 | 0.59 | 0.37 | 0.01 | 0.02 | 0.02 | 0.01 | 0.00 | 0.03 | 0.38 |
|---|
| 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 | -0.22 | -0.25 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.32 | 0.00 | 0.00 | -0.07 | -0.16 | -1.46 | -1.23 | -1.93 | 0.00 | -0.38 | -1.31 | -0.45 | -0.69 | -1.15 | -1.98 | -2.27 | -0.43 |
|---|
| Debt Issued | | 3.43 | 8.97 | -0.46 | 3.37 | -0.02 | 1.06 | 1.09 | 4.50 | 0.20 | -0.17 | -0.31 | 0.04 | 0.59 | 1.59 | 3.65 | 2.45 | 4.87 |
|---|
| Issuance of Common Stock | | -0.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.99 | 1.04 | 0.69 | 0.00 | 0.00 | 0.00 | 0.68 | 0.00 | 0.00 | 0.02 | 0.04 | 0.29 |
|---|
| Repurchase of Common Stock | | -0.12 | -2.30 | -1.25 | -0.03 | 0.00 | -0.53 | -0.52 | -0.48 | -0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 1.54 | 3.52 | 2.01 | -0.11 |
|---|
| Dividends Paid | | -1.36 | 0.00 | 0.00 | -1.42 | -1.75 | -1.76 | -0.83 | -0.89 | -0.30 | -0.13 | -0.07 | -0.05 | -0.11 | -0.61 | -0.70 | -0.61 | -0.25 |
|---|
| Other Financing Activities | | -0.22 | 0.00 | 0.00 | -0.12 | -0.46 | -0.21 | -0.14 | -0.17 | -0.05 | -0.15 | -0.42 | 0.13 | 0.74 | 1.55 | 3.34 | 1.99 | -0.42 |
|---|
| Cash from Financing | | -1.93 | 0.00 | 0.00 | -1.60 | -2.36 | -2.96 | -1.68 | -2.78 | -0.46 | -0.67 | -1.80 | 0.30 | -0.07 | -0.21 | 0.69 | -0.85 | -0.92 |
| 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 | -0.02 | -0.02 |
|---|
| Debt Issued | | 5.65 | -1.96 | -0.38 | -0.99 | -0.13 | -0.13 | -0.24 | -0.09 | 3.49 | -0.01 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.06 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.43 | -0.52 | -1.01 | -0.35 | -0.80 | -0.34 | -0.10 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.46 | -0.32 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.06 | -0.05 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.54 | -0.38 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.22 | 3.90 | 0.55 | 0.16 | -2.15 | -0.56 | 3.30 | -1.14 | 0.19 | 0.52 | 0.39 | 0.38 | 0.85 | -0.01 | -0.20 | -2.30 | 0.84 |
|---|
| Closing Cash Balance | | 2.61 | 7.55 | 3.65 | 3.10 | 2.94 | 5.09 | 5.65 | 2.35 | 3.49 | 3.30 | 2.76 | 2.78 | 2.40 | 1.56 | 1.56 | 1.76 | 4.06 |
| 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 | | 1.88 | -0.55 | 1.49 | 1.08 | 0.60 | 0.41 | 0.26 | -0.72 | -0.18 | 0.36 |
|---|
| Closing Cash Balance | | 7.52 | 5.64 | 6.22 | 4.73 | 3.65 | 3.05 | 2.64 | 2.38 | 3.01 | 3.26 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.62 | 7.30 | 2.96 | 0.10 | 1.09 | 2.63 | 3.58 | 1.40 | 0.80 | 1.26 | 1.65 | 0.74 | 0.33 | -0.36 | -0.84 | 0.80 | 1.77 |
|---|
| Real Free Cash Flow | | 0.59 | 7.20 | 2.87 | 0.02 | 1.02 | 2.55 | 3.51 | 1.31 | 0.72 | 1.19 | 1.58 | 0.67 | 0.28 | -0.42 | -0.91 | 0.72 | 1.70 |
| 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 | | 5.85 | 1.57 | 1.71 | 1.21 | 1.64 | 0.77 | 0.63 | -0.07 | -0.30 | 0.40 |
|---|
| Real Free Cash Flow | | 5.80 | 1.57 | 1.68 | 1.18 | 1.61 | 0.75 | 0.61 | -0.10 | -0.33 | 0.38 |