OSK
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 | | 10.42 | 10.42 | 10.73 | 9.65 | 8.28 | 7.74 | 6.86 | 8.38 | 7.71 | 6.83 | 6.28 | 6.10 | 6.81 | 7.67 | 8.18 | 7.58 | 9.84 |
|---|
| Cost of Revenues | | 8.60 | 8.66 | 8.76 | 7.87 | 7.23 | 6.52 | 5.74 | 6.86 | 6.35 | 5.66 | 5.22 | 5.06 | 5.63 | 6.47 | 7.19 | 6.51 | 7.87 |
|---|
| Gross Profit | | 1.82 | 1.76 | 1.97 | 1.77 | 1.05 | 1.22 | 1.12 | 1.52 | 1.36 | 1.17 | 1.06 | 1.04 | 1.18 | 1.19 | 0.99 | 1.08 | 1.97 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 2.69 | 2.69 | 2.73 | 2.31 | 2.60 | 2.74 | 2.85 | 2.54 | 2.47 | 2.51 |
|---|
| Cost of Revenues | | 2.26 | 2.22 | 2.21 | 1.91 | 2.15 | 2.24 | 2.30 | 2.07 | 2.03 | 2.04 |
|---|
| Gross Profit | | 0.42 | 0.47 | 0.52 | 0.40 | 0.45 | 0.51 | 0.55 | 0.47 | 0.44 | 0.47 |
| 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 | 0.13 | 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 | 0.80 | 0.66 | 0.67 | 0.62 | 0.68 | 0.66 | 0.67 | 0.61 | 0.59 | 0.62 | 0.62 | 0.56 | 0.51 | 0.49 |
|---|
| Depreciation & Amortization | | 0.22 | 0.22 | 0.20 | 0.14 | 0.07 | 0.10 | 0.10 | 0.12 | 0.12 | 0.13 | 0.13 | 0.12 | 0.13 | 0.13 | 0.13 | 0.14 | 0.17 |
|---|
| Total Operating Expenses | | 0.88 | 0.82 | 0.96 | 0.93 | 0.67 | 0.68 | 0.63 | 0.72 | 0.70 | 0.71 | 0.66 | 0.64 | 0.68 | 0.68 | 0.62 | 0.57 | 0.55 |
|---|
| Operating Income | | 0.94 | 0.95 | 1.01 | 0.84 | 0.37 | 0.54 | 0.49 | 0.80 | 0.65 | 0.46 | 0.36 | 0.40 | 0.50 | 0.51 | 0.37 | 0.50 | 1.39 |
| 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 | 0.13 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.22 | 0.20 |
|---|
| Depreciation & Amortization | | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 |
|---|
| Total Operating Expenses | | 0.21 | 0.21 | 0.23 | 0.22 | 0.22 | 0.24 | 0.29 | 0.21 | 0.22 | 0.21 |
|---|
| Operating Income | | 0.21 | 0.26 | 0.29 | 0.18 | 0.22 | 0.27 | 0.26 | 0.26 | 0.22 | 0.26 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.12 | 0.12 | 0.12 | 0.07 | 0.05 | 0.05 | 0.06 | 0.05 | 0.07 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.08 | 0.09 | 0.19 |
|---|
| Other Expense | | -0.10 | -0.11 | -0.12 | -0.05 | -0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | 0.00 | 0.00 | -0.02 | -0.01 | 0.00 | -0.02 |
|---|
| IBT | | 0.84 | 0.84 | 0.89 | 0.80 | 0.28 | 0.50 | 0.44 | 0.75 | 0.59 | 0.41 | 0.31 | 0.33 | 0.43 | 0.45 | 0.29 | 0.42 | 1.21 |
|---|
| Income Tax Expense | | 0.19 | 0.19 | 0.21 | 0.19 | 0.10 | 0.03 | 0.11 | 0.17 | 0.12 | 0.13 | 0.09 | 0.10 | 0.13 | 0.13 | 0.06 | 0.14 | 0.41 |
|---|
| Net Income | | 0.65 | 0.65 | 0.68 | 0.60 | 0.17 | 0.47 | 0.32 | 0.58 | 0.47 | 0.29 | 0.22 | 0.23 | 0.31 | 0.32 | 0.23 | 0.27 | 0.79 |
| 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 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 |
|---|
| Other Expense | | -0.03 | -0.02 | -0.02 | -0.03 | -0.03 | -0.03 | -0.04 | -0.03 | -0.02 | 0.00 |
|---|
| IBT | | 0.18 | 0.24 | 0.27 | 0.15 | 0.20 | 0.24 | 0.22 | 0.23 | 0.20 | 0.24 |
|---|
| Income Tax Expense | | 0.05 | 0.04 | 0.07 | 0.04 | 0.05 | 0.06 | 0.05 | 0.05 | 0.04 | 0.06 |
|---|
| Net Income | | 0.13 | 0.20 | 0.20 | 0.11 | 0.15 | 0.18 | 0.17 | 0.18 | 0.15 | 0.18 |
| 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 | $9.15 | $2.65 | $7.43 | $4.76 | $8.30 | $6.38 | $3.82 | $2.94 | $2.94 | $3.66 | $3.60 | $2.53 | $3.01 | $8.78 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $9.08 | $2.63 | $7.35 | $4.72 | $8.21 | $6.29 | $3.77 | $2.91 | $2.90 | $3.61 | $3.55 | $2.51 | $2.99 | $8.69 |
|---|
| Shares Outstanding | | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 |
|---|
| Diluted Shares Outstanding | | 0.51 | 0.37 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
| 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 | $2.30 | $2.81 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.28 | $2.79 |
|---|
| Shares Outstanding | | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
|---|
| Diluted Shares Outstanding | | 0.51 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.14 | 0.20 | 0.13 | 0.81 | 1.38 | 0.58 | 0.45 | 0.45 | 0.45 | 0.32 | 0.04 | 0.31 | 0.73 | 0.54 | 0.43 | 0.34 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 0.14 | 0.20 | 0.13 | 0.81 | 1.38 | 0.58 | 0.45 | 0.45 | 0.45 | 0.32 | 0.04 | 0.31 | 0.73 | 0.54 | 0.43 | 0.34 |
|---|
| Accounts Receivable | | 2.59 | 1.94 | 2.13 | 1.77 | 1.72 | 1.34 | 1.63 | 1.52 | 1.31 | 1.02 | 0.96 | 0.97 | 0.79 | 1.11 | 1.09 | 0.89 |
|---|
| Inventory | | 2.22 | 2.27 | 2.13 | 1.87 | 1.27 | 1.51 | 1.25 | 1.23 | 1.20 | 0.98 | 1.30 | 0.96 | 0.82 | 0.94 | 0.79 | 0.85 |
|---|
| Other Current Assets | | 0.09 | 0.11 | 0.09 | 0.09 | 0.06 | 0.11 | 0.08 | 0.07 | 0.09 | 0.09 | 0.05 | 0.05 | 0.04 | 0.03 | 0.08 | 0.05 |
|---|
| Total Current Assets | | 5.04 | 4.53 | 4.48 | 4.53 | 4.42 | 3.54 | 3.41 | 3.27 | 3.04 | 2.42 | 2.43 | 2.38 | 2.55 | 2.69 | 2.45 | 2.22 |
| 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 | | 0.21 | 0.19 | 0.21 | 0.20 | 0.16 | 0.14 | 0.07 | 0.13 | 0.11 | 0.36 |
|---|
| 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 | | 0.21 | 0.19 | 0.21 | 0.20 | 0.16 | 0.14 | 0.07 | 0.13 | 0.11 | 0.36 |
|---|
| Accounts Receivable | | 2.17 | 2.22 | 2.03 | 1.94 | 2.47 | 2.59 | 2.36 | 2.13 | 2.28 | 2.06 |
|---|
| Inventory | | 2.46 | 2.50 | 2.50 | 2.27 | 2.32 | 2.22 | 2.21 | 2.13 | 2.02 | 1.90 |
|---|
| Other Current Assets | | 0.10 | 0.11 | 0.11 | 0.11 | 0.10 | 0.09 | 0.09 | 0.09 | 0.08 | 0.07 |
|---|
| Total Current Assets | | 4.94 | 5.01 | 4.85 | 4.53 | 5.06 | 5.04 | 4.73 | 4.48 | 4.49 | 4.39 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1.11 | 1.47 | 1.33 | 0.83 | 0.60 | 0.57 | 0.57 | 0.48 | 0.47 | 0.45 | 0.48 | 0.41 | 0.36 | 0.37 | 0.39 | 0.40 |
|---|
| Goodwill | | 1.37 | 1.41 | 1.42 | 1.04 | 1.05 | 1.01 | 1.00 | 1.01 | 1.01 | 1.00 | 1.00 | 1.03 | 1.04 | 1.03 | 1.04 | 1.05 |
|---|
| Intangible Assets | | 0.78 | 0.78 | 0.83 | 0.46 | 0.47 | 0.42 | 0.43 | 0.47 | 0.51 | 0.55 | 0.61 | 0.66 | 0.71 | 0.78 | 0.84 | 0.90 |
|---|
| Long-Term Investments | | 0.00 | 0.05 | 0.07 | 0.06 | 0.07 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 |
|---|
| Other Long-Term Assets | | 1.16 | 0.93 | 0.74 | 0.67 | 0.28 | 0.18 | 0.02 | 0.02 | 0.03 | 0.04 | 0.08 | 0.08 | 0.01 | -0.01 | 0.00 | 0.03 |
|---|
| Total Long-Term Assets | | 4.68 | 4.90 | 4.65 | 3.20 | 2.47 | 2.28 | 2.16 | 2.02 | 2.06 | 2.10 | 2.18 | 2.20 | 2.21 | 2.25 | 2.37 | 2.49 |
|---|
| Total Assets | | 9.72 | 9.42 | 9.13 | 7.73 | 6.89 | 5.82 | 5.57 | 5.29 | 5.10 | 4.51 | 4.61 | 4.59 | 4.76 | 4.94 | 4.83 | 4.71 |
| 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 | | 1.25 | 1.24 | 1.22 | 1.47 | 1.15 | 1.11 | 1.10 | 1.33 | 0.95 | 0.89 |
|---|
| Goodwill | | 1.45 | 1.45 | 1.42 | 1.41 | 1.44 | 1.37 | 1.41 | 1.42 | 1.51 | 1.15 |
|---|
| Intangible Assets | | 0.74 | 0.76 | 0.77 | 0.78 | 0.81 | 0.78 | 0.81 | 0.83 | 0.76 | 0.53 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.05 | 0.00 | 0.00 | 0.00 | 0.07 | 0.62 | 0.55 |
|---|
| Other Long-Term Assets | | 1.26 | 1.27 | 1.24 | 0.93 | 1.18 | 1.16 | 1.15 | 0.74 | 0.95 | 0.33 |
|---|
| Total Long-Term Assets | | 4.90 | 5.00 | 4.91 | 4.90 | 4.82 | 4.68 | 4.74 | 4.65 | 4.36 | 3.66 |
|---|
| Total Assets | | 9.84 | 10.02 | 9.76 | 9.42 | 9.88 | 9.72 | 9.47 | 9.13 | 8.86 | 8.04 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.05 | 1.14 | 1.21 | 1.13 | 0.86 | 0.58 | 0.80 | 0.78 | 0.65 | 0.47 | 0.55 | 0.59 | 0.53 | 0.68 | 0.77 | 0.72 |
|---|
| Short-Term Debt | | 1.04 | 0.36 | 0.26 | 0.01 | 0.28 | 0.01 | 0.18 | 0.19 | 0.02 | 0.02 | 0.08 | 0.02 | 0.07 | 0.23 | 0.04 | 0.22 |
|---|
| Other Current Liabilities | | 0.74 | 0.69 | -0.61 | 0.59 | 0.36 | 0.51 | 0.38 | 0.28 | 0.50 | 0.41 | 0.38 | 0.39 | 0.47 | 0.17 | 0.38 | 0.51 |
|---|
| Current Liabilities | | 3.49 | 2.99 | 3.09 | 2.43 | 2.15 | 1.59 | 1.74 | 1.69 | 1.68 | 1.37 | 1.46 | 1.31 | 1.38 | 1.70 | 1.69 | 1.81 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.96 | 0.98 | 0.97 | 1.14 | 1.05 | 1.05 | 1.06 | 1.21 | 1.09 | 1.07 |
|---|
| Short-Term Debt | | 0.11 | 0.40 | 0.38 | 0.36 | 0.93 | 1.04 | 0.64 | 0.21 | 0.51 | 0.15 |
|---|
| Other Current Liabilities | | 0.67 | 0.64 | 0.59 | 0.69 | 0.71 | 0.65 | 0.59 | -0.57 | -0.44 | -0.64 |
|---|
| Current Liabilities | | 2.50 | 2.73 | 2.75 | 2.99 | 3.46 | 3.49 | 3.32 | 3.09 | 3.09 | 2.42 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 0.60 | 0.60 | 0.60 | 0.60 | 0.82 | 0.82 | 0.82 | 0.82 | 0.81 | 0.83 | 0.86 | 0.88 | 0.89 | 0.96 | 1.02 | 1.09 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.22 | 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 | | 0.03 | 0.03 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.09 | 0.13 | 0.14 | 0.13 | 0.17 | 0.19 |
|---|
| Total Liabilities | | 5.80 | 5.27 | 5.42 | 4.54 | 3.64 | 2.97 | 2.97 | 2.78 | 2.79 | 2.54 | 2.70 | 2.60 | 2.65 | 3.09 | 3.23 | 3.38 |
| 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 | | 1.10 | 1.10 | 1.10 | 0.60 | 0.60 | 0.60 | 0.60 | 0.60 | 0.60 | 0.60 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.22 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 |
|---|
| Total Liabilities | | 5.30 | 5.56 | 5.53 | 5.27 | 5.77 | 5.80 | 5.65 | 5.42 | 5.31 | 4.65 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 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 |
|---|
| Retained Earnings | | 4.09 | 4.37 | 3.81 | 3.32 | 3.13 | 2.75 | 2.51 | 2.01 | 2.40 | 2.18 | 2.02 | 1.84 | 1.58 | 1.26 | 1.03 | 0.76 |
|---|
| Comprehensive Income | | -0.10 | -0.10 | -0.07 | -0.09 | -0.13 | -0.20 | -0.20 | -0.11 | -0.13 | -0.18 | -0.14 | -0.07 | -0.01 | -0.10 | -0.12 | -0.09 |
|---|
| Total Common Equity | | 3.92 | 4.15 | 3.71 | 3.19 | 3.25 | 2.85 | 2.60 | 2.51 | 2.31 | 1.98 | 1.91 | 1.99 | 2.11 | 1.85 | 1.60 | 1.33 |
| 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 4.78 | 4.62 | 4.45 | 4.37 | 4.24 | 4.09 | 3.96 | 3.81 | 3.68 | 3.52 |
|---|
| Comprehensive Income | | 0.00 | 0.01 | -0.07 | -0.10 | -0.07 | -0.10 | -0.09 | -0.07 | -0.11 | -0.08 |
|---|
| Total Common Equity | | 4.54 | 4.45 | 4.23 | 4.15 | 4.10 | 3.92 | 3.83 | 3.71 | 3.54 | 3.40 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 1.64 | 0.96 | 1.08 | 0.60 | 0.82 | 0.82 | 0.82 | 0.82 | 0.83 | 0.85 | 0.94 | 0.90 | 0.96 | 0.96 | 1.06 | 1.30 |
|---|
| Book Value | | 3.92 | 4.15 | 3.71 | 3.19 | 3.25 | 2.85 | 2.60 | 2.51 | 2.31 | 1.98 | 1.91 | 1.99 | 2.11 | 1.85 | 1.60 | 1.33 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 4.54 | 4.45 | 4.23 | 4.15 | 4.10 | 3.92 | 3.83 | 3.71 | 3.54 | 3.40 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.68 | 0.65 | 0.68 | 0.60 | 0.17 | 0.47 | 0.32 | 0.58 | 0.47 | 0.29 | 0.22 | 0.23 | 0.31 | 0.32 | 0.24 | 0.27 | 0.79 |
|---|
| Depreciation & Amortization | | 0.17 | 0.26 | 0.20 | 0.14 | 0.11 | 0.10 | 0.10 | 0.12 | 0.12 | 0.13 | 0.13 | 0.12 | 0.13 | 0.13 | 0.13 | 0.14 | 0.17 |
|---|
| Stock-Based Compensation | | 0.04 | 0.00 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.01 | 0.02 | 0.01 |
|---|
| Change Working Capital | | -0.80 | -0.17 | -0.41 | -0.04 | 0.32 | 0.53 | -0.15 | -0.14 | -0.19 | -0.19 | 0.22 | -0.30 | -0.27 | -0.01 | -0.05 | -0.06 | -0.33 |
|---|
| Change In Accounts Receivable | | -0.18 | -0.25 | 0.20 | -0.18 | -0.20 | -0.13 | 0.27 | 0.17 | -0.25 | -0.19 | -0.02 | -0.06 | -0.30 | 0.28 | 0.10 | -0.21 | -0.39 |
|---|
| Change In Accounts Payable | | 0.01 | -0.03 | -0.08 | 0.01 | 0.33 | 0.25 | -0.22 | 0.01 | 0.12 | 0.18 | -0.09 | -0.03 | 0.06 | -0.16 | -0.07 | 0.05 | 0.17 |
|---|
| Change In Inventories | | -0.12 | -0.08 | -0.11 | -0.12 | -0.33 | 0.25 | -0.25 | -0.11 | -0.04 | -0.20 | 0.33 | -0.38 | -0.15 | 0.11 | -0.16 | 0.06 | -0.08 |
|---|
| Other Non-cash Items | | 0.37 | 0.00 | 0.05 | 0.64 | 0.03 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.01 | 0.02 | 0.00 | 0.01 | 0.00 | 0.01 | 0.04 |
|---|
| Cash from Operations | | 0.08 | 0.00 | 0.00 | 0.60 | 0.60 | 1.22 | 0.33 | 0.59 | 0.44 | 0.25 | 0.58 | 0.08 | 0.17 | 0.44 | 0.27 | 0.39 | 0.62 |
| 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 | | 0.13 | 0.20 | 0.20 | 0.11 | 0.15 | 0.18 | 0.17 | 0.18 | 0.15 | 0.18 |
|---|
| Depreciation & Amortization | | 0.09 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 |
|---|
| Stock-Based Compensation | | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Change Working Capital | | 0.41 | 0.14 | -0.17 | -0.56 | 0.61 | 0.07 | -0.49 | -0.60 | 0.37 | -0.08 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.18 | 0.00 |
|---|
| Change In Accounts Payable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.12 | 0.00 |
|---|
| Other Non-cash Items | | -0.03 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.06 | 0.01 | 0.10 | 0.00 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.48 | 0.17 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.34 | -0.17 | -0.28 | -0.33 | -0.28 | -0.11 | -0.13 | -0.20 | -0.10 | -0.11 | -0.13 | -0.16 | -0.12 | -0.06 | -0.06 | -0.09 | -0.08 |
|---|
| Acquisitions | | -0.84 | 0.00 | -0.11 | -0.96 | -0.02 | -0.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 | -0.01 |
|---|
| Sales of Investment | | 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 | 0.01 | 0.00 | 0.01 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | -0.02 | 0.05 | 0.02 | 0.01 | 0.05 | 0.04 | 0.03 | 0.01 | 0.00 | 0.00 | 0.02 | -0.01 |
|---|
| Cash from Investing | | -1.14 | 0.00 | 0.00 | -1.29 | -0.30 | -0.25 | -0.08 | -0.17 | -0.09 | -0.07 | -0.09 | -0.14 | -0.11 | -0.07 | -0.04 | -0.07 | -0.08 |
| 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 | | -0.07 | -0.02 | -0.04 | -0.04 | -0.09 | -0.05 | -0.04 | -0.10 | -0.10 | -0.10 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.11 | 0.00 | -0.01 | -0.03 | -0.80 |
|---|
| 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 | -0.09 | -0.90 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1.70 | 0.00 | 0.00 | 0.00 | -0.23 | -0.01 | -0.30 | 0.00 | -0.65 | -0.02 | -0.37 | -0.27 | -0.71 | 0.00 | -0.11 | -0.09 | -2.02 |
|---|
| Debt Issued | | 2.73 | 0.96 | -0.12 | 0.47 | 0.01 | 0.00 | 0.30 | 0.00 | 0.64 | 0.01 | 0.28 | 0.31 | 0.65 | 0.96 | 0.00 | -0.15 | 3.32 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.33 | 0.00 | 0.02 | 0.04 | 0.31 | 0.32 | 0.70 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.05 | -0.28 | -0.12 | -0.02 | -0.16 | -0.12 | -0.05 | -0.36 | -0.26 | 0.00 | -0.10 | -0.20 | -0.40 | -0.20 | -0.01 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.11 | 0.00 | 0.00 | -0.11 | -0.10 | -0.09 | -0.08 | -0.08 | -0.07 | -0.06 | -0.06 | -0.05 | -0.05 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | 0.99 | 0.00 | 0.00 | -0.02 | -0.01 | -0.01 | -0.01 | 0.01 | 0.63 | 0.01 | 0.00 | -0.01 | -0.01 | 0.03 | 0.00 | -0.14 | 1.30 |
|---|
| Cash from Financing | | 0.85 | 0.00 | 0.00 | 0.00 | -0.49 | -0.18 | -0.12 | -0.42 | -0.34 | -0.04 | -0.22 | -0.21 | -0.48 | -0.17 | -0.12 | -0.23 | -0.72 |
| 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 | | 1.21 | -0.29 | 0.02 | 0.52 | -0.58 | -0.10 | 0.40 | 0.21 | -0.07 | 0.51 |
|---|
| 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 | | -0.12 | -0.09 | -0.04 | -0.03 | -0.05 | -0.01 | -0.04 | -0.02 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | -0.03 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 1.01 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.37 | 0.48 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.21 | 0.27 | 0.08 | -0.68 | -0.19 | 0.79 | 0.13 | -0.01 | 0.01 | 0.13 | 0.28 | -0.27 | -0.42 | 0.19 | 0.11 | 0.09 | -0.19 |
|---|
| Closing Cash Balance | | 0.14 | 0.48 | 0.20 | 0.13 | 0.81 | 1.38 | 0.58 | 0.45 | 0.45 | 0.45 | 0.32 | 0.04 | 0.31 | 0.73 | 0.54 | 0.43 | 0.34 |
| 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 | | 0.27 | 0.01 | -0.02 | 0.01 | 0.04 | 0.02 | 0.07 | -0.06 | 0.02 | -0.25 |
|---|
| Closing Cash Balance | | 0.48 | 0.21 | 0.19 | 0.21 | 0.20 | 0.16 | 0.14 | 0.07 | 0.13 | 0.11 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -0.26 | 0.62 | 0.27 | 0.27 | 0.32 | 1.11 | 0.20 | 0.39 | 0.34 | 0.13 | 0.45 | -0.08 | 0.05 | 0.38 | 0.20 | 0.30 | 0.54 |
|---|
| Real Free Cash Flow | | -0.29 | 0.62 | 0.23 | 0.24 | 0.29 | 1.08 | 0.17 | 0.37 | 0.31 | 0.11 | 0.43 | -0.10 | 0.02 | 0.35 | 0.19 | 0.29 | 0.52 |
| 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 | | 0.53 | 0.46 | 0.05 | -0.44 | 0.70 | 0.27 | -0.25 | -0.46 | 0.38 | 0.07 |
|---|
| Real Free Cash Flow | | 0.53 | 0.45 | 0.04 | -0.44 | 0.69 | 0.26 | -0.26 | -0.46 | 0.38 | 0.06 |