ORCL
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 | | 64.08 | 57.40 | 52.96 | 49.95 | 42.44 | 40.48 | 39.07 | 39.51 | 39.83 | 37.73 | 37.05 | 38.23 | 38.28 | 37.18 | 37.12 | 35.62 | 26.82 |
|---|
| Cost of Revenues | | 21.50 | 16.93 | 15.14 | 13.56 | 8.88 | 7.86 | 7.94 | 8.00 | 8.08 | 7.47 | 7.48 | 7.53 | 7.24 | 7.11 | 7.86 | 8.40 | 5.76 |
|---|
| Gross Profit | | 42.57 | 40.47 | 37.82 | 36.39 | 33.56 | 32.62 | 31.13 | 31.51 | 31.75 | 30.26 | 29.57 | 30.69 | 31.04 | 30.07 | 29.26 | 27.22 | 21.06 |
| Revenue |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Total Revenues | | 17.19 | 16.06 | 14.93 | 15.90 | 14.13 | 14.06 | 13.31 | 14.29 | 13.28 | 12.94 |
|---|
| Cost of Revenues | | 6.51 | 5.37 | 4.88 | 4.74 | 4.20 | 4.09 | 3.91 | 3.92 | 3.87 | 3.74 |
|---|
| Gross Profit | | 10.69 | 10.68 | 10.04 | 11.16 | 9.94 | 9.97 | 9.40 | 10.36 | 9.41 | 9.20 |
| 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 | 9.42 | 7.69 | 6.53 | 6.07 | 6.03 | 6.09 | 6.16 | 5.79 | 5.52 | 5.15 | 4.85 | 4.52 | 4.52 | 3.25 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 10.41 | 9.36 | 8.94 | 9.28 | 9.77 | 9.72 | 9.37 | 9.04 | 8.73 | 8.61 | 8.40 | 8.25 | 7.55 | 5.99 |
|---|
| Depreciation & Amortization | | 6.79 | 6.17 | 6.14 | 6.11 | 2.65 | 3.77 | 3.44 | 4.22 | 2.79 | 2.45 | 2.51 | 2.86 | 2.91 | 2.93 | 2.92 | 2.80 | 2.27 |
|---|
| Total Operating Expenses | | 22.82 | 22.79 | 22.47 | 24.04 | 23.25 | 16.84 | 16.93 | 17.49 | 17.43 | 16.98 | 16.46 | 16.41 | 16.06 | 15.64 | 15.21 | 14.50 | 11.22 |
|---|
| Operating Income | | 19.75 | 17.68 | 15.35 | 13.67 | 15.84 | 15.21 | 13.90 | 13.54 | 13.68 | 12.71 | 12.60 | 13.87 | 14.76 | 14.68 | 13.71 | 12.03 | 9.06 |
| Operating Income |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| 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 | 0.00 | 0.00 |
|---|
| Depreciation & Amortization | | 2.57 | 2.11 | 0.42 | 1.70 | 1.55 | 1.50 | 1.43 | 1.55 | 1.56 | 1.55 |
|---|
| Total Operating Expenses | | 5.05 | 5.95 | 5.77 | 6.05 | 5.58 | 5.75 | 5.41 | 5.68 | 5.66 | 5.58 |
|---|
| Operating Income | | 5.64 | 4.73 | 4.28 | 5.11 | 4.36 | 4.22 | 3.99 | 4.69 | 3.75 | 3.62 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.62 | 0.58 | 0.45 | 0.29 | 0.09 | 0.10 | 0.53 | 1.09 | 1.20 | 0.80 | 0.54 | 0.35 | 0.26 | 0.24 | 0.23 | 0.16 | 0.00 |
|---|
| Interest Expense | | 4.14 | 3.58 | 3.51 | 3.51 | 2.76 | 2.50 | 2.00 | 2.08 | 2.03 | 1.80 | 1.47 | 1.14 | 0.91 | 0.80 | 0.77 | 0.81 | 0.75 |
|---|
| Other Expense | | -1.37 | -3.52 | -3.61 | -3.97 | -8.19 | -2.21 | -1.83 | -1.27 | 0.60 | 0.04 | -0.20 | -0.31 | -0.37 | 0.26 | -0.33 | -0.51 | -0.84 |
|---|
| IBT | | 18.39 | 14.16 | 11.74 | 9.13 | 7.65 | 13.00 | 12.06 | 12.27 | 12.89 | 11.52 | 11.44 | 12.83 | 13.70 | 13.90 | 12.96 | 11.41 | 8.24 |
|---|
| Income Tax Expense | | 2.13 | 1.72 | 1.27 | 0.62 | 0.93 | -0.75 | 1.93 | 1.19 | 9.07 | 2.18 | 2.54 | 2.90 | 2.75 | 2.97 | 2.98 | 2.86 | 2.11 |
|---|
| Net Income | | 16.21 | 12.44 | 10.47 | 8.50 | 6.72 | 13.75 | 10.14 | 11.08 | 3.83 | 9.34 | 8.90 | 9.94 | 10.96 | 10.93 | 9.98 | 8.55 | 6.14 |
| Net Income |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Interest Income | | 0.20 | 0.19 | 0.07 | 0.16 | 0.14 | 0.15 | 0.13 | 0.07 | 0.11 | 0.13 |
|---|
| Interest Expense | | 1.18 | 1.06 | 0.92 | 0.98 | 0.89 | 0.87 | 0.84 | 0.88 | 0.88 | 0.89 |
|---|
| Other Expense | | -1.17 | 1.61 | -0.85 | -0.96 | -0.91 | -0.83 | -0.82 | -0.90 | -0.89 | -0.90 |
|---|
| IBT | | 4.47 | 6.34 | 3.43 | 4.15 | 3.45 | 3.39 | 3.17 | 3.78 | 2.87 | 2.72 |
|---|
| Income Tax Expense | | 0.70 | 0.21 | 0.50 | 0.72 | 0.51 | 0.24 | 0.24 | 0.64 | 0.46 | 0.22 |
|---|
| Net Income | | 3.72 | 6.14 | 2.93 | 3.43 | 2.94 | 3.15 | 2.93 | 3.14 | 2.40 | 2.50 |
| 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 | $3.15 | $2.49 | $4.67 | $3.16 | $3.05 | $0.93 | $2.27 | $2.11 | $2.26 | $2.42 | $2.29 | $1.99 | $1.69 | $1.22 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $3.07 | $2.41 | $4.55 | $3.08 | $2.97 | $0.90 | $2.21 | $2.07 | $2.21 | $2.38 | $2.26 | $1.96 | $1.67 | $1.21 |
|---|
| Shares Outstanding | | 2.86 | 2.79 | 2.74 | 2.70 | 2.79 | 2.95 | 3.21 | 3.63 | 4.12 | 4.12 | 4.22 | 4.40 | 4.53 | 4.77 | 5.02 | 5.05 | 5.01 |
|---|
| Diluted Shares Outstanding | | 2.91 | 2.87 | 2.82 | 2.77 | 2.79 | 3.02 | 3.29 | 3.73 | 4.24 | 4.22 | 4.31 | 4.50 | 4.60 | 4.84 | 5.10 | 5.13 | 5.07 |
| Per Share Data |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| Shares Outstanding | | 2.86 | 2.86 | 2.83 | 2.81 | 2.80 | 2.79 | 2.76 | 2.75 | 2.75 | 2.75 |
|---|
| Diluted Shares Outstanding | | 2.91 | 2.92 | 2.91 | 2.87 | 2.87 | 2.87 | 2.85 | 2.83 | 2.82 | 2.82 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 10.45 | 10.79 | 10.45 | 9.77 | 21.38 | 30.10 | 37.24 | 20.51 | 21.62 | 21.78 | 20.15 | 21.72 | 17.77 | 14.61 | 14.96 | 16.16 | 9.91 |
|---|
| Short Term Investments | | 0.21 | 0.42 | 0.21 | 0.42 | 0.52 | 16.46 | 5.82 | 17.31 | 45.64 | 44.29 | 35.97 | 32.65 | 21.05 | 17.60 | 15.72 | 12.69 | 8.56 |
|---|
| Total Cash & ST Investments | | 10.66 | 11.20 | 10.66 | 10.19 | 21.90 | 46.55 | 43.06 | 37.83 | 67.26 | 66.08 | 56.13 | 54.37 | 38.82 | 32.22 | 30.68 | 28.85 | 18.47 |
|---|
| Accounts Receivable | | 8.70 | 8.56 | 7.87 | 6.92 | 5.95 | 5.41 | 5.55 | 5.13 | 5.28 | 5.30 | 5.39 | 5.62 | 6.09 | 6.05 | 6.38 | 6.63 | 5.59 |
|---|
| Inventory | | 0.33 | 0.00 | 0.00 | 0.30 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.30 | 0.21 | 0.31 | 0.19 | 0.24 | 0.16 | 0.30 | 0.26 |
|---|
| Other Current Assets | | 2.86 | 4.82 | 4.02 | 3.60 | 3.78 | 3.60 | 3.53 | 3.43 | 3.42 | 2.84 | 2.59 | 2.22 | 2.13 | 2.21 | 1.94 | 3.40 | 2.69 |
|---|
| Total Current Assets | | 22.55 | 24.58 | 22.55 | 21.00 | 31.63 | 55.57 | 52.14 | 46.39 | 75.96 | 74.52 | 64.31 | 63.18 | 48.14 | 41.69 | 40.02 | 39.17 | 27.00 |
| Current Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Cash And Equivalents | | 10.45 | 10.79 | 17.41 | 10.94 | 10.62 | 10.45 | 9.48 | 8.24 | 11.61 | 9.77 |
|---|
| Short Term Investments | | 0.56 | 0.42 | 0.42 | 0.37 | 0.30 | 0.21 | 0.42 | 0.45 | 0.47 | 0.42 |
|---|
| Total Cash & ST Investments | | 11.01 | 11.20 | 17.82 | 11.31 | 10.91 | 10.66 | 9.90 | 8.69 | 12.08 | 10.19 |
|---|
| Accounts Receivable | | 8.84 | 8.56 | 8.05 | 8.18 | 8.02 | 7.87 | 7.30 | 6.80 | 6.52 | 6.92 |
|---|
| Inventory | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.30 |
|---|
| Other Current Assets | | 4.79 | 4.82 | 4.24 | 4.02 | 4.14 | 4.02 | 3.86 | 3.80 | 3.56 | 3.60 |
|---|
| Total Current Assets | | 24.63 | 24.58 | 30.12 | 23.50 | 23.07 | 22.55 | 21.06 | 19.29 | 22.17 | 21.00 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 28.84 | 43.52 | 21.54 | 17.07 | 9.72 | 7.05 | 6.24 | 6.25 | 5.90 | 5.32 | 4.00 | 3.69 | 3.06 | 3.05 | 3.02 | 2.86 | 2.76 |
|---|
| Goodwill | | 62.23 | 62.21 | 62.23 | 62.26 | 43.81 | 43.94 | 43.77 | 43.78 | 43.76 | 43.05 | 34.59 | 34.09 | 29.65 | 27.34 | 25.12 | 21.55 | 20.43 |
|---|
| Intangible Assets | | 6.89 | 4.59 | 6.89 | 9.84 | 1.44 | 2.43 | 3.74 | 5.28 | 6.67 | 7.68 | 4.94 | 6.41 | 6.14 | 6.64 | 7.90 | 7.86 | 9.32 |
|---|
| Long-Term Investments | | 2.18 | 0.00 | 0.00 | 1.70 | 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 Long-Term Assets | | 6.01 | 21.59 | 15.49 | 10.29 | 9.92 | 8.49 | 6.30 | 4.32 | 3.49 | 3.29 | 3.04 | 2.75 | 2.52 | 2.32 | 1.67 | 1.02 | 2.07 |
|---|
| Total Long-Term Assets | | 118.42 | 143.78 | 118.42 | 113.38 | 77.66 | 75.54 | 63.30 | 62.32 | 61.30 | 60.48 | 47.87 | 47.72 | 42.21 | 40.12 | 38.30 | 34.36 | 34.57 |
|---|
| Total Assets | | 140.98 | 168.36 | 140.98 | 134.38 | 109.30 | 131.11 | 115.44 | 108.71 | 137.26 | 134.99 | 112.18 | 110.90 | 90.34 | 81.81 | 78.33 | 73.54 | 61.58 |
| Long-Term Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Property, Plant & Equipment | | 53.19 | 43.52 | 31.97 | 26.43 | 23.09 | 21.54 | 19.12 | 18.01 | 17.64 | 17.07 |
|---|
| Goodwill | | 62.21 | 62.21 | 62.17 | 62.20 | 62.25 | 62.23 | 62.22 | 62.23 | 62.21 | 62.26 |
|---|
| Intangible Assets | | 4.17 | 4.59 | 5.13 | 5.68 | 6.27 | 6.89 | 7.63 | 8.38 | 9.07 | 9.84 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.70 |
|---|
| Other Long-Term Assets | | 24.51 | 21.59 | 20.19 | 18.68 | 17.31 | 15.49 | 14.36 | 13.66 | 13.33 | 10.29 |
|---|
| Total Long-Term Assets | | 155.82 | 143.78 | 131.26 | 124.98 | 121.14 | 118.42 | 116.02 | 115.04 | 114.50 | 113.38 |
|---|
| Total Assets | | 180.45 | 168.36 | 161.38 | 148.48 | 144.21 | 140.98 | 137.08 | 134.32 | 136.66 | 134.38 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 2.36 | 5.11 | 2.36 | 1.20 | 1.32 | 0.75 | 0.64 | 0.58 | 0.53 | 0.60 | 0.50 | 0.81 | 0.47 | 0.42 | 0.44 | 0.70 | 0.78 |
|---|
| Short-Term Debt | | 11.91 | 7.27 | 11.91 | 4.06 | 3.75 | 8.25 | 2.37 | 4.49 | 4.49 | 9.80 | 3.75 | 2.00 | 1.51 | 2.76 | 2.95 | 1.15 | 3.15 |
|---|
| Other Current Liabilities | | 7.97 | 10.87 | 7.97 | 8.86 | 6.09 | 6.39 | 6.19 | 5.18 | 5.75 | 5.55 | 5.30 | 5.24 | 5.14 | 2.57 | 4.97 | 5.54 | 4.87 |
|---|
| Current Liabilities | | 31.54 | 32.64 | 31.54 | 23.09 | 19.51 | 24.16 | 17.20 | 18.63 | 19.20 | 24.18 | 17.21 | 15.29 | 14.39 | 12.87 | 15.39 | 14.19 | 14.69 |
| Current Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Accounts Payable | | 8.20 | 5.11 | 2.42 | 2.68 | 2.21 | 2.36 | 1.66 | 1.11 | 1.03 | 1.20 |
|---|
| Short-Term Debt | | 9.08 | 7.27 | 8.17 | 8.16 | 9.20 | 10.61 | 5.51 | 6.32 | 4.50 | 4.06 |
|---|
| Other Current Liabilities | | -0.09 | 0.60 | 0.20 | -0.77 | -1.86 | -1.55 | -1.67 | -1.95 | -2.50 | -2.22 |
|---|
| Current Liabilities | | 39.87 | 32.64 | 29.62 | 29.05 | 32.05 | 31.54 | 24.89 | 24.41 | 25.36 | 23.09 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 76.26 | 96.83 | 82.51 | 86.42 | 72.11 | 76.00 | 69.23 | 51.67 | 56.13 | 48.11 | 40.11 | 39.96 | 22.67 | 18.49 | 13.52 | 14.77 | 11.51 |
|---|
| Capital Leases | | 6.30 | 11.54 | 6.30 | 4.00 | 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 |
|---|
| Def. Tax Liability | | 3.69 | 0.00 | 3.69 | 5.77 | 6.03 | 7.86 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 3.12 |
|---|
| Total Liabilities | | 131.74 | 147.39 | 131.74 | 132.83 | 115.07 | 125.16 | 102.72 | 86.35 | 91.04 | 80.75 | 64.39 | 61.81 | 42.90 | 36.67 | 34.24 | 33.29 | 30.38 |
| Long-Term Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Long-Term Debt | | 96.33 | 96.83 | 88.11 | 80.46 | 75.31 | 82.52 | 82.47 | 82.47 | 84.44 | 86.42 |
|---|
| Capital Leases | | 14.09 | 11.54 | 0.00 | 0.00 | 0.00 | 6.30 | 0.00 | 0.00 | 0.00 | 4.00 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 2.21 | 2.86 | 3.44 | 3.69 | 4.48 | 5.24 | 5.28 | 5.77 |
|---|
| Total Liabilities | | 155.78 | 147.39 | 144.12 | 134.25 | 132.95 | 131.74 | 130.90 | 129.95 | 133.82 | 132.83 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 32.76 | 37.11 | 32.76 | 30.22 | 26.81 | 26.53 | 26.49 | 26.91 | 28.95 | 27.07 | 24.22 | 23.16 | 21.08 | 18.89 | 17.49 | 16.65 | 14.65 |
|---|
| Retained Earnings | | -22.63 | -15.48 | -22.63 | -27.62 | -31.34 | -20.12 | -12.70 | -3.50 | 18.41 | 27.60 | 23.89 | 26.50 | 25.97 | 25.85 | 26.09 | 22.58 | 16.15 |
|---|
| Comprehensive Income | | -1.43 | -1.18 | -1.43 | -1.52 | -1.69 | -1.18 | -1.72 | -1.63 | -1.64 | -0.80 | -0.82 | -1.00 | -0.16 | -0.10 | 0.11 | 0.54 | 0.00 |
|---|
| Total Common Equity | | 8.70 | 20.45 | 8.70 | 1.56 | -5.77 | 5.95 | 12.72 | 22.36 | 46.22 | 54.25 | 47.79 | 49.10 | 47.45 | 45.15 | 44.09 | 40.25 | 31.20 |
| Total Common Equity |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Common Stock | | 39.38 | 37.11 | 35.69 | 34.31 | 33.08 | 32.76 | 31.62 | 30.72 | 30.30 | 30.22 |
|---|
| Retained Earnings | | -14.05 | -15.48 | -17.37 | -19.05 | -20.94 | -22.63 | -24.53 | -25.43 | -26.43 | -27.62 |
|---|
| Comprehensive Income | | -1.17 | -1.18 | -1.59 | -1.52 | -1.33 | -1.43 | -1.47 | -1.43 | -1.50 | -1.52 |
|---|
| Total Common Equity | | 24.15 | 20.45 | 16.73 | 13.75 | 10.82 | 8.70 | 5.62 | 3.87 | 2.37 | 1.56 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 94.47 | 104.10 | 94.47 | 90.48 | 75.86 | 84.25 | 71.60 | 56.17 | 60.62 | 57.91 | 43.86 | 41.96 | 24.18 | 18.49 | 16.47 | 15.92 | 14.66 |
|---|
| Book Value | | 9.24 | 20.97 | 9.24 | 1.56 | -5.77 | 5.95 | 12.72 | 22.36 | 46.22 | 54.25 | 47.79 | 49.10 | 47.45 | 45.15 | 44.09 | 40.25 | 31.20 |
| Other |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Debt | | 0.51 | 0.52 | 0.53 | 0.49 | 0.45 | 0.54 | 0.56 | 0.51 | 0.47 | 0.48 |
|---|
| Book Value | | 24.15 | 20.45 | 16.73 | 13.75 | 10.82 | 8.70 | 5.62 | 3.87 | 2.37 | 1.56 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 10.47 | 12.44 | 10.47 | 8.50 | 6.72 | 13.75 | 10.14 | 11.08 | 3.83 | 9.34 | 8.90 | 9.94 | 10.96 | 10.93 | 9.98 | 8.55 | 6.14 |
|---|
| Depreciation & Amortization | | 6.14 | 6.17 | 6.14 | 6.11 | 3.12 | 2.92 | 2.97 | 2.92 | 2.79 | 2.45 | 2.51 | 2.86 | 2.91 | 2.93 | 2.92 | 2.80 | 2.27 |
|---|
| Stock-Based Compensation | | 3.97 | 4.67 | 3.97 | 3.55 | 2.61 | 1.84 | 1.59 | 1.65 | 1.61 | 1.35 | 1.04 | 0.93 | 0.81 | 0.76 | 0.66 | 0.51 | 0.44 |
|---|
| Change Working Capital | | -0.49 | -1.50 | -0.49 | 0.51 | -1.99 | -0.15 | -0.94 | -0.07 | 7.81 | 0.74 | 0.89 | 0.67 | -0.04 | -0.59 | 0.01 | -0.56 | 0.24 |
|---|
| Change In Accounts Receivable | | -0.97 | -0.65 | -0.97 | -0.15 | -0.87 | 0.33 | -0.45 | -0.08 | 0.03 | 0.15 | 0.23 | 0.26 | 0.15 | 0.39 | 0.08 | -0.57 | -0.22 |
|---|
| Change In Accounts Payable | | -0.59 | -0.61 | -0.59 | -0.28 | -0.73 | -0.02 | -0.50 | -0.10 | -0.26 | -0.04 | -0.01 | 0.25 | 0.05 | -0.54 | -0.72 | -0.12 | -0.36 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.86 | 0.22 | 0.00 | -0.28 | -0.09 | 0.09 | -0.10 | 0.06 | -0.07 | 0.15 | -0.03 | 0.07 |
|---|
| Other Non-cash Items | | 5.34 | 0.67 | 0.72 | 0.66 | 0.22 | -0.04 | 0.24 | 0.16 | -0.03 | 0.74 | 0.33 | 0.48 | 0.54 | 0.32 | 0.17 | -0.15 | 0.11 |
|---|
| Cash from Operations | | 18.67 | 0.00 | 0.00 | 17.17 | 9.54 | 15.89 | 13.14 | 14.55 | 15.39 | 14.13 | 13.56 | 14.34 | 14.92 | 14.22 | 13.74 | 11.21 | 8.68 |
| Cash Flow From Operating Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Net Income | | 3.72 | 6.14 | 2.93 | 3.43 | 2.94 | 3.15 | 2.93 | 3.14 | 2.40 | 2.50 |
|---|
| Depreciation & Amortization | | 2.57 | 2.11 | 1.77 | 1.70 | 1.55 | 1.50 | 1.43 | 1.55 | 1.56 | 1.55 |
|---|
| Stock-Based Compensation | | 2.48 | 0.00 | 1.12 | 1.30 | 1.20 | 1.17 | 1.01 | 1.05 | 1.05 | 1.03 |
|---|
| Change Working Capital | | 3.12 | -4.76 | 1.64 | 0.03 | 0.62 | -2.08 | 2.08 | 0.63 | 0.88 | -4.57 |
|---|
| Change In Accounts Receivable | | -1.30 | -0.66 | -0.25 | -0.34 | 0.14 | -0.37 | -0.08 | -0.56 | -0.55 | -0.24 |
|---|
| Change In Accounts Payable | | 0.55 | -1.03 | -0.33 | 0.03 | 0.51 | -0.61 | -0.53 | 0.09 | 0.37 | -0.59 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.58 |
|---|
| Other Non-cash Items | | -4.11 | -1.24 | 0.16 | 0.25 | 0.12 | -1.98 | 0.13 | 0.09 | 0.30 | 0.16 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -6.87 | -21.22 | -6.87 | -8.70 | -4.51 | -2.14 | -1.56 | -1.66 | -1.74 | -2.02 | -1.19 | -1.39 | -0.58 | -0.65 | -0.65 | -0.45 | -0.23 |
|---|
| Acquisitions | | -4.12 | 0.00 | -0.06 | -27.72 | -0.15 | -0.04 | -0.12 | -0.36 | -1.72 | -11.22 | -0.65 | -6.24 | -3.49 | -3.31 | -4.70 | -1.85 | -5.61 |
|---|
| Investments | | -1.00 | -1.27 | -1.00 | -1.18 | -10.27 | -37.98 | -5.73 | -1.40 | -25.28 | -25.87 | -24.56 | -31.42 | -32.32 | -32.16 | -38.63 | -31.01 | -15.70 |
|---|
| Sales of Investment | | 0.57 | 0.78 | 0.57 | 1.11 | 26.15 | 27.06 | 17.26 | 29.98 | 23.12 | 17.62 | 21.25 | 20.00 | 28.85 | 30.16 | 35.59 | 27.12 | 11.22 |
|---|
| Other Investing Activities | | 3.99 | 0.00 | 0.00 | -0.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.11 | 0.00 |
|---|
| Cash from Investing | | -7.36 | 0.00 | 0.00 | -36.48 | 11.22 | -13.10 | 9.84 | 26.56 | -5.63 | -21.49 | -5.15 | -19.05 | -7.54 | -5.96 | -8.38 | -6.08 | -10.32 |
| Cash Flow From Investing Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Capital Expenditure | | -18.64 | -12.03 | -8.50 | -9.08 | -5.86 | -3.97 | -2.30 | -2.80 | -1.67 | -1.08 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.06 |
|---|
| Investments | | -1.03 | -0.16 | -0.47 | -0.43 | -0.20 | -0.16 | -0.48 | -0.33 | -0.16 | -0.18 |
|---|
| Sales of Investment | | 0.12 | 4.48 | 0.26 | 0.33 | 0.09 | 0.34 | 0.02 | 0.37 | 0.05 | 0.07 |
|---|
| 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 | | -5.42 | 0.00 | 0.00 | 12.94 | -8.25 | -2.63 | -4.50 | -4.50 | -9.80 | -4.09 | -2.00 | -1.50 | -5.57 | -2.95 | -1.41 | -3.14 | -3.58 |
|---|
| Debt Issued | | 9.40 | 9.64 | 3.99 | 27.57 | -0.14 | 15.28 | 19.93 | 0.05 | 12.51 | 18.15 | 3.90 | 19.28 | 11.25 | 4.97 | 1.96 | 4.41 | 18.24 |
|---|
| Issuance of Common Stock | | 0.74 | 0.00 | 0.00 | 1.19 | 0.48 | 1.79 | 1.59 | 2.16 | 2.40 | 2.18 | 1.43 | 1.80 | 2.14 | 1.53 | 0.73 | 1.38 | 0.87 |
|---|
| Repurchase of Common Stock | | -3.24 | -1.50 | -3.24 | -2.50 | -17.34 | -21.60 | -19.91 | -36.64 | -11.85 | -3.84 | -10.53 | -8.09 | -9.81 | -11.02 | -5.86 | -1.16 | -0.99 |
|---|
| Dividends Paid | | -4.39 | 0.00 | 0.00 | -3.67 | -3.46 | -3.06 | -3.07 | -2.93 | -3.14 | -2.63 | -2.54 | -2.26 | -2.18 | -1.43 | -1.21 | -1.06 | -1.00 |
|---|
| Other Financing Activities | | 1.75 | 0.00 | 0.00 | -0.06 | -0.56 | 15.13 | 19.76 | -0.14 | 12.41 | 17.47 | 3.79 | 19.89 | 11.35 | 5.38 | 1.63 | 4.50 | 7.37 |
|---|
| Cash from Financing | | -10.55 | 0.00 | 0.00 | 7.91 | -29.13 | -10.38 | -6.13 | -42.06 | -9.98 | 9.09 | -9.86 | 9.85 | -4.07 | -8.50 | -6.10 | 0.52 | 2.66 |
| Cash Flow From Financing Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| 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 | 105.41 | 1.31 | 7.83 | 7.65 | 4.11 | -8.61 | 5.14 | -0.81 | -0.15 |
|---|
| 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 | -0.09 | -0.11 | -0.15 | -0.15 | -0.20 | -1.00 | -0.33 | -0.58 | -1.12 |
|---|
| 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 | | 0.69 | 0.33 | 0.69 | -11.62 | -8.72 | -7.14 | 16.73 | -1.11 | -0.16 | 1.63 | -1.56 | 3.95 | 3.16 | -0.34 | -1.21 | 6.25 | 0.92 |
|---|
| Closing Cash Balance | | 10.45 | 10.79 | 10.45 | 9.77 | 21.38 | 30.10 | 37.24 | 20.51 | 21.62 | 21.78 | 20.15 | 21.72 | 17.77 | 14.61 | 14.96 | 16.16 | 9.91 |
| Cash position |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Net Change in Cash | | 19.21 | 8.80 | -0.34 | -6.62 | 6.47 | 0.33 | 0.16 | 0.97 | 1.24 | -3.37 |
|---|
| Closing Cash Balance | | 38.46 | 19.24 | 10.45 | 10.79 | 17.41 | 10.94 | 10.62 | 10.45 | 9.48 | 8.24 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 11.81 | -0.39 | 11.81 | 8.47 | 5.03 | 13.75 | 11.58 | 12.89 | 13.65 | 12.11 | 12.37 | 12.95 | 14.34 | 13.57 | 13.10 | 10.76 | 8.45 |
|---|
| Real Free Cash Flow | | 7.83 | -5.07 | 7.83 | 4.92 | 2.42 | 11.92 | 9.99 | 11.24 | 12.04 | 10.76 | 11.34 | 12.01 | 13.54 | 12.82 | 12.44 | 10.25 | 8.02 |
| Free Cash Flow |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Free Cash Flow | | -11.48 | -9.97 | -0.36 | -2.92 | 0.07 | -2.67 | 5.12 | 3.28 | 3.80 | -0.94 |
|---|
| Real Free Cash Flow | | -13.97 | -9.97 | -1.49 | -4.22 | -1.13 | -3.84 | 4.12 | 2.24 | 2.75 | -1.97 |