NWG
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 | | 29.46 | 29.48 | 28.57 | 14.78 | 13.16 | 10.51 | 10.80 | 14.25 | 13.34 | 12.79 | 12.61 | 13.06 | 14.66 | 19.05 | 17.33 | 27.19 | 31.87 |
|---|
| Cost of Revenues | | 12.87 | 12.87 | 13.91 | -10.69 | 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 |
|---|
| Gross Profit | | 16.60 | 16.61 | 14.65 | 25.47 | 13.16 | 10.51 | 10.80 | 14.25 | 13.34 | 12.79 | 12.61 | 13.06 | 14.66 | 19.05 | 17.33 | 27.19 | 31.87 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 7.39 | 7.55 | 7.26 | 7.27 | 7.26 | 3.50 | 3.70 | 3.38 | 7.02 | 3.49 |
|---|
| Cost of Revenues | | 3.10 | 3.21 | 3.26 | 3.29 | 3.49 | 3.55 | 3.48 | 3.40 | 0.00 | 0.00 |
|---|
| Gross Profit | | 4.29 | 4.33 | 3.99 | 3.98 | 3.78 | 3.74 | 3.70 | 3.48 | 7.02 | 3.49 |
| 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 | 1.61 | 1.64 | 2.03 | 1.54 | 2.83 | 1.09 | 3.32 | 8.75 | 6.29 | 4.25 | 7.24 | 5.59 | 4.55 | 4.00 |
|---|
| Depreciation & Amortization | | 1.15 | 1.15 | 1.06 | 0.93 | 0.83 | 0.92 | 0.79 | 1.18 | 0.72 | 0.81 | 0.78 | 1.18 | 0.93 | 1.41 | 1.80 | 1.88 | 2.15 |
|---|
| Total Operating Expenses | | 8.89 | 8.90 | 8.46 | 14.78 | 7.30 | 7.76 | 6.78 | 7.01 | 7.32 | 7.52 | 8.06 | 8.52 | 9.69 | 17.51 | 16.15 | 19.84 | 23.00 |
|---|
| Operating Income | | 7.71 | 7.71 | 6.20 | 7.12 | 7.66 | 4.26 | -0.29 | 3.97 | 5.76 | 4.25 | -1.54 | 1.59 | 3.14 | -2.46 | 1.97 | 7.98 | 8.27 |
| 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 | 0.46 | 0.39 |
|---|
| Depreciation & Amortization | | 0.30 | 0.30 | 0.29 | 0.27 | 0.30 | 0.25 | 0.24 | 0.27 | 0.25 | 0.21 |
|---|
| Total Operating Expenses | | 2.35 | 2.15 | 2.22 | 2.17 | 2.28 | 2.07 | 1.93 | 2.15 | 0.79 | 1.79 |
|---|
| Operating Income | | 1.94 | 2.18 | 1.77 | 1.81 | 1.49 | 1.72 | 1.78 | 1.35 | -0.03 | 1.31 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 25.70 | 25.70 | 25.19 | 21.03 | 12.64 | 9.31 | 10.07 | 11.38 | 11.05 | 11.03 | 11.26 | 11.93 | 13.08 | 16.74 | 18.53 | 21.41 | 22.78 |
|---|
| Interest Expense | | 12.87 | 12.87 | 13.91 | 9.98 | 2.80 | 1.70 | 2.32 | 3.33 | 2.39 | 2.05 | 2.55 | 3.16 | 3.82 | 5.76 | 7.13 | 8.73 | 8.57 |
|---|
| Other Expense | | 0.00 | 0.00 | 0.00 | -0.94 | -2.53 | -0.23 | -0.06 | 0.26 | -2.40 | -2.01 | -2.54 | -4.29 | -0.50 | -5.79 | -7.13 | -8.75 | -8.67 |
|---|
| IBT | | 7.71 | 7.71 | 6.20 | 6.18 | 5.13 | 4.03 | -0.35 | 4.23 | 3.36 | 2.24 | -4.08 | -2.70 | 2.64 | -8.24 | -5.17 | -0.77 | -0.40 |
|---|
| Income Tax Expense | | 1.87 | 1.87 | 1.47 | 1.43 | 1.28 | 1.00 | 0.08 | 0.43 | 1.21 | 0.82 | 1.17 | 0.02 | 1.91 | 0.38 | 0.47 | 1.25 | 0.63 |
|---|
| Net Income | | 5.83 | 5.83 | 4.80 | 4.39 | 3.59 | 3.27 | -0.43 | 3.54 | 2.16 | 1.38 | -5.26 | -1.59 | -2.77 | -8.60 | -5.68 | -2.00 | -1.00 |
| 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 | | 6.54 | 6.48 | 6.36 | 6.32 | 6.45 | 6.44 | 6.24 | 6.06 | 5.96 | 5.59 |
|---|
| Interest Expense | | 3.10 | 3.21 | 3.26 | 3.29 | 3.49 | 3.55 | 3.48 | 3.40 | 3.32 | 2.90 |
|---|
| Other Expense | | 0.00 | 0.00 | 0.00 | 0.00 | -0.15 | -0.04 | -0.08 | -0.02 | 0.00 | -0.21 |
|---|
| IBT | | 1.94 | 2.18 | 1.77 | 1.81 | 1.49 | 1.67 | 1.70 | 1.33 | 1.26 | 1.33 |
|---|
| Income Tax Expense | | 0.46 | 0.50 | 0.44 | 0.47 | 0.23 | 0.43 | 0.46 | 0.34 | -0.01 | 0.38 |
|---|
| Net Income | | 1.48 | 1.68 | 1.33 | 1.34 | 1.33 | 1.25 | 1.25 | 0.98 | 1.29 | 0.93 |
| 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 | $0.48 | $0.68 | $0.55 | $-0.08 | $0.56 | $0.39 | $0.14 | $-0.97 | $-0.30 | $-0.53 | $-1.65 | $-1.11 | $-0.40 | $-0.20 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.48 | $0.67 | $0.54 | $-0.08 | $0.56 | $0.39 | $0.14 | $-0.96 | $-0.30 | $-0.52 | $-1.64 | $-1.10 | $-0.40 | $-0.20 |
|---|
| Shares Outstanding | | 2.00 | 2.01 | 4.23 | 9.21 | 4.94 | 5.40 | 5.62 | 5.60 | 5.58 | 5.51 | 5.43 | 5.35 | 5.27 | 5.20 | 5.11 | 5.02 | 4.98 |
|---|
| Diluted Shares Outstanding | | 2.02 | 2.03 | 4.26 | 9.22 | 4.96 | 5.42 | 5.62 | 5.62 | 5.60 | 5.54 | 5.45 | 5.37 | 5.31 | 5.25 | 5.16 | 5.02 | 4.98 |
| 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 | $0.14 | $0.10 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.14 | $0.10 |
|---|
| Shares Outstanding | | 2.00 | 2.02 | 2.02 | 2.02 | 4.16 | 4.16 | 4.33 | 5.50 | 11.00 | 11.00 |
|---|
| Diluted Shares Outstanding | | 2.02 | 2.04 | 2.05 | 2.05 | 4.11 | 4.19 | 4.33 | 5.50 | 11.00 | 11.00 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 115.83 | 93.05 | 104.52 | 144.83 | 177.76 | 124.49 | 77.86 | 88.90 | 98.34 | 74.25 | 79.40 | 74.87 | 82.66 | 79.29 | 79.27 | 57.01 |
|---|
| Short Term Investments | | 0.00 | 89.41 | 9.74 | 0.23 | 0.00 | 0.00 | 0.00 | -54.09 | 1.02 | 0.78 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 115.83 | 182.46 | 114.26 | 145.06 | 177.76 | 124.49 | 77.86 | 89.38 | 99.35 | 75.03 | 79.40 | 74.87 | 82.66 | 79.29 | 79.27 | 57.01 |
|---|
| Accounts Receivable | | 0.00 | 0.00 | 0.29 | 0.33 | 0.25 | 0.22 | 0.28 | 0.32 | 0.38 | 0.41 | 0.33 | 0.49 | 0.53 | 0.53 | 0.67 | 0.00 |
|---|
| Inventory | | 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 Current Assets | | 169.06 | 0.00 | 0.35 | 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 Current Assets | | 115.83 | 182.46 | 114.26 | 144.83 | 178.01 | 124.71 | 78.13 | 89.70 | 99.73 | 75.44 | 79.73 | 75.36 | 83.19 | 79.82 | 79.94 | 57.01 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 90.71 | 99.05 | 93.05 | 105.63 | 121.81 | 116.92 | 104.52 | 119.59 | 123.16 | 123.40 |
|---|
| Short Term Investments | | 0.00 | 83.55 | 89.41 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 90.71 | 182.60 | 182.46 | 105.63 | 115.83 | 116.92 | 104.52 | 119.59 | 123.16 | 123.40 |
|---|
| Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Inventory | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -104.81 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Assets | | 0.00 | 0.00 | 0.00 | 66.10 | 0.00 | 61.81 | 238.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Current Assets | | 90.71 | 182.60 | 182.46 | 171.73 | 115.83 | 178.73 | 238.00 | 119.59 | 123.16 | 123.40 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 0.00 | 3.97 | 4.23 | 4.24 | 4.23 | 4.42 | 4.93 | 4.35 | 4.60 | 4.59 | 4.48 | 6.17 | 7.91 | 9.78 | 11.87 | 16.54 |
|---|
| Goodwill | | 0.00 | 5.68 | 5.68 | 5.52 | 5.52 | 5.61 | 5.61 | 5.61 | 5.56 | 5.56 | 5.56 | 6.26 | 10.14 | 11.27 | 12.42 | 0.00 |
|---|
| Intangible Assets | | 7.59 | 1.91 | 1.93 | 1.59 | 1.20 | 1.05 | 1.02 | 1.01 | 0.99 | 0.92 | 0.98 | 1.52 | 2.23 | 2.28 | 14.86 | 14.45 |
|---|
| Long-Term Investments | | 67.51 | 65.28 | 133.86 | 176.02 | 211.44 | 290.66 | 288.23 | 267.45 | 216.45 | 320.21 | 345.97 | 445.87 | 410.45 | 614.57 | 753.88 | 666.76 |
|---|
| Other Long-Term Assets | | 499.40 | 446.81 | 566.57 | -171.08 | -222.40 | -301.73 | -299.78 | -224.33 | -227.59 | -331.28 | -356.99 | -459.82 | -430.73 | -637.90 | -780.61 | -697.75 |
|---|
| Total Long-Term Assets | | 574.51 | 525.53 | 712.28 | 16.29 | 222.40 | 301.73 | 299.78 | 224.33 | 227.59 | 331.28 | 356.99 | 459.82 | 430.73 | 637.90 | 780.61 | 697.75 |
|---|
| Total Assets | | 690.34 | 707.99 | 692.67 | 720.05 | 781.99 | 799.49 | 723.04 | 694.24 | 738.06 | 798.66 | 815.41 | 1,050.76 | 1,027.88 | 1,312.30 | 1,506.87 | 1,453.58 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 0.00 | 0.00 | 3.97 | 0.00 | 0.00 | 0.00 | 4.23 | 0.00 | 0.00 | 0.00 |
|---|
| Goodwill | | 0.00 | 0.00 | 5.68 | 0.00 | 0.00 | 0.00 | 5.68 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 7.51 | 7.54 | 1.91 | 7.59 | 7.59 | 7.60 | 1.93 | 7.52 | 7.45 | 7.17 |
|---|
| Long-Term Investments | | 436.28 | 9.56 | 65.28 | 68.72 | 67.51 | 379.61 | 0.78 | 183.85 | 134.25 | 161.77 |
|---|
| Other Long-Term Assets | | 196.28 | 510.34 | 446.81 | 463.86 | 499.40 | 131.52 | 440.15 | -191.37 | -141.70 | -168.94 |
|---|
| Total Long-Term Assets | | 640.07 | 527.44 | 525.53 | 540.17 | 574.51 | 518.73 | 454.67 | 191.37 | 141.70 | 168.94 |
|---|
| Total Assets | | 730.78 | 710.03 | 707.99 | 711.90 | 690.34 | 697.45 | 692.67 | 717.14 | 702.60 | 695.62 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 7.14 | 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 |
|---|
| Short-Term Debt | | 10.10 | 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 Current Liabilities | | 54.17 | 477.31 | -0.73 | 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 |
|---|
| Current Liabilities | | 71.41 | 477.58 | 0.00 | 450.32 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 0.00 | 0.00 | 0.00 | 12.28 | 0.00 | 10.76 | 0.00 | 11.59 | 10.28 | 6.67 |
|---|
| Short-Term Debt | | 0.00 | 4.29 | 80.36 | 5.79 | 10.10 | 14.73 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | | 482.84 | 520.87 | 396.95 | 59.08 | 462.25 | 56.70 | -0.33 | -11.59 | -10.28 | -6.67 |
|---|
| Current Liabilities | | 482.84 | 525.16 | 477.58 | 77.15 | 472.35 | 82.18 | 182.55 | 73.22 | 81.18 | 73.59 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 41.87 | 65.92 | 0.00 | 6.26 | 8.43 | 9.96 | 9.98 | 49.91 | 43.28 | 46.66 | 51.00 | 73.19 | 91.83 | 121.37 | 188.94 | 299.53 |
|---|
| Capital Leases | | 0.61 | 0.00 | 0.57 | 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 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.14 | 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 Liabilities | | 41.87 | 668.61 | 655.49 | 683.56 | 8.43 | 9.96 | 9.98 | 647.75 | 688.96 | 749.25 | 761.26 | 990.57 | 968.66 | 1,241.85 | 1,430.81 | 1,376.73 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 69.96 | 7.00 | 65.92 | 43.11 | 36.96 | 31.99 | 55.49 | 6.21 | 39.17 | 6.85 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.00 | 0.61 | 0.00 | 0.57 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.14 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 688.80 | 668.43 | 668.61 | 678.05 | 652.78 | 663.45 | 659.38 | 6.21 | 60.68 | 6.85 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 10.43 | 10.13 | 10.84 | 10.54 | 11.47 | 12.13 | 16.15 | 16.11 | 11.97 | 11.82 | 11.63 | 6.88 | 6.71 | 6.58 | 15.32 | 15.13 |
|---|
| Retained Earnings | | 10.58 | 11.43 | 10.65 | 10.02 | 12.97 | 12.57 | 13.95 | 14.31 | 17.13 | -12.94 | -4.02 | -2.52 | 0.87 | 10.60 | 18.93 | 60.01 |
|---|
| Comprehensive Income | | 17.42 | 18.66 | 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 Common Equity | | 37.52 | 39.35 | 37.16 | 36.49 | 41.80 | 43.86 | 43.55 | 45.74 | 48.33 | 48.61 | 53.43 | 57.25 | 58.74 | 68.13 | 74.82 | 75.13 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 10.13 | 10.13 | 10.13 | 10.42 | 10.43 | 12.92 | 10.84 | 12.81 | 9.85 | 13.15 |
|---|
| Retained Earnings | | 12.68 | 15.12 | 11.43 | 22.08 | 10.58 | 22.20 | 21.53 | 9.76 | 9.58 | 10.97 |
|---|
| Comprehensive Income | | 19.89 | 16.33 | 18.66 | 1.32 | 17.42 | -1.16 | 1.40 | -1.93 | -0.06 | -1.18 |
|---|
| Total Common Equity | | 41.96 | 41.59 | 39.35 | 33.81 | 37.52 | 33.96 | 33.27 | 35.42 | 34.76 | 37.71 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 41.87 | 65.92 | 127.26 | 6.26 | 8.43 | 9.96 | 9.98 | 49.91 | 43.28 | 46.66 | 51.00 | 73.19 | 91.83 | 121.37 | 188.94 | 299.53 |
|---|
| Book Value | | 648.47 | 39.38 | 37.19 | 36.50 | 773.56 | 789.53 | 713.06 | 46.49 | 49.09 | 49.40 | 54.15 | 60.19 | 59.22 | 70.45 | 76.05 | 76.85 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.02 | 0.02 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.01 |
|---|
| Book Value | | 41.96 | 41.59 | 39.35 | 33.81 | 37.52 | 33.96 | 33.27 | 35.42 | 34.76 | 37.71 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 4.44 | 7.71 | 6.28 | 4.64 | 4.87 | 4.31 | -0.35 | 4.23 | 3.36 | 2.24 | -4.08 | -0.94 | -0.56 | -8.07 | -5.28 | -0.77 | -0.94 |
|---|
| Depreciation & Amortization | | 0.00 | 1.15 | 1.06 | 0.93 | 0.83 | 0.92 | 0.91 | 1.49 | 0.72 | 0.81 | 0.78 | 1.18 | 1.11 | 1.41 | 1.85 | 1.88 | 2.22 |
|---|
| Stock-Based Compensation | | 0.05 | 0.00 | 0.00 | 0.05 | 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 Working Capital | | 0.00 | 0.97 | -7.27 | -29.62 | -48.45 | 46.61 | 26.82 | -10.93 | 3.40 | 42.15 | 8.41 | 8.59 | -17.95 | -28.78 | -48.74 | -3.44 | 17.10 |
|---|
| 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 | | -4.50 | -2.76 | 1.71 | 10.63 | -0.85 | 1.85 | 1.72 | 1.52 | -7.70 | -6.45 | -8.76 | -7.91 | -2.98 | 4.81 | 7.05 | 4.19 | 0.92 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | -13.37 | -43.60 | 53.69 | 29.10 | -3.69 | -0.23 | 38.74 | -3.65 | 0.92 | -20.39 | -30.63 | -45.11 | 1.85 | 19.29 |
| 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 | | 1.48 | 1.68 | 1.33 | 1.34 | 1.33 | 1.25 | 1.25 | 0.98 | 1.29 | 0.93 |
|---|
| Depreciation & Amortization | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.25 | 0.21 |
|---|
| Stock-Based Compensation | | 0.06 | 0.00 | 0.00 | 0.00 | 0.06 | 0.00 | 0.00 | 0.00 | 0.05 | 0.00 |
|---|
| Change Working Capital | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 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 | | -1.54 | -1.68 | -1.33 | -1.34 | -1.39 | -1.25 | -1.25 | -0.98 | -1.34 | -0.93 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.50 | 0.43 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | 0.00 | -0.67 | -0.46 | -1.56 | -0.64 | -0.90 | -0.38 | -0.56 | -0.62 | -1.13 | -0.91 | -0.78 | -0.82 | -0.63 | -1.48 | -3.47 | -2.11 |
|---|
| Acquisitions | | 0.00 | 0.23 | -1.31 | 5.33 | 5.42 | -3.49 | -0.07 | -0.08 | -0.48 | -0.20 | -0.89 | 0.39 | -1.48 | 1.15 | 0.35 | -1.43 | 3.45 |
|---|
| Investments | | 0.00 | -62.03 | -53.96 | -44.91 | -23.51 | -10.15 | -18.83 | -21.35 | -16.18 | -17.21 | -11.61 | -14.14 | -20.28 | -22.56 | -22.99 | -77.02 | -43.49 |
|---|
| Sales of Investment | | 0.00 | 46.75 | 41.62 | 25.20 | 36.98 | 16.86 | 25.95 | 19.99 | 9.06 | 11.66 | 8.60 | 8.23 | 28.02 | 41.77 | 49.08 | 80.09 | 47.60 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 1.24 | 0.81 | 0.75 | 0.87 | 1.28 | 0.26 | 0.41 | 0.45 | 1.43 | 1.16 | 1.45 | 2.22 | 1.84 | -2.10 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | -14.69 | 19.06 | 3.07 | 7.55 | -0.72 | -7.96 | -6.48 | -4.36 | -4.87 | 6.61 | 21.18 | 27.18 | 0.01 | 3.35 |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 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 | 0.00 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 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 | 7.41 | -5.39 | -3.45 | -2.38 | -2.39 | -2.26 | -5.75 | -3.61 | -3.05 | -3.48 | -3.50 | -0.26 | -0.63 | -1.59 |
|---|
| Debt Issued | | -18.82 | 65.92 | -61.33 | 128.41 | 3.22 | 1.92 | 2.36 | -37.54 | 8.89 | 2.36 | -0.73 | -19.14 | -15.17 | -26.03 | -67.32 | -109.97 | 301.12 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.94 | 2.22 | 0.02 | 0.17 | 0.40 | 0.30 | 0.31 | 0.33 | 0.31 | 0.36 | 0.02 | 0.00 |
|---|
| Repurchase of Common Stock | | 0.00 | -2.56 | -2.72 | -2.42 | -2.05 | -1.81 | 0.00 | -0.02 | -2.83 | -1.47 | -1.30 | -1.36 | 1.31 | 1.17 | 1.35 | 0.65 | -3.19 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | -1.70 | -3.21 | -1.02 | -0.38 | 0.00 | -0.80 | -0.61 | -0.50 | -0.42 | -0.38 | -0.40 | -0.30 | -0.04 | -4.24 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | -18.96 | 0.00 | 2.73 | 0.64 | 0.44 | -0.57 | -0.78 | 0.00 | 3.57 | 1.83 | -0.30 | 0.87 | -1.74 | -5.36 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | -15.67 | -10.65 | -2.60 | 0.09 | -1.96 | -6.29 | -8.21 | -5.11 | -0.94 | -0.40 | -2.73 | 2.02 | -1.74 | -14.38 |
| 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 | | 0.00 | 69.96 | 62.96 | -132.82 | 90.93 | 1.83 | 0.34 | -80.54 | 121.05 | -54.47 |
|---|
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 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 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.00 | -9.41 | -13.98 | -39.63 | -32.26 | 51.51 | 38.61 | -8.35 | -13.79 | 24.04 | -5.02 | -4.31 | -13.27 | -11.66 | -19.81 | 0.13 | 8.34 |
|---|
| Closing Cash Balance | | 0.00 | 95.43 | 104.85 | 118.82 | 158.45 | 190.71 | 139.20 | 100.59 | 108.81 | 122.61 | 98.57 | 103.59 | 107.90 | 121.18 | 132.84 | 152.66 | 152.53 |
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.50 | 0.43 |
|---|
| Closing Cash Balance | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.50 | 0.43 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.00 | 5.79 | 0.69 | -14.92 | -44.24 | 52.79 | 28.72 | -4.25 | -0.85 | 37.61 | -4.56 | 0.14 | -21.20 | -31.26 | -46.60 | -1.62 | 17.18 |
|---|
| Real Free Cash Flow | | -0.05 | 5.79 | 0.69 | -14.97 | -44.24 | 52.79 | 28.72 | -4.25 | -0.85 | 37.61 | -4.56 | 0.14 | -21.20 | -31.26 | -46.60 | -1.62 | 17.18 |
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.50 | 0.43 |
|---|
| Real Free Cash Flow | | -0.06 | 0.00 | 0.00 | 0.00 | -0.06 | 0.00 | 0.00 | 0.00 | 0.45 | 0.43 |