NTR
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 | | 26.90 | 27.36 | 25.97 | 28.08 | 37.88 | 27.71 | 20.91 | 20.02 | 19.64 | 4.55 | 4.46 | 6.28 | 7.12 | 7.31 | 7.93 | 8.72 | 6.54 |
|---|
| Cost of Revenues | | 18.55 | 18.86 | 18.44 | 20.58 | 22.46 | 18.30 | 15.67 | 14.58 | 14.24 | 3.87 | 3.61 | 4.01 | 4.47 | 4.52 | 4.52 | 4.43 | 3.91 |
|---|
| Gross Profit | | 8.35 | 8.49 | 7.53 | 7.50 | 15.42 | 9.41 | 5.24 | 5.44 | 5.39 | 0.68 | 0.85 | 2.27 | 2.65 | 2.79 | 3.41 | 4.29 | 2.63 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 5.42 | 5.94 | 10.44 | 5.10 | 5.08 | 5.35 | 10.16 | 5.39 | 5.82 | 5.63 |
|---|
| Cost of Revenues | | 3.51 | 4.00 | 7.26 | 3.78 | 3.50 | 3.85 | 7.24 | 3.85 | 4.00 | 4.00 |
|---|
| Gross Profit | | 1.92 | 1.94 | 3.18 | 1.32 | 1.58 | 1.50 | 2.91 | 1.54 | 1.82 | 1.63 |
| 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 | 4.06 | 4.07 | 3.82 | 3.31 | 3.01 | 2.88 | 0.21 | 0.21 | 0.24 | 0.25 | 0.23 | 0.22 | 0.21 | 0.23 |
|---|
| Depreciation & Amortization | | 2.37 | 2.41 | 2.34 | 2.24 | 1.26 | 2.16 | 1.99 | 2.03 | 1.59 | 0.69 | 0.70 | 0.69 | 0.70 | 0.67 | 0.58 | 0.49 | 0.41 |
|---|
| Total Operating Expenses | | 4.75 | 4.53 | 4.58 | 8.47 | 5.25 | 4.27 | 3.52 | 3.36 | 3.17 | 0.37 | 0.34 | 0.55 | 0.48 | 0.43 | 0.40 | 0.36 | 0.32 |
|---|
| Operating Income | | 3.60 | 3.96 | 2.95 | 3.55 | 10.81 | 4.78 | 1.61 | 1.86 | 0.41 | 0.21 | 0.60 | 1.91 | 2.35 | 2.62 | 3.02 | 4.31 | 2.55 |
| 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 | 0.11 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.04 | 0.99 |
|---|
| Depreciation & Amortization | | 0.58 | 0.61 | 0.61 | 0.57 | 0.59 | 0.60 | 0.59 | 0.57 | 0.58 | 0.54 |
|---|
| Total Operating Expenses | | 1.12 | 1.15 | 1.39 | 1.09 | 1.11 | 1.24 | 2.07 | 1.12 | 1.12 | 1.09 |
|---|
| Operating Income | | 0.80 | 0.79 | 1.78 | 0.23 | 0.47 | 0.27 | 0.84 | 0.42 | 0.69 | 0.50 |
| 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 | 0.03 | 0.01 | 0.03 | 0.01 | 0.00 | 0.01 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
|---|
| Interest Expense | | 0.69 | 0.70 | 0.66 | 0.80 | 0.49 | 0.49 | 0.52 | 0.51 | 0.54 | 0.24 | 0.22 | 0.19 | 0.18 | 0.14 | 0.11 | 0.16 | 0.11 |
|---|
| Other Expense | | -0.55 | -0.86 | -1.82 | -1.60 | -0.56 | -0.61 | -1.23 | -0.55 | -1.81 | -0.10 | 0.09 | 0.19 | 0.18 | 0.25 | 0.01 | 0.38 | -0.10 |
|---|
| IBT | | 3.05 | 3.10 | 1.14 | 1.95 | 10.25 | 4.17 | 0.38 | 1.31 | -0.12 | -0.03 | 0.39 | 1.72 | 2.16 | 2.47 | 2.91 | 4.15 | 2.45 |
|---|
| Income Tax Expense | | 0.75 | 0.77 | 0.44 | 0.67 | 2.56 | 0.99 | -0.08 | 0.32 | -0.09 | -0.18 | 0.05 | 0.45 | 0.63 | 0.69 | 0.83 | 1.07 | 0.64 |
|---|
| Net Income | | 2.27 | 2.31 | 0.67 | 1.26 | 7.66 | 3.15 | 0.46 | 0.99 | 3.57 | 0.33 | 0.34 | 1.27 | 1.54 | 1.79 | 2.08 | 3.08 | 1.81 |
| 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 | 0.01 | 0.21 |
|---|
| Interest Expense | | 0.19 | 0.17 | 0.16 | 0.18 | 0.19 | 0.18 | 0.16 | 0.18 | 0.22 | 0.21 |
|---|
| Other Expense | | -0.05 | -0.16 | -0.16 | -0.18 | -0.27 | -0.25 | -0.16 | -0.18 | -0.29 | -0.32 |
|---|
| IBT | | 0.75 | 0.63 | 1.63 | 0.05 | 0.20 | 0.01 | 0.68 | 0.24 | 0.08 | 0.18 |
|---|
| Income Tax Expense | | 0.16 | 0.17 | 0.40 | 0.03 | 0.08 | -0.01 | 0.29 | 0.08 | -0.10 | 0.10 |
|---|
| Net Income | | 0.58 | 0.46 | 1.22 | 0.01 | 0.11 | 0.02 | 0.39 | 0.16 | 0.17 | 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 | $2.53 | $13.45 | $5.53 | $0.81 | $1.70 | $5.72 | $0.98 | $1.00 | $3.80 | $4.58 | $5.15 | $6.05 | $9.00 | $5.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.53 | $13.41 | $5.52 | $0.81 | $1.70 | $5.72 | $0.98 | $1.00 | $3.80 | $4.55 | $5.10 | $5.93 | $8.78 | $4.88 |
|---|
| Shares Outstanding | | 0.48 | 0.49 | 0.49 | 0.50 | 0.57 | 0.57 | 0.57 | 0.58 | 0.62 | 0.34 | 0.34 | 0.33 | 0.34 | 0.35 | 0.34 | 0.34 | 0.35 |
|---|
| Diluted Shares Outstanding | | 0.48 | 0.49 | 0.49 | 0.50 | 0.57 | 0.57 | 0.57 | 0.58 | 0.62 | 0.34 | 0.34 | 0.33 | 0.34 | 0.35 | 0.35 | 0.35 | 0.36 |
| 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 | $0.36 | $0.15 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.36 | $0.15 |
|---|
| Shares Outstanding | | 0.48 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 |
|---|
| Diluted Shares Outstanding | | 0.48 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.50 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1.00 | 0.85 | 0.94 | 0.90 | 0.50 | 1.45 | 0.67 | 2.31 | 0.12 | 0.03 | 0.09 | 0.22 | 0.63 | 0.56 | 0.43 | 0.41 |
|---|
| Short Term Investments | | 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 Cash & ST Investments | | 1.00 | 0.85 | 0.94 | 0.90 | 0.50 | 1.45 | 0.67 | 2.31 | 0.12 | 0.03 | 0.09 | 0.22 | 0.63 | 0.56 | 0.43 | 0.41 |
|---|
| Accounts Receivable | | 8.12 | 5.39 | 5.37 | 6.19 | 5.37 | 3.58 | 3.54 | 3.34 | 0.49 | 0.55 | 0.64 | 1.03 | 0.75 | 1.09 | 1.20 | 1.04 |
|---|
| Inventory | | 5.30 | 6.15 | 6.34 | 7.63 | 6.33 | 4.93 | 4.98 | 4.92 | 0.79 | 0.77 | 0.75 | 0.65 | 0.73 | 0.76 | 0.73 | 0.57 |
|---|
| Other Current Assets | | 0.66 | 1.40 | 1.50 | 1.62 | 1.65 | 1.51 | 1.48 | 1.09 | 0.07 | 0.05 | 0.07 | 0.05 | 0.08 | 0.08 | 0.05 | 0.11 |
|---|
| Total Current Assets | | 15.09 | 13.79 | 14.17 | 16.34 | 13.85 | 11.47 | 10.67 | 11.66 | 3.32 | 1.39 | 1.55 | 1.94 | 2.19 | 2.50 | 2.41 | 2.14 |
| 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 | | 0.62 | 1.39 | 0.90 | 0.85 | 0.52 | 1.00 | 0.50 | 0.94 | 0.55 | 0.74 |
|---|
| 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 | | 0.62 | 1.39 | 0.90 | 0.85 | 0.52 | 1.00 | 0.50 | 0.94 | 0.55 | 0.74 |
|---|
| Accounts Receivable | | 7.69 | 8.09 | 5.61 | 4.64 | 7.79 | 8.12 | 5.56 | 4.67 | 7.40 | 8.22 |
|---|
| Inventory | | 5.28 | 5.58 | 7.99 | 6.15 | 4.89 | 5.30 | 8.19 | 6.30 | 5.17 | 6.06 |
|---|
| Other Current Assets | | 0.88 | 0.57 | 0.86 | 2.16 | 0.68 | 0.66 | 0.91 | 2.23 | 0.97 | 0.98 |
|---|
| Total Current Assets | | 14.47 | 15.62 | 15.36 | 13.79 | 13.87 | 15.09 | 15.13 | 14.10 | 14.09 | 16.00 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 22.19 | 22.60 | 22.46 | 21.77 | 20.02 | 19.66 | 20.34 | 18.80 | 12.97 | 13.34 | 13.21 | 12.67 | 12.23 | 11.51 | 9.92 | 8.06 |
|---|
| Goodwill | | 12.09 | 12.04 | 12.11 | 12.37 | 12.22 | 12.20 | 11.99 | 11.43 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
|---|
| Intangible Assets | | 1.91 | 1.82 | 2.22 | 2.30 | 2.34 | 2.39 | 2.43 | 2.21 | 0.07 | 0.08 | 0.10 | 0.05 | 0.04 | 0.03 | 0.02 | 0.02 |
|---|
| Long-Term Investments | | 0.70 | 0.70 | 0.74 | 0.84 | 0.70 | 0.56 | 0.82 | 0.88 | 0.29 | 2.11 | 2.23 | 2.74 | 3.00 | 3.74 | 3.45 | 4.94 |
|---|
| Other Long-Term Assets | | -0.92 | 0.48 | 0.58 | 0.52 | 0.57 | 0.67 | 0.32 | 0.31 | 0.25 | 0.25 | 0.28 | 0.22 | 0.38 | 0.31 | 0.36 | 0.36 |
|---|
| Total Long-Term Assets | | 37.90 | 38.05 | 38.58 | 38.24 | 36.11 | 35.72 | 36.13 | 33.84 | 13.68 | 15.88 | 15.92 | 15.79 | 15.77 | 15.71 | 13.85 | 13.48 |
|---|
| Total Assets | | 52.98 | 51.84 | 52.75 | 54.59 | 49.95 | 47.19 | 46.80 | 45.50 | 17.00 | 17.28 | 17.47 | 17.72 | 17.96 | 18.21 | 16.26 | 15.62 |
| 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 | | 22.48 | 22.50 | 22.49 | 22.60 | 22.33 | 22.20 | 22.39 | 22.35 | 22.15 | 21.92 |
|---|
| Goodwill | | 12.12 | 12.12 | 12.06 | 12.04 | 12.12 | 12.09 | 12.07 | 12.05 | 12.08 | 12.08 |
|---|
| Intangible Assets | | 1.71 | 1.75 | 1.79 | 1.82 | 1.88 | 1.91 | 2.17 | 2.22 | 2.22 | 2.25 |
|---|
| Long-Term Investments | | 0.14 | 0.41 | 0.50 | 0.70 | 0.74 | 0.70 | 0.77 | 0.73 | 0.73 | 0.71 |
|---|
| Other Long-Term Assets | | 0.90 | 0.87 | 0.88 | 0.48 | 0.97 | 1.00 | 1.00 | 0.50 | 0.96 | 0.97 |
|---|
| Total Long-Term Assets | | 37.35 | 37.64 | 37.71 | 38.05 | 38.04 | 37.90 | 38.43 | 38.38 | 38.14 | 37.93 |
|---|
| Total Assets | | 51.83 | 53.26 | 53.07 | 51.84 | 51.91 | 52.98 | 53.52 | 52.48 | 52.23 | 53.93 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 9.02 | 5.36 | 5.48 | 5.80 | 5.18 | 4.42 | 4.02 | 3.05 | 0.31 | 0.34 | 0.43 | 0.46 | 0.45 | 0.62 | 0.27 | 0.59 |
|---|
| Short-Term Debt | | 2.95 | 2.93 | 2.65 | 2.99 | 2.39 | 0.42 | 1.69 | 1.63 | 0.73 | 0.88 | 0.52 | 1.03 | 0.97 | 0.62 | 0.83 | 1.87 |
|---|
| Other Current Liabilities | | 9.39 | 3.69 | 1.90 | 3.20 | 2.79 | 1.84 | 1.73 | 2.03 | 0.52 | 0.41 | 0.72 | 0.63 | 0.64 | 0.53 | 0.07 | 0.68 |
|---|
| Current Liabilities | | 11.97 | 12.05 | 12.12 | 14.28 | 12.44 | 8.48 | 9.13 | 8.34 | 1.60 | 1.70 | 1.75 | 2.20 | 2.11 | 1.85 | 2.19 | 3.19 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.00 | 9.01 | 8.75 | 5.36 | 6.60 | 0.00 | 0.00 | 5.48 | 6.62 | 9.45 |
|---|
| Short-Term Debt | | 3.37 | 2.78 | 3.84 | 2.93 | 4.34 | 2.95 | 3.69 | 2.65 | 4.66 | 3.27 |
|---|
| Other Current Liabilities | | 6.90 | -0.02 | 0.00 | 3.69 | 0.01 | 9.02 | 9.43 | 1.89 | 0.03 | 0.02 |
|---|
| Current Liabilities | | 10.27 | 11.77 | 12.59 | 12.05 | 10.96 | 11.97 | 13.13 | 12.06 | 11.31 | 12.74 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 9.40 | 9.88 | 9.91 | 8.94 | 8.46 | 10.94 | 9.41 | 7.59 | 3.71 | 3.71 | 3.71 | 3.21 | 2.97 | 3.47 | 3.71 | 3.71 |
|---|
| Capital Leases | | 1.02 | 1.36 | 1.33 | 1.20 | 1.22 | 1.14 | 1.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 3.61 | 3.54 | 0.00 | 3.55 | 3.17 | 3.15 | 3.15 | 2.91 | 2.21 | 2.47 | 2.44 | 2.20 | 2.01 | 1.48 | 1.37 | 1.08 |
|---|
| Total Liabilities | | 27.83 | 27.40 | 27.55 | 28.72 | 26.26 | 24.83 | 23.93 | 21.08 | 8.70 | 9.06 | 9.09 | 8.93 | 8.33 | 8.29 | 8.41 | 8.82 |
| 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 | | 10.81 | 10.86 | 10.87 | 9.88 | 10.41 | 10.42 | 9.94 | 9.91 | 10.33 | 10.36 |
|---|
| Capital Leases | | 1.30 | 1.35 | 1.36 | 1.36 | 1.39 | 1.39 | 1.03 | 0.99 | 1.21 | 1.16 |
|---|
| Def. Tax Liability | | 0.00 | 3.51 | 3.59 | 3.54 | 3.56 | 3.62 | 3.60 | 3.56 | 3.63 | 3.58 |
|---|
| Total Liabilities | | 26.67 | 28.14 | 29.00 | 27.40 | 26.91 | 27.83 | 28.58 | 27.41 | 27.03 | 28.47 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 13.84 | 13.75 | 13.84 | 14.17 | 15.46 | 15.67 | 15.77 | 16.74 | 1.81 | 1.80 | 1.75 | 1.63 | 1.60 | 1.54 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 11.54 | 11.11 | 11.53 | 11.93 | 8.19 | 6.61 | 7.10 | 7.75 | 6.24 | 6.22 | 6.46 | 6.42 | 7.14 | 6.67 | 5.26 | 2.97 |
|---|
| Comprehensive Income | | -0.35 | -0.52 | -0.30 | -0.39 | -0.15 | -0.12 | -0.25 | -0.29 | 0.03 | -0.03 | -0.05 | 0.50 | 0.67 | 1.40 | 0.82 | 2.24 |
|---|
| Total Common Equity | | 25.12 | 24.41 | 25.16 | 25.82 | 23.65 | 22.37 | 22.87 | 24.43 | 8.30 | 8.21 | 8.38 | 8.79 | 9.63 | 9.91 | 7.85 | 6.80 |
| 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 | | 13.58 | 13.65 | 13.67 | 13.75 | 13.83 | 13.85 | 13.84 | 13.77 | 13.84 | 13.84 |
|---|
| Retained Earnings | | 11.84 | 11.72 | 10.81 | 11.11 | 11.29 | 11.54 | 11.42 | 11.47 | 11.64 | 11.82 |
|---|
| Comprehensive Income | | -0.36 | -0.34 | -0.51 | -0.52 | -0.22 | -0.35 | -0.40 | -0.29 | -0.41 | -0.33 |
|---|
| Total Common Equity | | 25.12 | 25.09 | 24.04 | 24.41 | 24.97 | 25.13 | 24.95 | 25.03 | 25.15 | 25.41 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 13.37 | 12.81 | 12.57 | 11.93 | 10.85 | 11.36 | 11.10 | 9.22 | 4.44 | 4.59 | 4.23 | 4.25 | 3.94 | 4.08 | 4.54 | 5.58 |
|---|
| Book Value | | 25.16 | 24.44 | 25.20 | 25.86 | 23.70 | 22.37 | 22.87 | 24.43 | 8.30 | 8.21 | 8.38 | 8.79 | 9.63 | 9.91 | 7.85 | 6.80 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.04 | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.05 | 0.05 |
|---|
| Book Value | | 25.12 | 25.09 | 24.04 | 24.41 | 24.97 | 25.13 | 24.95 | 25.03 | 25.15 | 25.41 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.80 | 2.31 | 0.70 | 1.28 | 7.69 | 3.18 | 0.46 | 0.99 | -0.83 | 0.33 | 0.34 | 1.27 | 1.54 | 1.79 | 2.08 | 3.08 | 1.81 |
|---|
| Depreciation & Amortization | | 2.28 | 2.41 | 2.34 | 2.17 | 2.01 | 1.95 | 1.99 | 1.80 | 1.59 | 0.69 | 0.70 | 0.69 | 0.70 | 0.67 | 0.58 | 0.49 | 0.41 |
|---|
| Stock-Based Compensation | | 0.05 | 0.00 | 0.04 | -0.01 | 0.06 | 0.20 | 0.07 | 0.10 | 0.12 | 0.01 | 0.00 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 |
|---|
| Change Working Capital | | 0.86 | -0.80 | -0.49 | 0.52 | -1.15 | -1.66 | 0.57 | 0.49 | -1.14 | 0.07 | 0.06 | 0.13 | -0.09 | 0.29 | -0.13 | -0.22 | 0.64 |
|---|
| Change In Accounts Receivable | | 0.24 | -0.13 | -0.22 | 0.88 | 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 | -0.10 | 0.00 | -1.78 | 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 | | 0.29 | 0.00 | 0.06 | 0.00 | -1.28 | -1.46 | 0.09 | 0.19 | -0.89 | -0.01 | -0.02 | -0.10 | 0.07 | 0.03 | -0.01 | -0.15 | 0.07 |
|---|
| Other Non-cash Items | | 6.64 | -0.10 | 0.87 | 1.11 | -0.69 | 0.25 | 0.24 | 0.10 | 1.62 | 0.40 | 0.18 | 0.03 | 0.17 | 0.05 | 0.29 | -0.04 | -0.03 |
|---|
| Cash from Operations | | 5.06 | 0.00 | 0.00 | 5.07 | 8.11 | 3.89 | 3.32 | 3.67 | 2.05 | 1.23 | 1.26 | 2.34 | 2.61 | 3.21 | 3.23 | 3.49 | 3.00 |
| 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 | 0.46 | 1.23 | 0.02 | 0.12 | 0.03 | 0.39 | 0.17 | 0.18 | 0.08 |
|---|
| Depreciation & Amortization | | 0.58 | 0.61 | 0.61 | 0.57 | 0.59 | 0.60 | 0.59 | 0.57 | 0.58 | 0.55 |
|---|
| Stock-Based Compensation | | 0.00 | 0.03 | 0.05 | 0.04 | 0.02 | 0.00 | 0.01 | 0.01 | -0.01 | 0.04 |
|---|
| Change Working Capital | | 2.13 | -1.70 | 0.59 | -1.76 | 2.39 | -1.55 | 0.01 | -1.33 | 3.38 | -1.20 |
|---|
| Change In Accounts Receivable | | 2.16 | 0.38 | -2.46 | -0.14 | 2.17 | 0.42 | -2.56 | -0.26 | 2.41 | 0.62 |
|---|
| Change In Accounts Payable | | 2.44 | -2.32 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.99 | -2.60 |
|---|
| Change In Inventories | | 0.00 | 0.26 | 2.89 | -1.27 | -2.21 | 0.37 | 3.22 | -1.33 | -2.45 | 0.85 |
|---|
| Other Non-cash Items | | -0.28 | -0.03 | 0.05 | 0.00 | -0.04 | 0.05 | 0.83 | 0.03 | 0.27 | 0.00 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.23 | -0.47 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -2.38 | -2.04 | -2.15 | -2.47 | -2.44 | -1.78 | -1.55 | -1.89 | -1.41 | -0.65 | -0.90 | -1.28 | -1.16 | -1.62 | -2.20 | -2.25 | -2.02 |
|---|
| Acquisitions | | -0.04 | -0.02 | -0.02 | -0.15 | -0.41 | -0.09 | -0.23 | -0.91 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | -0.14 | -0.13 | -0.11 | -0.09 | 0.00 | 0.00 | -0.10 | -0.20 | -0.14 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.42 |
|---|
| Sales of Investment | | 0.00 | 0.85 | 0.04 | 0.00 | 0.00 | 0.00 | 0.54 | -0.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.02 | 0.00 | 0.00 | -0.25 | -0.06 | 0.06 | 0.14 | 0.31 | 5.39 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Investing | | -2.53 | 0.00 | 0.00 | -2.96 | -2.90 | -1.81 | -1.20 | -2.80 | 3.89 | -0.65 | -0.90 | -1.28 | -1.16 | -1.62 | -2.20 | -2.25 | -2.44 |
| 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 | | -0.84 | -0.53 | -0.42 | -0.30 | -0.71 | -0.53 | -0.53 | -0.35 | -0.85 | -0.62 |
|---|
| Acquisitions | | -0.01 | 0.00 | 0.00 | -0.01 | -0.02 | 0.00 | 0.00 | 0.00 | -0.04 | 0.00 |
|---|
| Investments | | 0.03 | 0.00 | -0.14 | -0.02 | 0.03 | -0.02 | -0.11 | -0.02 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 0.42 | 0.14 | 0.09 | 0.18 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.14 | -0.06 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.75 | -0.67 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -5.21 | 0.00 | 0.00 | 0.02 | -0.90 | -2.53 | -1.68 | -1.24 | -0.01 | -0.50 | -0.01 | -0.50 | -0.50 | -0.25 | 0.00 | -0.61 | -0.81 |
|---|
| Debt Issued | | 4.95 | 12.81 | 0.24 | 0.66 | 1.98 | 2.02 | 1.93 | 3.13 | 4.79 | 0.35 | 0.37 | 0.48 | 0.81 | 0.11 | -0.45 | -0.43 | 6.39 |
|---|
| Issuance of Common Stock | | 0.01 | 0.00 | 0.00 | 0.03 | 0.17 | 0.20 | 1.54 | 0.02 | 0.01 | 0.00 | 0.03 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 |
|---|
| Repurchase of Common Stock | | 0.00 | -0.56 | -0.18 | -1.05 | -4.52 | -1.04 | -0.16 | -1.93 | -1.80 | 0.00 | 0.00 | 0.00 | -1.07 | -0.41 | 0.00 | 0.00 | -2.00 |
|---|
| Dividends Paid | | -1.05 | 0.00 | 0.00 | -1.03 | -1.03 | -1.05 | -1.03 | -1.02 | -0.95 | -0.33 | -0.81 | -1.20 | -1.14 | -1.00 | -0.47 | -0.21 | -0.12 |
|---|
| Other Financing Activities | | -0.04 | 0.00 | 0.00 | -0.03 | 1.55 | 1.41 | -0.02 | 1.70 | -0.95 | 0.34 | 0.37 | 0.48 | 0.80 | 0.10 | -0.46 | -0.45 | 2.34 |
|---|
| Cash from Financing | | -2.20 | 0.00 | 0.00 | -2.06 | -4.73 | -3.00 | -1.34 | -2.48 | -3.71 | -0.49 | -0.42 | -1.18 | -1.87 | -1.52 | -0.89 | -1.22 | -0.53 |
| 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 | -2.73 | 1.24 |
|---|
| Debt Issued | | 14.18 | 0.54 | -1.07 | 1.90 | -1.95 | 1.39 | -0.27 | 1.14 | 0.24 | 2.60 |
|---|
| 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 | | -0.15 | -0.15 | -0.11 | -0.15 | -0.13 | -0.05 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.27 | -0.26 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.05 | 0.00 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -3.04 | 0.98 |
| 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 | -0.15 | -0.09 | 0.04 | 0.40 | -0.96 | 0.78 | -1.64 | 2.20 | 0.08 | -0.06 | -0.12 | -0.41 | 0.07 | 0.13 | 0.02 | 0.03 |
|---|
| Closing Cash Balance | | 1.00 | 0.70 | 0.85 | 0.94 | 0.90 | 0.50 | 1.45 | 0.67 | 2.31 | 0.12 | 0.03 | 0.09 | 0.22 | 0.63 | 0.56 | 0.43 | 0.41 |
| 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 | | 0.08 | -0.77 | 0.49 | 0.04 | 0.33 | -0.48 | 0.51 | -0.45 | 0.38 | -0.18 |
|---|
| Closing Cash Balance | | 0.70 | 0.62 | 1.39 | 0.90 | 0.85 | 0.52 | 1.00 | 0.50 | 0.94 | 0.55 |
| 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 | 2.04 | 1.38 | 2.40 | 5.67 | 2.10 | 1.77 | 1.77 | 0.65 | 0.57 | 0.37 | 1.05 | 1.45 | 1.59 | 1.02 | 1.24 | 0.98 |
|---|
| Real Free Cash Flow | | 2.63 | 2.04 | 1.34 | 2.41 | 5.61 | 1.91 | 1.71 | 1.67 | 0.53 | 0.56 | 0.36 | 1.03 | 1.43 | 1.56 | 1.00 | 1.21 | 0.96 |
| 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 | | 2.18 | -0.93 | 2.11 | -1.38 | 2.42 | -1.44 | 1.28 | -0.84 | 3.38 | -1.08 |
|---|
| Real Free Cash Flow | | 2.18 | -0.96 | 2.07 | -1.42 | 2.40 | -1.44 | 1.27 | -0.85 | 3.38 | -1.13 |