OMC
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 | | 17.27 | 17.27 | 15.69 | 14.69 | 14.29 | 14.29 | 13.17 | 14.95 | 15.29 | 15.27 | 15.42 | 15.13 | 15.32 | 14.58 | 14.22 | 13.87 | 12.54 |
|---|
| Cost of Revenues | | 14.29 | 14.29 | 12.95 | 11.98 | 11.61 | 11.50 | 10.99 | 12.19 | 12.44 | 12.48 | 12.67 | 11.36 | 11.35 | 10.72 | 10.38 | 10.25 | 9.21 |
|---|
| Gross Profit | | 2.98 | 2.98 | 2.74 | 2.71 | 2.68 | 2.79 | 2.18 | 2.76 | 2.85 | 2.79 | 2.75 | 3.77 | 3.97 | 3.86 | 3.84 | 3.62 | 3.33 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 5.53 | 4.04 | 4.02 | 3.69 | 4.32 | 3.88 | 3.85 | 3.63 | 4.06 | 3.58 |
|---|
| Cost of Revenues | | 4.55 | 3.30 | 3.32 | 3.12 | 3.52 | 3.18 | 3.17 | 3.07 | 3.24 | 2.88 |
|---|
| Gross Profit | | 0.98 | 0.73 | 0.70 | 0.57 | 0.80 | 0.70 | 0.68 | 0.56 | 0.82 | 0.70 |
| 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 | 0.39 | 0.38 | 0.38 | 0.36 | 0.41 | 0.46 | 0.45 | 0.44 | 1.85 | 13.27 | 1.99 | 2.03 | 1.95 | 10.83 |
|---|
| Depreciation & Amortization | | 0.28 | 0.28 | 0.24 | 0.21 | 0.29 | 0.24 | 0.25 | 0.29 | 0.26 | 0.28 | 0.29 | 0.29 | 0.11 | 0.28 | 0.28 | 0.09 | 0.25 |
|---|
| Total Operating Expenses | | 0.56 | 0.40 | 0.39 | 0.67 | 0.60 | 0.59 | 0.58 | 0.64 | 0.72 | 0.73 | 0.74 | 1.85 | 13.37 | 1.99 | 2.03 | 12.20 | 11.01 |
|---|
| Operating Income | | 2.43 | 2.59 | 2.35 | 2.10 | 2.08 | 2.20 | 1.60 | 2.12 | 2.13 | 2.06 | 2.01 | 1.92 | 1.94 | 1.83 | 1.80 | 1.67 | 1.46 |
| 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 | 0.12 | 0.09 |
|---|
| Depreciation & Amortization | | 0.10 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 |
|---|
| Total Operating Expenses | | 0.11 | 0.16 | 0.17 | 0.12 | 0.10 | 0.10 | 0.11 | 0.09 | 0.17 | 0.14 |
|---|
| Operating Income | | 0.88 | 0.57 | 0.53 | 0.45 | 0.70 | 0.60 | 0.57 | 0.48 | 0.65 | 0.56 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.10 | 0.10 | 0.10 | 0.11 | 0.07 | 0.03 | 0.03 | 0.06 | 0.06 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.02 |
|---|
| Interest Expense | | 0.26 | 0.26 | 0.25 | 0.22 | 0.21 | 0.24 | 0.22 | 0.24 | 0.27 | 0.22 | 0.17 | 0.18 | 0.13 | 0.20 | 0.18 | 0.16 | 0.11 |
|---|
| Other Expense | | -2.14 | -2.30 | -0.21 | -0.11 | -0.14 | -0.21 | -0.19 | -0.18 | 0.01 | -0.17 | -0.17 | -0.14 | -0.13 | -0.04 | -0.14 | -0.12 | -0.11 |
|---|
| IBT | | 0.29 | 0.29 | 2.13 | 1.99 | 1.95 | 1.99 | 1.41 | 1.94 | 1.92 | 1.88 | 1.84 | 1.78 | 1.81 | 1.66 | 1.66 | 1.55 | 1.35 |
|---|
| Income Tax Expense | | 0.24 | 0.24 | 0.56 | 0.52 | 0.55 | 0.49 | 0.38 | 0.50 | 0.49 | 0.70 | 0.60 | 0.58 | 0.59 | 0.57 | 0.53 | 0.51 | 0.46 |
|---|
| Net Income | | -0.05 | -0.05 | 1.48 | 1.39 | 1.32 | 1.41 | 0.95 | 1.34 | 1.33 | 1.09 | 1.15 | 1.09 | 1.10 | 0.99 | 1.00 | 0.95 | 0.83 |
| 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 | | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.02 |
|---|
| Interest Expense | | 0.08 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.06 | 0.05 | 0.05 | 0.05 |
|---|
| Other Expense | | -1.91 | -0.08 | -0.13 | -0.03 | -0.05 | -0.04 | -0.10 | -0.03 | -0.03 | -0.04 |
|---|
| IBT | | -1.03 | 0.49 | 0.40 | 0.42 | 0.65 | 0.56 | 0.47 | 0.45 | 0.62 | 0.52 |
|---|
| Income Tax Expense | | -0.13 | 0.13 | 0.12 | 0.12 | 0.17 | 0.15 | 0.12 | 0.12 | 0.16 | 0.14 |
|---|
| Net Income | | -0.94 | 0.34 | 0.26 | 0.29 | 0.45 | 0.39 | 0.33 | 0.32 | 0.34 | 0.37 |
| 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 | $6.91 | $6.40 | $6.57 | $4.38 | $6.09 | $5.85 | $4.68 | $4.80 | $4.43 | $4.27 | $3.73 | $3.64 | $3.38 | $2.74 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $6.91 | $6.36 | $6.53 | $4.37 | $6.06 | $5.83 | $4.65 | $4.78 | $4.41 | $4.24 | $3.71 | $3.61 | $3.33 | $2.70 |
|---|
| Shares Outstanding | | 0.20 | 0.20 | 0.20 | 0.20 | 0.21 | 0.21 | 0.22 | 0.22 | 0.23 | 0.23 | 0.24 | 0.24 | 0.25 | 0.26 | 0.27 | 0.28 | 0.30 |
|---|
| Diluted Shares Outstanding | | 0.20 | 0.20 | 0.20 | 0.20 | 0.21 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 | 0.24 | 0.25 | 0.26 | 0.26 | 0.27 | 0.28 | 0.30 |
| 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 | $2.15 | $1.88 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.13 | $1.86 |
|---|
| Shares Outstanding | | 0.20 | 0.19 | 0.19 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 |
|---|
| Diluted Shares Outstanding | | 0.20 | 0.19 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 2.71 | 4.34 | 4.43 | 4.28 | 5.32 | 5.60 | 4.31 | 3.65 | 3.80 | 3.00 | 2.61 | 2.39 | 2.71 | 2.68 | 1.78 | 2.29 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.06 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.02 | 0.01 | 0.00 | 0.02 | 0.02 | 0.02 | 0.01 |
|---|
| Total Cash & ST Investments | | 2.71 | 4.34 | 4.43 | 4.34 | 5.32 | 5.60 | 4.31 | 3.66 | 3.80 | 3.02 | 2.62 | 2.39 | 2.73 | 2.70 | 1.81 | 2.30 |
|---|
| Accounts Receivable | | 10.23 | 9.24 | 8.66 | 8.10 | 8.47 | 7.81 | 7.83 | 7.67 | 8.08 | 7.51 | 7.22 | 6.52 | 6.63 | 6.96 | 6.63 | 5.98 |
|---|
| Inventory | | 1.80 | 1.62 | 1.34 | 1.25 | 1.20 | 1.10 | 1.26 | 1.16 | 1.11 | 1.13 | 1.12 | 1.17 | 1.29 | 1.01 | 0.64 | 0.71 |
|---|
| Other Current Assets | | 1.03 | 1.02 | 0.95 | 0.92 | 0.92 | 1.08 | 1.19 | 1.24 | 1.13 | 1.06 | 1.02 | 1.11 | 1.00 | 1.00 | 1.34 | 1.21 |
|---|
| Total Current Assets | | 13.97 | 16.22 | 15.38 | 14.61 | 15.91 | 15.59 | 14.58 | 13.73 | 14.12 | 12.72 | 11.98 | 11.19 | 11.65 | 11.66 | 10.42 | 10.19 |
| 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 | | 3.41 | 3.30 | 3.38 | 4.34 | 3.53 | 2.71 | 3.17 | 4.43 | 2.77 | 2.73 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 |
|---|
| Total Cash & ST Investments | | 3.41 | 3.30 | 3.38 | 4.34 | 3.53 | 2.71 | 3.17 | 4.43 | 2.77 | 2.81 |
|---|
| Accounts Receivable | | 8.59 | 8.66 | 8.23 | 9.24 | 8.57 | 8.43 | 7.91 | 8.66 | 7.29 | 7.46 |
|---|
| Inventory | | 0.00 | 0.00 | 1.93 | 1.62 | 1.90 | 1.80 | 1.71 | 1.34 | 1.62 | 1.64 |
|---|
| Other Current Assets | | 3.20 | 3.08 | 1.10 | 1.02 | 1.11 | 1.03 | 1.08 | 0.95 | 0.89 | 0.90 |
|---|
| Total Current Assets | | 15.19 | 15.04 | 14.64 | 16.22 | 15.11 | 13.97 | 13.87 | 15.38 | 12.56 | 12.81 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1.88 | 1.87 | 1.92 | 2.07 | 2.20 | 1.81 | 2.06 | 0.69 | 0.69 | 0.67 | 0.69 | 0.71 | 0.74 | 0.72 | 0.68 | 0.65 |
|---|
| Goodwill | | 10.65 | 10.68 | 10.08 | 9.73 | 9.74 | 9.61 | 9.44 | 9.38 | 9.34 | 8.98 | 8.68 | 8.82 | 8.92 | 8.84 | 8.46 | 7.81 |
|---|
| Intangible Assets | | 0.52 | 0.52 | 0.37 | 0.31 | 0.30 | 0.30 | 0.34 | 0.38 | 0.37 | 0.43 | 0.34 | 0.39 | 0.39 | 0.46 | 0.47 | 0.28 |
|---|
| Long-Term Investments | | 0.08 | 0.06 | 0.07 | 0.07 | 0.08 | 0.09 | 0.11 | 0.12 | 0.12 | 0.12 | 0.14 | 0.15 | 0.13 | 0.16 | 0.18 | 0.30 |
|---|
| Other Long-Term Assets | | 0.23 | 0.27 | 0.22 | 0.21 | 0.20 | 0.26 | 0.25 | 0.31 | 0.30 | 0.24 | 0.28 | 0.30 | 0.28 | 0.31 | 0.29 | 0.32 |
|---|
| Total Long-Term Assets | | 13.35 | 13.40 | 12.66 | 12.39 | 12.51 | 12.06 | 12.20 | 10.89 | 10.82 | 10.44 | 10.13 | 10.37 | 10.45 | 10.49 | 10.08 | 9.37 |
|---|
| Total Assets | | 27.32 | 29.62 | 28.04 | 27.00 | 28.42 | 27.65 | 26.78 | 24.62 | 24.93 | 23.17 | 22.11 | 21.56 | 22.10 | 22.15 | 20.51 | 19.57 |
| 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 | | 1.87 | 1.92 | 1.86 | 1.87 | 1.91 | 1.88 | 1.88 | 1.92 | 1.90 | 1.96 |
|---|
| Goodwill | | 10.92 | 11.00 | 10.78 | 10.68 | 10.93 | 10.65 | 10.69 | 10.08 | 9.89 | 9.70 |
|---|
| Intangible Assets | | 0.49 | 0.51 | 0.51 | 0.52 | 0.54 | 0.52 | 0.53 | 0.37 | 0.38 | 0.29 |
|---|
| Long-Term Investments | | 0.07 | 0.06 | 0.06 | 0.06 | 0.07 | 0.08 | 0.06 | 0.07 | 0.07 | 0.07 |
|---|
| Other Long-Term Assets | | 0.31 | 0.25 | 0.27 | 0.27 | 0.24 | 0.23 | 0.24 | 0.22 | 0.20 | 0.24 |
|---|
| Total Long-Term Assets | | 13.65 | 13.75 | 13.48 | 13.40 | 13.69 | 13.35 | 13.41 | 12.66 | 12.45 | 12.26 |
|---|
| Total Assets | | 28.84 | 28.79 | 28.11 | 29.62 | 28.80 | 27.32 | 27.28 | 28.04 | 25.01 | 25.07 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 10.65 | 12.48 | 11.63 | 11.00 | 11.90 | 11.51 | 11.77 | 11.46 | 11.57 | 10.48 | 9.81 | 8.17 | 8.36 | 8.30 | 8.06 | 7.73 |
|---|
| Short-Term Debt | | 0.77 | 0.02 | 0.76 | 0.02 | 0.01 | 0.00 | 0.61 | 0.51 | 0.01 | 0.03 | 1.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.05 |
|---|
| Other Current Liabilities | | 2.28 | 2.06 | 2.14 | 2.54 | 2.67 | 2.65 | 2.38 | 2.14 | 2.26 | 2.32 | 2.12 | 2.71 | 2.67 | 2.34 | 2.38 | 2.06 |
|---|
| Current Liabilities | | 14.96 | 16.30 | 16.25 | 15.05 | 16.23 | 15.53 | 15.98 | 15.27 | 15.11 | 14.01 | 14.22 | 12.06 | 12.28 | 11.88 | 11.67 | 11.02 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 11.32 | 11.34 | 10.76 | 12.48 | 10.94 | 10.65 | 10.34 | 11.63 | 9.60 | 9.95 |
|---|
| Short-Term Debt | | 1.40 | 0.02 | 0.02 | 0.02 | 0.77 | 0.77 | 0.76 | 0.76 | 0.01 | 0.02 |
|---|
| Other Current Liabilities | | 2.11 | 3.34 | 2.05 | 2.06 | 2.09 | 2.04 | 2.24 | 2.14 | 1.99 | 2.00 |
|---|
| Current Liabilities | | 16.44 | 16.31 | 14.55 | 16.30 | 15.37 | 14.96 | 14.95 | 16.25 | 13.02 | 13.30 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 5.49 | 6.85 | 5.74 | 6.48 | 6.64 | 6.92 | 5.81 | 4.38 | 4.91 | 4.92 | 3.56 | 4.56 | 4.03 | 4.45 | 3.18 | 3.12 |
|---|
| Capital Leases | | 0.81 | 0.81 | 0.85 | 0.90 | 0.95 | 1.11 | 1.27 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.53 | 0.49 | 0.53 | 0.48 | 0.48 | 0.44 | 0.41 | 0.41 | 0.48 | 0.48 | 0.47 | 0.65 | 0.83 | 0.93 | 0.87 | 0.75 |
|---|
| Total Liabilities | | 22.67 | 24.45 | 23.40 | 22.84 | 24.65 | 24.07 | 23.41 | 21.51 | 21.78 | 20.51 | 19.22 | 18.24 | 18.03 | 18.20 | 16.32 | 15.47 |
| 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 | | 5.64 | 5.69 | 6.91 | 6.85 | 7.00 | 6.30 | 6.33 | 5.74 | 6.40 | 6.46 |
|---|
| Capital Leases | | 0.77 | 0.81 | 0.79 | 0.81 | 0.82 | 0.81 | 0.83 | 0.85 | 0.83 | 0.85 |
|---|
| Def. Tax Liability | | 0.49 | 0.51 | 0.49 | 0.49 | 0.56 | 0.53 | 0.51 | 0.53 | 0.53 | 0.51 |
|---|
| Total Liabilities | | 23.72 | 23.29 | 22.75 | 24.45 | 23.80 | 22.67 | 22.71 | 23.40 | 20.86 | 21.08 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
|---|
| Retained Earnings | | 10.94 | 11.50 | 10.57 | 9.74 | 9.00 | 8.19 | 7.81 | 7.02 | 6.21 | 5.68 | 10.18 | 9.58 | 8.96 | 8.39 | 7.72 | 7.05 |
|---|
| Comprehensive Income | | -1.45 | -1.48 | -1.34 | -1.44 | -1.25 | -1.21 | -1.20 | -1.23 | -0.96 | -1.36 | -1.02 | -0.62 | -0.19 | -0.13 | -0.19 | -0.11 |
|---|
| Total Common Equity | | 3.64 | 4.19 | 3.62 | 3.25 | 3.27 | 3.08 | 2.85 | 2.55 | 2.62 | 2.16 | 2.45 | 2.85 | 3.58 | 3.46 | 3.50 | 3.58 |
| 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 | | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
|---|
| Retained Earnings | | 11.98 | 11.77 | 11.65 | 11.50 | 11.19 | 10.94 | 10.75 | 10.57 | 10.28 | 10.05 |
|---|
| Comprehensive Income | | -1.33 | -1.27 | -1.40 | -1.48 | -1.27 | -1.45 | -1.42 | -1.34 | -1.46 | -1.35 |
|---|
| Total Common Equity | | 4.61 | 4.49 | 4.37 | 4.19 | 3.95 | 3.64 | 3.57 | 3.62 | 3.23 | 3.15 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 7.06 | 6.87 | 6.50 | 6.49 | 6.65 | 6.93 | 6.42 | 4.89 | 4.92 | 4.95 | 4.57 | 4.57 | 4.04 | 4.46 | 3.19 | 3.18 |
|---|
| Book Value | | 4.66 | 5.17 | 4.64 | 4.16 | 3.77 | 3.58 | 3.37 | 3.11 | 3.15 | 2.66 | 2.89 | 3.32 | 4.07 | 3.96 | 4.18 | 4.09 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.51 | 1.01 | 1.00 | 0.98 | 1.05 | 1.02 | 0.99 | 1.02 | 0.93 | 0.84 |
|---|
| Book Value | | 4.61 | 4.49 | 4.37 | 4.19 | 3.95 | 3.64 | 3.57 | 3.62 | 3.23 | 3.15 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.51 | 0.04 | 1.57 | 1.47 | 1.40 | 1.51 | 1.02 | 1.44 | 1.44 | 1.19 | 1.25 | 1.20 | 1.23 | 1.11 | 1.12 | 1.06 | 0.92 |
|---|
| Depreciation & Amortization | | 0.23 | 0.28 | 0.24 | 0.21 | 0.22 | 0.21 | 0.22 | 0.23 | 0.26 | 0.28 | 0.29 | 0.29 | 0.29 | 0.28 | 0.28 | 0.27 | 0.25 |
|---|
| Stock-Based Compensation | | 0.09 | 0.10 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.09 | 0.10 | 0.09 | 0.09 | 0.08 | 0.07 | 0.07 |
|---|
| Change Working Capital | | -0.46 | 0.71 | -0.23 | -0.46 | -0.84 | 0.16 | 0.03 | 0.13 | 0.08 | 0.35 | 0.32 | 0.56 | -0.11 | 0.35 | 0.03 | 0.03 | 0.31 |
|---|
| Change In Accounts Receivable | | -0.76 | 0.56 | -0.60 | 0.00 | -0.13 | -0.99 | 0.14 | -0.16 | 0.09 | -0.34 | -0.38 | -1.06 | -0.23 | 0.24 | -0.22 | -0.47 | -0.29 |
|---|
| Change In Accounts Payable | | 0.63 | 2.15 | 1.00 | 0.60 | -0.35 | 0.92 | -0.43 | 0.28 | 0.24 | 0.76 | 0.74 | 1.44 | 0.16 | 0.14 | 0.13 | 0.26 | 0.46 |
|---|
| Change In Inventories | | -0.20 | 0.00 | -0.32 | 0.00 | -0.20 | -0.28 | 0.29 | -0.10 | -0.27 | 0.01 | -0.09 | -0.07 | -0.02 | -0.35 | 0.00 | -0.05 | -0.21 |
|---|
| Other Non-cash Items | | 0.40 | 1.80 | 0.06 | 0.12 | 0.07 | 0.04 | 0.38 | 0.01 | 0.06 | 0.13 | 0.01 | 0.06 | -0.01 | 0.00 | 0.00 | -0.01 | 0.03 |
|---|
| Cash from Operations | | 1.45 | 0.00 | 0.00 | 1.42 | 0.93 | 1.95 | 1.72 | 1.86 | 1.72 | 2.02 | 1.93 | 2.17 | 1.48 | 1.81 | 1.45 | 1.32 | 1.49 |
| 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 | | -0.90 | 0.36 | 0.28 | 0.30 | 0.48 | 0.41 | 0.33 | 0.34 | 0.46 | 0.39 |
|---|
| Depreciation & Amortization | | 0.10 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 |
|---|
| Stock-Based Compensation | | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Change Working Capital | | 2.13 | 1.41 | -0.24 | -1.17 | 1.36 | 0.07 | -0.63 | -1.03 | 1.26 | -0.06 |
|---|
| Change In Accounts Receivable | | -0.43 | -0.96 | -0.17 | 1.13 | -0.98 | 0.04 | -0.54 | 0.88 | -1.23 | 0.13 |
|---|
| Change In Accounts Payable | | 3.68 | 1.57 | 0.28 | -1.85 | 1.90 | 0.08 | 0.36 | -1.35 | 1.88 | -0.26 |
|---|
| Change In Inventories | | 0.00 | 0.32 | 0.03 | -0.34 | 0.26 | -0.10 | -0.08 | -0.39 | 0.25 | 0.02 |
|---|
| Other Non-cash Items | | 1.67 | -1.38 | 0.09 | 0.00 | 0.00 | 0.01 | 0.08 | -0.01 | 0.00 | 0.00 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.80 | 0.41 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.10 | -0.15 | -0.14 | -0.08 | -0.08 | -0.67 | -0.08 | -0.10 | -0.20 | -0.16 | -0.17 | -0.20 | -0.21 | -0.21 | -0.23 | -0.19 | -0.15 |
|---|
| Acquisitions | | -0.88 | 1.08 | -0.90 | 0.10 | -0.28 | -0.05 | -0.06 | 0.07 | -0.04 | -0.03 | -0.31 | -0.06 | -0.07 | -0.03 | -0.13 | -0.40 | -0.15 |
|---|
| Investments | | 0.06 | 0.00 | 0.00 | 0.06 | -0.03 | 0.67 | 0.08 | 0.10 | 0.20 | 0.07 | -0.01 | 0.00 | 0.21 | 0.20 | 0.22 | -0.01 | -0.01 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.09 | 0.17 | 0.00 | 0.02 | 0.02 | 0.01 | 0.03 | 0.02 |
|---|
| Other Investing Activities | | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.67 | -0.08 | -0.10 | -0.20 | -0.09 | -0.17 | 0.00 | -0.21 | -0.20 | -0.22 | 0.00 | 0.00 |
|---|
| Cash from Investing | | -0.94 | 0.00 | 0.00 | 0.08 | -0.38 | -0.71 | -0.14 | -0.03 | -0.22 | -0.12 | -0.48 | -0.26 | -0.27 | -0.23 | -0.35 | -0.57 | -0.29 |
| 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 | | -0.04 | -0.04 | -0.04 | -0.03 | -0.05 | -0.03 | -0.04 | -0.02 | -0.01 | -0.02 |
|---|
| Acquisitions | | 1.05 | -0.03 | 0.00 | 0.00 | -0.02 | -0.11 | 0.01 | -0.80 | -0.02 | -0.06 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.12 | -0.06 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.06 | 0.06 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.06 | 0.06 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | -0.02 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.66 | 0.00 | 0.00 | -0.01 | 0.00 | -1.25 | -0.60 | -0.90 | 0.00 | 0.00 | -1.00 | 0.00 | -0.25 | -0.41 | 0.00 | -0.04 | -0.07 |
|---|
| Debt Issued | | 1.24 | 6.87 | 0.37 | 0.02 | -0.15 | 0.97 | 1.11 | 2.43 | -0.03 | -0.02 | 1.38 | 0.00 | 0.78 | -0.01 | 1.27 | 0.06 | 3.24 |
|---|
| Issuance of Common Stock | | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 1.24 | 1.18 | 1.12 | 0.00 | 0.00 | 1.42 | 0.02 | 0.79 | 0.05 | 1.49 | 0.12 | 0.12 |
|---|
| Repurchase of Common Stock | | -0.28 | -0.71 | -0.37 | -0.57 | -0.61 | -0.53 | -0.22 | -0.61 | -0.58 | -0.57 | -0.60 | -0.73 | -1.06 | -0.58 | -1.14 | -0.85 | -1.30 |
|---|
| Dividends Paid | | -0.56 | 0.00 | 0.00 | -0.56 | -0.58 | -0.59 | -0.56 | -0.56 | -0.55 | -0.52 | -0.51 | -0.50 | -0.47 | -0.32 | -0.40 | -0.27 | -0.23 |
|---|
| Other Financing Activities | | -0.27 | 0.00 | 0.00 | -0.25 | -0.17 | -0.26 | -0.21 | -0.27 | -0.31 | -0.26 | -0.28 | -0.22 | -0.26 | -0.17 | -0.17 | -0.16 | 0.93 |
|---|
| Cash from Financing | | -0.46 | 0.00 | 0.00 | -1.39 | -1.36 | -1.39 | -0.41 | -1.22 | -1.44 | -1.34 | -0.98 | -1.43 | -1.26 | -1.42 | -0.22 | -1.21 | -0.54 |
| 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 | -0.01 |
|---|
| Debt Issued | | 7.04 | 1.33 | -1.22 | 0.06 | -0.89 | 0.70 | -0.03 | 0.59 | 0.09 | -0.06 |
|---|
| 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 | | -0.40 | -0.09 | -0.14 | -0.08 | -0.01 | -0.11 | -0.07 | -0.18 | -0.01 | -0.03 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.14 | -0.14 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.06 | -0.11 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.21 | -0.28 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.02 | 2.54 | -0.09 | 0.15 | -1.04 | -0.28 | 1.29 | 0.65 | -0.14 | 0.79 | 0.40 | 0.22 | -0.32 | 0.03 | 0.90 | -0.51 | 0.70 |
|---|
| Closing Cash Balance | | 2.71 | 6.88 | 4.34 | 4.43 | 4.28 | 5.32 | 5.60 | 4.31 | 3.65 | 3.80 | 3.00 | 2.61 | 2.39 | 2.71 | 2.68 | 1.78 | 2.29 |
| 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 | | 3.47 | 0.11 | -0.08 | -0.96 | 0.81 | 0.82 | -0.46 | -1.26 | 1.66 | 0.04 |
|---|
| Closing Cash Balance | | 6.88 | 3.41 | 3.30 | 3.38 | 4.34 | 3.53 | 2.71 | 3.17 | 4.43 | 2.77 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.35 | 2.79 | 1.59 | 1.34 | 0.85 | 1.28 | 1.65 | 1.75 | 1.53 | 1.87 | 1.77 | 1.97 | 1.26 | 1.60 | 1.23 | 1.13 | 1.33 |
|---|
| Real Free Cash Flow | | 1.26 | 2.69 | 1.50 | 1.26 | 0.77 | 1.19 | 1.58 | 1.68 | 1.46 | 1.79 | 1.67 | 1.87 | 1.17 | 1.51 | 1.14 | 1.06 | 1.27 |
| 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 | | 3.00 | 0.44 | 0.17 | -0.82 | 1.88 | 0.54 | -0.18 | -0.64 | 1.79 | 0.38 |
|---|
| Real Free Cash Flow | | 2.97 | 0.41 | 0.14 | -0.84 | 1.86 | 0.51 | -0.20 | -0.66 | 1.77 | 0.36 |