NGG
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 | | 36.25 | 18.38 | 19.85 | 21.66 | 18.45 | 14.78 | 14.54 | 14.93 | 15.25 | 15.04 | 15.12 | 15.20 | 14.81 | 14.36 | 13.83 | 14.34 | 14.01 |
|---|
| Cost of Revenues | | 26.43 | 4.15 | 5.27 | 8.25 | 6.10 | 2.38 | 2.59 | 3.15 | 2.84 | 2.38 | 2.30 | 3.10 | 3.22 | 2.46 | 2.97 | 10.60 | 8.12 |
|---|
| Gross Profit | | 9.82 | 14.23 | 14.58 | 13.41 | 12.35 | 12.40 | 11.95 | 11.79 | 12.41 | 12.65 | 12.82 | 12.10 | 11.59 | 11.90 | 10.86 | 3.75 | 5.89 |
| Revenue |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2019 |
| Total Revenues | | 7.05 | 10.23 | 7.62 | 11.35 | 8.49 | 12.22 | 6.11 | 9.44 | 4.72 | 0.00 |
|---|
| Cost of Revenues | | 5.44 | 6.74 | 6.46 | 7.79 | 0.00 | 10.85 | 0.00 | 7.64 | 0.00 | 0.00 |
|---|
| Gross Profit | | 1.61 | 3.49 | 1.16 | 3.56 | 8.49 | 1.37 | 6.11 | 1.81 | 4.72 | 0.00 |
| 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 | 0.02 | 0.01 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.14 | 0.17 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.40 |
|---|
| Depreciation & Amortization | | 4.25 | 2.18 | 2.06 | 2.07 | 1.40 | 1.80 | 2.32 | 1.59 | 1.53 | 1.48 | 1.61 | 1.49 | 1.42 | 1.36 | 1.28 | 1.25 | 1.19 |
|---|
| Total Operating Expenses | | 0.00 | 9.29 | 10.10 | 16.56 | 13.96 | 11.85 | 11.23 | 11.49 | 11.79 | 11.83 | 11.03 | 11.42 | 11.07 | 10.61 | 10.29 | -0.01 | 10.71 |
|---|
| Operating Income | | 9.82 | 4.93 | 4.48 | 4.04 | 4.21 | 2.90 | 2.78 | 2.87 | 3.49 | 3.21 | 4.09 | 3.78 | 3.74 | 3.75 | 3.54 | 3.75 | 3.29 |
| Operating Income |
|
TTM |
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2019 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.12 | 0.06 | 0.01 | 0.01 | 0.00 |
|---|
| Depreciation & Amortization | | 1.10 | 1.10 | 1.01 | 1.04 | 1.02 | 1.05 | 0.31 | 0.93 | 0.47 | 0.00 |
|---|
| Total Operating Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 6.50 | 9.43 | 4.71 | 7.04 | 3.57 | 0.00 |
|---|
| Operating Income | | 1.61 | 3.49 | 1.16 | 3.56 | 1.99 | 1.20 | 1.12 | 1.76 | 0.90 | 0.00 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.55 | 0.34 | 0.14 | 1.51 | 0.04 | 0.04 | 0.07 | 0.07 | 0.08 | 0.05 | 0.02 | 0.04 | 0.04 | 0.03 | 0.03 | 1.32 | 1.01 |
|---|
| Interest Expense | | 2.73 | 1.38 | 1.35 | 1.67 | 1.16 | 0.98 | 1.12 | 1.02 | 1.13 | 1.08 | 1.04 | 1.07 | 1.14 | 2.17 | 2.22 | 2.45 | 2.11 |
|---|
| Other Expense | | -3.75 | -1.28 | -1.43 | -1.29 | -0.76 | -0.81 | -1.03 | -1.03 | -0.79 | -1.02 | -1.05 | -1.15 | -0.99 | -0.83 | -0.98 | -1.12 | -1.10 |
|---|
| IBT | | 6.07 | 3.65 | 3.05 | 3.59 | 3.44 | 2.08 | 1.75 | 1.84 | 2.71 | 2.18 | 3.03 | 2.63 | 2.75 | 2.92 | 2.56 | 2.62 | 2.19 |
|---|
| Income Tax Expense | | 1.53 | 0.82 | 0.83 | 0.88 | 1.26 | 0.44 | 0.48 | 0.34 | -0.88 | 0.37 | 0.44 | 0.62 | 0.28 | 0.62 | 0.52 | 0.46 | 0.80 |
|---|
| Net Income | | 4.61 | 2.90 | 2.29 | 7.80 | 2.35 | 1.64 | 1.26 | 1.51 | 3.55 | 7.80 | 2.59 | 2.02 | 2.48 | 2.30 | 2.04 | 2.16 | 1.39 |
| Net Income |
|
TTM |
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2019 |
| Interest Income | | 0.16 | 0.16 | 0.17 | 0.07 | 0.07 | 0.05 | 0.39 | 0.03 | 0.37 | 0.00 |
|---|
| Interest Expense | | 0.82 | 0.55 | 0.80 | 0.56 | 0.81 | 0.80 | 0.00 | 0.87 | 0.00 | 0.00 |
|---|
| Other Expense | | -0.79 | -0.58 | -0.50 | -1.88 | -0.61 | 0.73 | -0.11 | -0.09 | -0.11 | 0.00 |
|---|
| IBT | | 0.82 | 2.91 | 0.65 | 1.68 | 1.37 | 1.90 | 1.01 | 1.52 | 0.79 | 0.00 |
|---|
| Income Tax Expense | | 0.21 | 0.70 | 0.11 | 0.52 | 0.31 | 0.43 | 0.21 | 0.45 | 0.22 | 0.00 |
|---|
| Net Income | | 0.62 | 2.21 | 0.62 | 1.16 | 1.13 | 6.54 | 0.79 | 1.26 | 0.56 | 0.00 |
| 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 | $2.13 | $0.61 | $2.33 | $1.83 | $2.23 | $5.13 | $10.36 | $3.75 | $2.90 | $3.56 | $3.12 | $2.81 | $3.34 | $2.59 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.12 | $0.60 | $2.32 | $1.82 | $2.22 | $5.11 | $10.31 | $3.73 | $2.89 | $3.54 | $3.11 | $2.80 | $3.32 | $2.58 |
|---|
| Shares Outstanding | | 0.99 | 0.94 | 0.80 | 3.66 | 3.62 | 0.70 | 0.69 | 0.68 | 0.69 | 0.75 | 0.69 | 0.70 | 0.70 | 0.69 | 0.68 | 0.65 | 0.53 |
|---|
| Diluted Shares Outstanding | | 0.99 | 0.95 | 0.81 | 3.68 | 3.62 | 0.71 | 0.70 | 0.68 | 0.70 | 0.76 | 0.69 | 0.70 | 0.70 | 0.69 | 0.69 | 0.65 | 0.54 |
| Per Share Data |
|
TTM |
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2019 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.79 | $0.22 | $1.71 | $0.15 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.78 | $0.22 | $1.71 | $0.15 | $0.00 |
|---|
| Shares Outstanding | | 0.99 | 0.98 | 0.91 | 0.81 | 0.80 | 3.66 | 3.68 | 0.73 | 3.67 | 0.00 |
|---|
| Diluted Shares Outstanding | | 0.99 | 0.98 | 0.91 | 0.81 | 0.81 | 3.68 | 3.68 | 0.73 | 3.67 | 0.00 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.56 | 1.18 | 0.56 | 0.16 | 0.20 | 0.16 | 0.07 | 0.25 | 0.33 | 1.14 | 0.13 | 0.12 | 0.35 | 0.67 | 0.33 | 0.38 | 0.72 |
|---|
| Short Term Investments | | 3.70 | 5.75 | 3.70 | 0.84 | 0.85 | 2.34 | 2.00 | 1.98 | 2.69 | 8.74 | 3.00 | 2.56 | 3.60 | 5.43 | 2.39 | 3.41 | 1.65 |
|---|
| Total Cash & ST Investments | | 4.26 | 6.93 | 4.25 | 2.77 | 3.35 | 2.50 | 2.07 | 2.23 | 3.02 | 9.88 | 3.13 | 2.68 | 3.95 | 6.10 | 2.72 | 3.79 | 2.37 |
|---|
| Accounts Receivable | | 3.43 | 3.75 | 3.04 | 2.07 | 1.95 | 6.91 | 3.05 | 5.26 | 3.24 | 3.10 | 2.47 | 2.84 | 2.86 | 2.91 | 1.97 | 2.21 | 2.29 |
|---|
| Inventory | | 0.83 | 0.56 | 0.73 | 0.74 | 0.39 | 0.44 | 0.55 | 0.37 | 0.34 | 0.40 | 0.44 | 0.34 | 0.27 | 0.29 | 0.38 | 0.32 | 0.41 |
|---|
| Other Current Assets | | 1.87 | 2.75 | 2.37 | 3.53 | 14.56 | 0.09 | 0.13 | 0.09 | 0.07 | 0.10 | 0.10 | 0.06 | 0.05 | 0.01 | 0.03 | 0.47 | 0.11 |
|---|
| Total Current Assets | | 10.38 | 14.33 | 10.38 | 9.17 | 17.96 | 9.94 | 5.80 | 7.95 | 6.68 | 13.57 | 6.31 | 6.03 | 7.49 | 9.58 | 5.65 | 6.32 | 5.07 |
| Current Assets |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Cash And Equivalents | | 0.89 | 1.18 | 1.13 | 0.56 | 0.23 | 0.16 | 0.16 | 0.26 | 0.26 | 0.20 |
|---|
| Short Term Investments | | 3.17 | 5.75 | 6.14 | 3.70 | 1.68 | 0.84 | 0.84 | 2.69 | 2.69 | 3.15 |
|---|
| Total Cash & ST Investments | | 4.06 | 6.93 | 7.27 | 4.25 | 1.91 | 2.77 | 2.77 | 2.95 | 2.95 | 3.35 |
|---|
| Accounts Receivable | | 2.84 | 3.75 | 2.68 | 3.04 | 3.36 | 2.07 | 2.07 | 3.69 | 3.69 | 13.99 |
|---|
| Inventory | | 0.64 | 0.56 | 0.64 | 0.73 | 0.93 | 0.74 | 0.74 | 0.97 | 0.97 | 0.51 |
|---|
| Other Current Assets | | 1.39 | 2.75 | 3.88 | 2.37 | 1.52 | 3.53 | 5.35 | 6.80 | 6.80 | 0.12 |
|---|
| Total Current Assets | | 8.93 | 14.33 | 14.46 | 10.38 | 7.70 | 9.17 | 9.17 | 14.40 | 14.40 | 17.96 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 68.91 | 74.09 | 68.91 | 64.43 | 57.53 | 47.04 | 48.77 | 43.91 | 39.85 | 39.83 | 43.36 | 40.72 | 37.18 | 36.59 | 33.70 | 31.96 | 30.86 |
|---|
| Goodwill | | 9.73 | 9.53 | 9.73 | 9.85 | 9.53 | 4.59 | 6.23 | 5.87 | 5.44 | 6.10 | 5.32 | 5.15 | 4.59 | 5.03 | 4.78 | 4.78 | 5.10 |
|---|
| Intangible Assets | | 3.43 | 3.56 | 3.43 | 3.60 | 3.27 | 1.44 | 1.30 | 1.08 | 0.90 | 0.92 | 0.89 | 0.80 | 0.67 | 0.59 | 0.55 | 0.50 | 0.39 |
|---|
| Long-Term Investments | | 2.62 | 0.00 | 2.30 | 2.16 | 2.07 | -0.72 | -0.46 | -0.21 | 0.37 | 3.18 | 0.88 | 0.65 | 0.64 | 0.65 | 0.59 | 0.59 | 0.49 |
|---|
| Other Long-Term Assets | | -0.18 | 3.82 | 3.58 | -80.04 | 6.56 | 0.29 | 5.39 | 4.30 | 5.49 | 0.12 | 0.08 | 0.08 | 0.09 | 0.10 | 0.10 | 0.98 | 0.16 |
|---|
| Total Long-Term Assets | | 87.95 | 92.41 | 87.95 | 80.04 | 72.40 | 57.28 | 61.29 | 55.02 | 52.11 | 52.27 | 52.62 | 49.06 | 44.90 | 45.13 | 41.68 | 40.08 | 38.49 |
|---|
| Total Assets | | 98.33 | 106.74 | 98.33 | 92.70 | 94.86 | 67.22 | 67.09 | 62.96 | 58.79 | 65.84 | 58.93 | 55.09 | 52.38 | 54.71 | 47.34 | 46.40 | 43.55 |
| Long-Term Assets |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Net Property, Plant & Equipment | | 76.35 | 74.09 | 69.20 | 68.91 | 67.40 | 64.43 | 64.43 | 65.45 | 65.45 | 57.53 |
|---|
| Goodwill | | 9.34 | 9.53 | 9.37 | 9.73 | 9.91 | 9.85 | 9.85 | 10.38 | 10.38 | 9.53 |
|---|
| Intangible Assets | | 3.67 | 3.56 | 3.39 | 3.43 | 3.72 | 3.60 | 3.60 | 3.54 | 3.54 | 3.27 |
|---|
| Long-Term Investments | | 2.16 | 1.41 | 1.70 | 2.30 | 0.61 | 2.16 | 2.16 | 2.19 | 2.19 | -1.08 |
|---|
| Other Long-Term Assets | | 3.32 | 3.82 | 3.33 | 3.58 | 0.57 | 5.65 | 0.00 | 7.31 | -81.55 | 6.56 |
|---|
| Total Long-Term Assets | | 94.83 | 92.41 | 87.39 | 87.95 | 86.55 | 80.04 | 80.04 | 81.55 | 81.55 | 76.90 |
|---|
| Total Assets | | 103.76 | 106.74 | 101.85 | 98.33 | 94.25 | 92.70 | 92.70 | 100.57 | 100.57 | 94.86 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 4.08 | 2.97 | 2.79 | 3.25 | 3.11 | 3.52 | 3.60 | 3.77 | 3.45 | 3.44 | 3.29 | 3.29 | 3.03 | 3.05 | 2.69 | 2.83 | 2.85 |
|---|
| Short-Term Debt | | 4.86 | 4.66 | 4.86 | 3.05 | 12.12 | 3.74 | 4.07 | 4.47 | 4.45 | 5.50 | 3.61 | 3.03 | 3.51 | 3.45 | 2.49 | 2.95 | 2.81 |
|---|
| Other Current Liabilities | | 2.33 | 3.18 | 3.52 | 1.77 | 21.66 | 0.04 | 0.03 | 2.25 | 2.27 | 1.28 | 0.55 | 0.82 | 0.57 | 0.41 | 0.52 | 0.79 | 0.66 |
|---|
| Current Liabilities | | 11.39 | 10.62 | 11.39 | 9.13 | 24.77 | 9.37 | 8.56 | 9.13 | 8.70 | 10.51 | 7.72 | 7.37 | 7.33 | 7.45 | 6.00 | 6.83 | 6.56 |
| Current Liabilities |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Accounts Payable | | 4.26 | 4.47 | 3.97 | 2.79 | 4.47 | 3.25 | 3.25 | 4.44 | 4.44 | 4.92 |
|---|
| Short-Term Debt | | 3.62 | 4.66 | 2.70 | 4.86 | 2.69 | 3.05 | 0.00 | 9.76 | 0.00 | 12.12 |
|---|
| Other Current Liabilities | | 1.21 | 1.67 | 2.22 | 3.52 | 0.73 | 2.60 | 5.88 | 5.92 | 15.77 | 7.73 |
|---|
| Current Liabilities | | 9.19 | 10.62 | 8.99 | 11.39 | 8.28 | 9.13 | 9.13 | 20.20 | 20.20 | 24.77 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 42.21 | 44.41 | 42.21 | 41.06 | 33.75 | 27.48 | 26.72 | 24.26 | 22.18 | 23.14 | 24.73 | 22.88 | 22.44 | 24.65 | 20.53 | 20.25 | 22.32 |
|---|
| Capital Leases | | 0.78 | 0.83 | 0.78 | 0.62 | 0.56 | 0.69 | 0.74 | 0.27 | 0.27 | 0.31 | 0.24 | 0.20 | 0.17 | 0.20 | 0.21 | 0.20 | 0.20 |
|---|
| Def. Tax Liability | | 7.52 | 0.00 | 7.52 | 7.18 | 6.77 | 4.82 | 4.18 | 3.97 | 3.64 | 4.48 | 4.63 | 4.30 | 4.08 | 4.08 | 3.74 | 3.77 | 3.32 |
|---|
| Total Liabilities | | 68.43 | 68.92 | 68.43 | 63.14 | 71.00 | 47.36 | 47.51 | 43.59 | 39.94 | 45.46 | 45.37 | 43.12 | 40.47 | 44.47 | 38.09 | 37.33 | 39.34 |
| Long-Term Liabilities |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Long-Term Debt | | 42.29 | 43.70 | 42.47 | 42.21 | 42.11 | 41.06 | 40.44 | 40.56 | 40.56 | 33.34 |
|---|
| Capital Leases | | 0.00 | 0.83 | 0.00 | 0.78 | 0.00 | 0.71 | 0.00 | 0.00 | 0.00 | 0.56 |
|---|
| Def. Tax Liability | | 8.11 | 0.00 | 7.36 | 7.52 | 7.32 | 7.18 | 0.00 | 7.72 | 0.00 | 6.77 |
|---|
| Total Liabilities | | 66.54 | 68.92 | 65.99 | 68.43 | 64.77 | 63.14 | 63.14 | 74.62 | 74.62 | 71.00 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.49 | 0.64 | 0.49 | 0.49 | 0.49 | 0.47 | 0.47 | 0.46 | 0.45 | 0.45 | 0.45 | 0.44 | 0.44 | 0.43 | 0.42 | 0.42 | 0.30 |
|---|
| Retained Earnings | | 32.07 | 40.11 | 32.07 | 31.61 | 26.61 | 23.16 | 21.71 | 21.81 | 21.60 | 22.58 | 16.31 | 14.87 | 14.90 | 13.13 | 12.30 | 12.15 | 7.32 |
|---|
| Comprehensive Income | | -3.99 | -4.23 | 0.00 | 1.31 | 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 Common Equity | | 29.87 | 37.80 | 29.87 | 29.54 | 23.83 | 19.84 | 19.56 | 19.35 | 18.83 | 20.37 | 13.56 | 11.96 | 11.91 | 10.23 | 9.24 | 9.06 | 4.20 |
| Total Common Equity |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Common Stock | | 0.65 | 0.64 | 0.64 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 |
|---|
| Retained Earnings | | 39.99 | 40.11 | 38.67 | 32.07 | 31.25 | 31.61 | 31.61 | 26.22 | 26.22 | 26.61 |
|---|
| Comprehensive Income | | -4.72 | -4.23 | -4.76 | 0.00 | -3.59 | 1.31 | 0.00 | -2.07 | 0.00 | 0.00 |
|---|
| Total Common Equity | | 37.19 | 37.80 | 35.84 | 29.87 | 29.46 | 29.54 | 29.54 | 25.93 | 25.93 | 23.83 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 47.07 | 48.36 | 47.07 | 42.99 | 33.75 | 31.22 | 30.79 | 28.73 | 26.63 | 28.64 | 28.34 | 25.91 | 25.95 | 28.10 | 23.03 | 23.20 | 25.12 |
|---|
| Book Value | | 29.89 | 37.83 | 29.89 | 29.56 | 23.86 | 19.86 | 19.58 | 19.37 | 18.85 | 20.38 | 13.57 | 11.97 | 11.92 | 10.23 | 9.25 | 9.07 | 4.21 |
| Other |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Total Debt | | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 |
|---|
| Book Value | | 37.19 | 37.80 | 35.84 | 29.87 | 29.46 | 29.54 | 29.54 | 25.93 | 25.93 | 23.83 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 8.77 | 2.79 | 2.22 | 7.80 | 2.35 | 2.90 | 2.78 | 2.87 | 3.49 | 3.21 | 4.09 | 3.78 | 3.74 | 3.75 | 3.54 | 3.75 | 3.29 |
|---|
| Depreciation & Amortization | | 2.55 | 2.26 | 2.16 | 1.68 | 1.52 | 1.67 | 1.64 | 1.59 | 1.53 | 1.48 | 1.61 | 1.49 | 1.42 | 1.36 | 1.28 | 1.25 | 1.19 |
|---|
| Stock-Based Compensation | | 0.08 | 0.00 | 0.00 | 0.05 | 0.04 | 0.03 | 0.02 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 |
|---|
| Change Working Capital | | 1.51 | 0.04 | -0.05 | 0.55 | 0.36 | 0.31 | 0.01 | -0.19 | -0.33 | -0.80 | 0.04 | -0.01 | -0.53 | -0.88 | -0.36 | 0.19 | 0.43 |
|---|
| Change In Accounts Receivable | | 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 |
|---|
| Change In Accounts Payable | | 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 |
|---|
| 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 | | 0.74 | 0.18 | 1.31 | -2.58 | 2.40 | 0.03 | 0.53 | 0.57 | -0.04 | 0.57 | 0.01 | 0.08 | -0.07 | -0.11 | 0.20 | -0.04 | 0.11 |
|---|
| Cash from Operations | | 10.72 | 0.00 | 0.00 | 6.90 | 6.27 | 4.46 | 4.62 | 4.32 | 4.50 | 5.23 | 5.37 | 5.01 | 4.02 | 3.75 | 4.23 | 4.86 | 4.52 |
| Cash Flow From Operating Activities |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Net Income | | 0.62 | 2.21 | 0.55 | 1.15 | 1.10 | 3.27 | 3.27 | 0.63 | 0.63 | 0.94 |
|---|
| Depreciation & Amortization | | 1.10 | 1.10 | 1.01 | 1.04 | 1.06 | 0.37 | 0.37 | 0.47 | 0.47 | 0.34 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.01 | 0.02 | 0.01 | 0.01 |
|---|
| Change Working Capital | | 0.92 | -0.40 | 0.42 | -0.17 | 0.12 | 0.85 | 0.00 | -0.31 | 0.00 | 0.00 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 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 | | 0.18 | 0.51 | -0.22 | 1.33 | 0.07 | -1.47 | -1.47 | 0.16 | 0.16 | 0.63 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.19 | 2.19 | 1.26 | 1.26 | 1.93 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -10.24 | -9.18 | -7.46 | -6.33 | -5.10 | -4.79 | -4.90 | -3.94 | -3.91 | -3.52 | -3.63 | -3.28 | -3.12 | -3.39 | -3.35 | -3.13 | -3.11 |
|---|
| Acquisitions | | 0.03 | 1.27 | 0.05 | 0.09 | -7.71 | -0.11 | 1.74 | -0.14 | -0.15 | 5.45 | 0.00 | 0.00 | -0.14 | 0.18 | 0.37 | -0.16 | 0.01 |
|---|
| Investments | | -1.65 | -3.08 | -1.56 | -0.54 | -1.10 | -0.62 | -0.11 | -0.09 | 0.00 | -5.74 | -0.51 | 0.00 | 0.00 | -3.01 | -0.01 | -0.14 | -0.09 |
|---|
| Sales of Investment | | -2.83 | 0.08 | 0.10 | 0.70 | 0.23 | 0.29 | 0.07 | 0.84 | 6.09 | 5.45 | 0.00 | 1.16 | 1.72 | 0.18 | 0.55 | 0.01 | 0.01 |
|---|
| Other Investing Activities | | 5.65 | 0.00 | 0.00 | 6.31 | -0.34 | 0.10 | 0.00 | 0.30 | 0.21 | -5.97 | 0.10 | 0.13 | 0.22 | -0.10 | 0.07 | -1.36 | 0.85 |
|---|
| Cash from Investing | | -6.82 | 0.00 | 0.00 | 0.24 | -14.01 | -5.12 | -3.20 | -3.03 | 2.24 | -4.31 | -4.04 | -2.00 | -1.33 | -6.13 | -2.37 | -4.77 | -2.33 |
| Cash Flow From Investing Activities |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Capital Expenditure | | -4.69 | -4.95 | -4.05 | -3.96 | -3.60 | -1.53 | -1.53 | -1.63 | -1.63 | -1.39 |
|---|
| Acquisitions | | 1.49 | 1.26 | 0.01 | 0.03 | 0.02 | 0.02 | 0.00 | 0.06 | 0.00 | 0.00 |
|---|
| Investments | | -0.12 | 0.05 | -3.01 | -1.36 | -0.19 | -0.09 | 0.00 | -0.45 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 2.58 | 0.05 | 0.03 | -0.85 | 0.98 | -2.94 | 0.00 | 3.64 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.97 | 1.97 | -1.94 | 1.32 | -0.36 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.43 | 0.43 | -0.31 | -0.31 | -1.75 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -8.65 | 0.00 | 0.00 | -3.51 | -1.38 | -1.66 | -3.25 | -1.97 | -2.16 | -1.62 | -0.90 | -2.84 | -2.19 | -1.21 | -1.91 | -1.84 | -0.53 |
|---|
| Debt Issued | | 140.83 | 1.29 | 4.09 | 12.74 | 3.91 | 2.09 | 5.32 | 4.07 | 0.14 | 1.91 | 3.33 | 2.80 | 0.05 | 6.28 | 1.74 | -0.09 | 25.66 |
|---|
| Issuance of Common Stock | | 0.02 | 0.00 | 0.00 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.02 | 0.02 |
|---|
| Repurchase of Common Stock | | 4.24 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | -1.02 | -0.20 | -0.27 | -0.35 | -0.01 | -0.01 | 0.00 | 0.00 | -0.01 |
|---|
| Dividends Paid | | -2.45 | 0.00 | 0.00 | -1.61 | -0.92 | -1.41 | -0.89 | -1.16 | -4.49 | -1.46 | -1.34 | -1.27 | -1.06 | -0.81 | -1.01 | -0.86 | -0.69 |
|---|
| Other Financing Activities | | -3.07 | 0.00 | 0.00 | -2.08 | 10.04 | 3.81 | 2.53 | 1.75 | 0.09 | 3.33 | 1.16 | 1.18 | 0.27 | 4.72 | 1.01 | 2.25 | -1.00 |
|---|
| Cash from Financing | | -3.57 | 0.00 | 0.00 | -7.17 | 7.77 | 0.75 | -1.61 | -1.36 | -7.55 | 0.07 | -1.33 | -3.25 | -2.97 | 2.72 | -1.90 | -0.43 | -2.21 |
| Cash Flow From Financing Activities |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.08 | 0.00 | 0.00 |
|---|
| Debt Issued | | 45.91 | 48.36 | 45.18 | 47.07 | 44.80 | 40.44 | -0.12 | 40.64 | -4.90 | 45.47 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.24 | 0.00 | -0.39 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.49 | -0.24 | -1.12 | -0.56 | -0.17 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2.18 | -2.43 | -0.64 | -0.36 | -0.15 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2.67 | -2.67 | -0.92 | -0.92 | -0.32 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.27 | 0.63 | 0.40 | -0.02 | 0.03 | 0.08 | -0.18 | -0.08 | -0.81 | 1.02 | 0.01 | -0.22 | -0.31 | 0.35 | -0.04 | -0.35 | -0.03 |
|---|
| Closing Cash Balance | | 0.26 | 1.18 | 0.56 | 0.16 | 0.18 | 0.16 | 0.07 | 0.25 | 0.33 | 1.14 | 0.12 | 0.12 | 0.34 | 0.65 | 0.30 | 0.34 | 0.69 |
| Cash position |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Net Change in Cash | | -0.24 | 0.01 | 0.60 | 0.34 | 0.06 | -0.31 | -0.06 | -0.16 | 0.04 | -0.14 |
|---|
| Closing Cash Balance | | 0.89 | 1.18 | 1.13 | 0.56 | 0.23 | -0.06 | -0.06 | 0.04 | 0.04 | -0.14 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.48 | -3.39 | -1.27 | 0.57 | 1.17 | -0.33 | -0.28 | 0.38 | 0.59 | 1.71 | 1.74 | 1.72 | 0.90 | 0.36 | 0.88 | 1.72 | 1.41 |
|---|
| Real Free Cash Flow | | 0.40 | -3.39 | -1.27 | 0.53 | 1.14 | -0.35 | -0.30 | 0.35 | 0.58 | 1.68 | 1.72 | 1.70 | 0.88 | 0.34 | 0.85 | 1.70 | 1.38 |
| Free Cash Flow |
|
2-2026 | 4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Free Cash Flow | | -1.62 | -1.25 | -2.05 | -0.33 | -0.97 | 0.65 | 0.65 | -0.37 | -0.37 | 0.53 |
|---|
| Real Free Cash Flow | | -1.62 | -1.25 | -2.05 | -0.33 | -0.97 | 0.62 | 0.64 | -0.39 | -0.38 | 0.52 |