PBF
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 | | 29.33 | 29.33 | 33.12 | 38.32 | 46.83 | 27.25 | 15.12 | 24.51 | 27.19 | 21.79 | 15.92 | 13.12 | 19.83 | 19.15 | 20.14 | 14.96 | 0.21 |
|---|
| Cost of Revenues | | 29.90 | 29.90 | 33.49 | 35.93 | 42.15 | 26.37 | 16.75 | 23.60 | 26.58 | 20.83 | 15.02 | 12.39 | 19.35 | 18.62 | 19.01 | 14.51 | 0.20 |
|---|
| Gross Profit | | -0.57 | -0.57 | -0.37 | 2.40 | 4.68 | 0.89 | -1.63 | 0.91 | 0.60 | 0.96 | 0.90 | 0.74 | 0.47 | 0.54 | 1.13 | 0.45 | 0.01 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 7.14 | 7.65 | 7.48 | 7.07 | 7.35 | 8.38 | 8.74 | 8.65 | 9.14 | 10.73 |
|---|
| Cost of Revenues | | 7.27 | 7.61 | 7.53 | 7.49 | 7.66 | 8.67 | 8.73 | 8.43 | 9.09 | 9.51 |
|---|
| Gross Profit | | -0.13 | 0.04 | -0.06 | -0.42 | -0.31 | -0.29 | 0.01 | 0.22 | 0.05 | 1.23 |
| 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 | 0.36 | 0.47 | 0.25 | 0.25 | 0.28 | 0.28 | 0.21 | 0.17 | 0.18 | 0.14 | 0.10 | 0.12 | 0.09 | 0.04 |
|---|
| Depreciation & Amortization | | 0.65 | 0.66 | 0.64 | 0.59 | -0.23 | 0.01 | -0.10 | -0.03 | 0.01 | 0.01 | 0.22 | 0.20 | 0.18 | 0.11 | 0.10 | 0.06 | 0.00 |
|---|
| Total Operating Expenses | | -0.52 | -0.52 | 0.33 | 0.01 | 0.48 | 0.26 | 0.26 | 0.29 | 0.29 | 0.23 | 0.39 | 0.38 | 0.32 | 0.22 | 0.21 | 0.14 | 0.04 |
|---|
| Operating Income | | -0.05 | -0.05 | -0.70 | 2.95 | 4.15 | 0.60 | -1.42 | 0.65 | 0.36 | 0.73 | 0.50 | 0.36 | 0.15 | 0.32 | 0.92 | 0.31 | -0.04 |
| 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 | 0.11 | 0.09 |
|---|
| Depreciation & Amortization | | 0.15 | 0.16 | 0.17 | 0.18 | 0.17 | 0.17 | 0.16 | 0.15 | 0.14 | 0.14 |
|---|
| Total Operating Expenses | | -0.26 | -0.25 | -0.10 | 0.09 | 0.07 | 0.10 | 0.08 | 0.07 | 0.11 | 0.65 |
|---|
| Operating Income | | 0.13 | 0.29 | 0.04 | -0.51 | -0.38 | -0.39 | -0.07 | 0.15 | -0.05 | 1.08 |
| 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 | 0.05 | 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 | 0.00 |
|---|
| Interest Expense | | 0.18 | 0.18 | 0.12 | 0.06 | 0.25 | 0.32 | 0.26 | 0.16 | 0.17 | 0.15 | 0.15 | 0.11 | 0.10 | 0.09 | 0.11 | 0.00 | 0.00 |
|---|
| Other Expense | | -0.18 | -0.18 | -0.07 | -0.07 | -0.60 | -0.27 | 0.09 | -0.17 | 0.06 | 0.22 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 |
|---|
| IBT | | -0.23 | -0.23 | -0.77 | 2.89 | 3.56 | 0.33 | -1.33 | 0.48 | 0.21 | 0.80 | 0.36 | 0.28 | 0.06 | 0.23 | 0.81 | 0.24 | -0.05 |
|---|
| Income Tax Expense | | -0.07 | -0.07 | -0.23 | 0.72 | 0.58 | 0.01 | 0.00 | 0.10 | 0.03 | 0.32 | 0.14 | 0.09 | -0.02 | 0.02 | 0.00 | 0.06 | 0.01 |
|---|
| Net Income | | -0.16 | -0.16 | -0.53 | 2.14 | 2.88 | 0.32 | -1.33 | 0.32 | 0.13 | 0.42 | 0.17 | 0.15 | -0.04 | 0.04 | 0.00 | 0.24 | -0.04 |
| 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 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
|---|
| Interest Expense | | 0.04 | 0.05 | 0.05 | 0.04 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 |
|---|
| Other Expense | | -0.04 | -0.05 | -0.05 | -0.04 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.03 |
|---|
| IBT | | 0.09 | 0.24 | -0.01 | -0.55 | -0.41 | -0.41 | -0.09 | 0.14 | -0.05 | 1.05 |
|---|
| Income Tax Expense | | 0.01 | 0.06 | -0.01 | -0.14 | -0.11 | -0.12 | -0.03 | 0.03 | -0.01 | 0.25 |
|---|
| Net Income | | 0.08 | 0.17 | -0.01 | -0.40 | -0.29 | -0.29 | -0.07 | 0.11 | -0.05 | 0.79 |
| 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 | $17.13 | $23.47 | $2.62 | $-11.15 | $2.66 | $1.11 | $3.78 | $1.74 | $1.66 | $-0.51 | $1.22 | $0.08 | $11.84 | $-2.16 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $16.40 | $22.84 | $2.57 | $-11.05 | $2.64 | $1.08 | $3.73 | $1.74 | $1.65 | $-0.51 | $1.20 | $0.08 | $11.84 | $-2.16 |
|---|
| Shares Outstanding | | 0.12 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.10 | 0.09 | 0.07 | 0.03 | 0.02 | 0.02 | 0.02 |
|---|
| Diluted Shares Outstanding | | 0.12 | 0.11 | 0.12 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.10 | 0.09 | 0.07 | 0.03 | 0.10 | 0.02 | 0.02 |
| 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 | $-0.40 | $6.35 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.40 | $6.11 |
|---|
| Shares Outstanding | | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
|---|
| Diluted Shares Outstanding | | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1.37 | 0.54 | 1.78 | 2.20 | 1.34 | 1.61 | 0.81 | 0.60 | 0.57 | 0.75 | 0.94 | 0.40 | 0.08 | 0.29 | 0.05 | 0.16 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.23 | 0.23 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 1.37 | 0.54 | 1.78 | 2.20 | 1.34 | 1.61 | 0.81 | 0.60 | 0.57 | 0.79 | 1.18 | 0.63 | 0.08 | 0.29 | 0.05 | 0.16 |
|---|
| Accounts Receivable | | 1.51 | 1.17 | 1.36 | 1.46 | 1.28 | 0.51 | 0.84 | 0.72 | 0.95 | 0.62 | 0.45 | 0.55 | 0.60 | 0.50 | 0.32 | 0.04 |
|---|
| Inventory | | 2.86 | 2.60 | 3.18 | 2.76 | 2.51 | 1.69 | 2.12 | 1.87 | 2.21 | 1.86 | 1.17 | 1.10 | 1.45 | 1.50 | 1.52 | 0.38 |
|---|
| Other Current Assets | | 0.31 | 0.25 | 0.27 | 0.12 | 0.08 | 0.06 | 0.05 | 0.06 | 0.06 | 0.14 | 0.08 | 0.07 | 0.06 | 0.01 | 0.06 | 0.01 |
|---|
| Total Current Assets | | 6.05 | 4.54 | 6.60 | 6.55 | 5.20 | 3.87 | 3.82 | 3.24 | 3.80 | 3.41 | 3.02 | 2.35 | 2.20 | 2.31 | 1.95 | 0.58 |
| 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 | | 0.48 | 0.59 | 0.47 | 0.54 | 0.98 | 1.37 | 1.44 | 1.78 | 1.89 | 1.52 |
|---|
| 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 | | 0.48 | 0.59 | 0.47 | 0.54 | 0.98 | 1.37 | 1.44 | 1.78 | 1.89 | 1.52 |
|---|
| Accounts Receivable | | 1.38 | 1.13 | 1.19 | 1.17 | 1.25 | 1.51 | 1.18 | 1.36 | 1.58 | 1.37 |
|---|
| Inventory | | 2.74 | 2.77 | 2.89 | 2.60 | 2.61 | 2.86 | 2.89 | 3.18 | 3.18 | 2.83 |
|---|
| Other Current Assets | | 0.21 | 0.28 | 0.31 | 0.25 | 0.28 | 0.31 | 0.31 | 0.27 | 0.26 | 0.59 |
|---|
| Total Current Assets | | 4.81 | 4.77 | 4.86 | 4.54 | 5.11 | 6.05 | 5.82 | 6.60 | 6.92 | 6.30 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 5.80 | 5.91 | 5.77 | 6.04 | 5.62 | 5.76 | 4.35 | 3.82 | 3.48 | 3.33 | 2.36 | 1.94 | 1.78 | 1.64 | 1.51 | 0.64 |
|---|
| Goodwill | | 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 |
|---|
| Intangible Assets | | 0.00 | 0.23 | 0.01 | 0.00 | 0.01 | 0.01 | 0.02 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 0.87 | 0.87 | 0.88 | 0.00 | 0.00 | 0.00 | 0.00 | 0.68 | 0.57 | 0.04 | 0.23 | 0.23 | 0.15 | 0.11 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 1.36 | 1.15 | 1.13 | 0.96 | 0.81 | 0.86 | 0.93 | 0.19 | 0.21 | 0.47 | 0.29 | 0.33 | 0.12 | 0.09 | 0.16 | 0.05 |
|---|
| Total Long-Term Assets | | 8.03 | 8.16 | 7.79 | 7.00 | 6.44 | 6.63 | 5.31 | 4.77 | 4.32 | 4.21 | 3.08 | 2.85 | 2.21 | 1.95 | 1.67 | 0.69 |
|---|
| Total Assets | | 14.08 | 12.70 | 14.39 | 13.55 | 11.64 | 10.50 | 9.13 | 8.01 | 8.12 | 7.62 | 6.11 | 5.20 | 4.41 | 4.25 | 3.62 | 1.27 |
| 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 | | 5.97 | 5.95 | 5.90 | 5.91 | 5.82 | 5.80 | 5.83 | 5.77 | 5.73 | 5.70 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.21 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.00 | 0.00 | 0.00 | 0.23 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 0.82 | 0.84 | 0.85 | 0.87 | 0.87 | 0.87 | 0.88 | 0.88 | 0.94 | 0.93 |
|---|
| Other Long-Term Assets | | 1.44 | 1.42 | 1.42 | 2.08 | 1.33 | 1.36 | 1.28 | 0.93 | 1.10 | 1.10 |
|---|
| Total Long-Term Assets | | 8.23 | 8.21 | 8.17 | 9.08 | 8.02 | 8.03 | 7.99 | 8.44 | 7.77 | 7.73 |
|---|
| Total Assets | | 13.04 | 12.98 | 13.03 | 12.70 | 13.13 | 14.08 | 13.81 | 15.03 | 14.69 | 14.03 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.13 | 0.74 | 0.96 | 0.85 | 0.91 | 0.41 | 0.60 | 0.49 | 0.58 | 0.54 | 0.32 | 0.34 | 0.40 | 0.36 | 0.29 | 0.04 |
|---|
| Short-Term Debt | | 0.18 | 0.20 | 0.14 | 0.60 | 0.08 | 0.10 | 0.08 | 0.00 | 0.02 | 0.04 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | | 2.93 | 2.50 | 2.98 | 3.71 | 2.73 | 1.89 | 1.81 | 1.62 | 1.80 | 1.46 | 1.16 | 1.18 | 1.20 | 1.01 | 1.18 | 0.37 |
|---|
| Current Liabilities | | 4.26 | 3.63 | 4.22 | 5.20 | 3.76 | 2.45 | 2.51 | 2.13 | 2.42 | 2.06 | 1.50 | 1.54 | 1.64 | 1.60 | 1.66 | 0.47 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.82 | 0.93 | 0.87 | 0.74 | 0.96 | 1.13 | 0.96 | 0.96 | 1.21 | 0.64 |
|---|
| Short-Term Debt | | 0.17 | 0.39 | 0.42 | 0.39 | 0.18 | 0.18 | 0.18 | 0.14 | 0.14 | 0.13 |
|---|
| Other Current Liabilities | | 2.47 | 2.12 | 2.41 | 2.31 | 2.51 | 2.79 | 2.39 | 2.98 | 2.83 | 3.26 |
|---|
| Current Liabilities | | 3.50 | 3.63 | 3.77 | 3.63 | 3.83 | 4.26 | 3.78 | 4.22 | 4.39 | 4.30 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 1.25 | 2.11 | 1.90 | 2.05 | 4.94 | 5.48 | 2.32 | 1.93 | 2.18 | 2.11 | 1.84 | 1.26 | 0.74 | 0.73 | 0.80 | 0.32 |
|---|
| Capital Leases | | 0.64 | 0.86 | 0.80 | 0.68 | 0.78 | 1.02 | 0.38 | 0.00 | 0.06 | 0.00 | 0.03 | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 1.08 | 0.84 | 1.07 | 0.54 | 0.11 | 0.10 | 0.10 | 0.04 | 0.03 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 7.67 | 7.02 | 7.76 | 8.49 | 9.11 | 8.30 | 5.55 | 4.76 | 5.22 | 5.05 | 4.01 | 3.50 | 2.70 | 2.53 | 2.51 | 0.82 |
| 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 | | 2.99 | 3.00 | 2.88 | 2.11 | 1.89 | 1.89 | 1.91 | 1.90 | 1.92 | 2.11 |
|---|
| Capital Leases | | 0.77 | 0.81 | 0.85 | 0.86 | 0.82 | 0.81 | 0.85 | 0.65 | 0.81 | 0.80 |
|---|
| Def. Tax Liability | | 0.75 | 0.69 | 0.69 | 0.84 | 0.96 | 1.08 | 1.08 | 1.72 | 0.95 | 0.85 |
|---|
| Total Liabilities | | 7.68 | 7.76 | 7.78 | 7.02 | 7.11 | 7.67 | 7.21 | 8.40 | 7.83 | 7.85 |
| 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 | 0.52 |
|---|
| Retained Earnings | | 4.07 | 3.44 | 4.09 | 2.06 | -0.80 | -1.03 | 0.40 | 0.23 | 0.24 | -0.04 | -0.08 | -0.12 | 0.00 | 0.00 | 0.19 | -0.06 |
|---|
| Comprehensive Income | | -0.01 | -0.01 | -0.01 | 0.00 | 0.02 | -0.01 | -0.01 | -0.02 | -0.03 | -0.02 | -0.02 | -0.02 | -0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Total Common Equity | | 6.27 | 5.54 | 6.49 | 5.06 | 2.53 | 2.20 | 3.59 | 3.25 | 2.90 | 2.57 | 2.10 | 1.69 | 1.72 | 0.42 | 1.11 | 0.46 |
| 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 | | 3.10 | 2.97 | 3.00 | 3.44 | 3.76 | 4.07 | 4.17 | 4.09 | 4.17 | 3.41 |
|---|
| Comprehensive Income | | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 |
|---|
| Total Common Equity | | 5.23 | 5.09 | 5.11 | 5.54 | 5.88 | 6.27 | 6.46 | 6.49 | 6.86 | 6.04 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 2.07 | 2.31 | 2.04 | 2.64 | 5.01 | 5.58 | 2.40 | 1.93 | 2.19 | 2.15 | 1.84 | 1.26 | 0.75 | 0.73 | 0.80 | 0.33 |
|---|
| Book Value | | 6.41 | 5.68 | 6.63 | 5.06 | 2.53 | 2.20 | 3.59 | 3.25 | 2.90 | 2.57 | 2.10 | 1.69 | 1.72 | 1.72 | 1.11 | 0.46 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |
|---|
| Book Value | | 5.23 | 5.09 | 5.11 | 5.54 | 5.88 | 6.27 | 6.46 | 6.49 | 6.86 | 6.04 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.78 | -0.16 | -0.54 | 2.14 | 2.97 | 0.32 | -1.33 | 0.38 | 0.18 | 0.48 | 0.23 | 0.20 | 0.08 | 0.21 | 0.80 | 0.24 | -0.04 |
|---|
| Depreciation & Amortization | | 0.59 | 0.66 | 0.64 | 0.59 | 0.53 | 0.48 | 0.58 | 0.45 | 0.38 | 0.30 | 0.23 | 0.21 | 0.19 | 0.12 | 0.10 | 0.06 | 0.00 |
|---|
| Stock-Based Compensation | | 0.05 | 0.04 | 0.04 | 0.05 | 0.05 | 0.04 | 0.03 | 0.04 | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | -0.54 | -0.28 | 0.08 | -1.13 | 0.34 | 0.27 | 0.59 | 0.17 | -0.08 | 0.02 | 0.38 | -0.34 | -0.38 | -0.06 | -0.12 | -0.09 | 0.04 |
|---|
| Change In Accounts Receivable | | -0.19 | 0.00 | 0.20 | 0.09 | -0.18 | -0.76 | 0.32 | -0.12 | 0.23 | -0.33 | -0.17 | 0.10 | 0.05 | -0.09 | -0.19 | -0.28 | -0.04 |
|---|
| Change In Accounts Payable | | 0.52 | 0.00 | -0.20 | 0.12 | -0.10 | 0.48 | -0.21 | 0.14 | -0.11 | 0.03 | 0.22 | -0.02 | -0.07 | 0.04 | 0.07 | 0.25 | 0.02 |
|---|
| Change In Inventories | | 0.05 | -0.28 | 0.59 | -0.41 | -0.26 | -0.15 | 0.39 | -0.01 | 0.00 | -0.05 | 0.24 | -0.27 | -0.39 | 0.05 | -0.08 | -0.51 | 0.01 |
|---|
| Other Non-cash Items | | 0.49 | -0.26 | 0.06 | -0.85 | 0.16 | -0.69 | -0.13 | -0.20 | 0.32 | -0.21 | -0.44 | 0.51 | 0.61 | -0.01 | 0.01 | 0.02 | 0.00 |
|---|
| Cash from Operations | | 1.30 | 0.00 | 0.00 | 1.34 | 4.77 | 0.48 | -0.63 | 0.93 | 0.84 | 0.69 | 0.65 | 0.56 | 0.46 | 0.29 | 0.81 | 0.25 | 0.00 |
| 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 | | 0.08 | 0.17 | -0.01 | -0.41 | -0.54 | -0.29 | -0.07 | 0.11 | -0.05 | 0.79 |
|---|
| Depreciation & Amortization | | 0.15 | 0.17 | 0.17 | 0.18 | 0.17 | 0.17 | 0.16 | 0.15 | 0.14 | 0.14 |
|---|
| Stock-Based Compensation | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 |
|---|
| Change Working Capital | | -0.08 | -0.07 | 0.08 | -0.20 | 0.04 | -0.02 | 0.29 | -0.23 | 0.06 | -0.62 |
|---|
| Change In Accounts Receivable | | -0.04 | 0.00 | 0.01 | 0.03 | 0.08 | 0.26 | -0.33 | 0.18 | 0.22 | -0.21 |
|---|
| Change In Accounts Payable | | -0.06 | -0.13 | 0.06 | 0.13 | -0.22 | -0.17 | 0.22 | -0.03 | -0.29 | 0.61 |
|---|
| Change In Inventories | | -0.13 | 0.03 | 0.12 | -0.30 | 0.17 | 0.10 | 0.03 | 0.29 | 0.00 | -0.26 |
|---|
| Other Non-cash Items | | 0.20 | -0.31 | -0.05 | -0.10 | 0.11 | 0.20 | 0.03 | -0.02 | 0.01 | 0.12 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.30 | 0.55 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.44 | -0.71 | 0.00 | 0.00 | -0.63 | -0.25 | -0.20 | -0.40 | -0.32 | -0.31 | -0.30 | -0.35 | -0.48 | -0.32 | -0.18 | -0.51 | -0.50 |
|---|
| Acquisitions | | 0.40 | -0.02 | 0.00 | 0.83 | 0.00 | 0.00 | -1.18 | 0.00 | -0.13 | -0.01 | -0.97 | -0.57 | 0.00 | 0.00 | 0.00 | -0.17 | 0.00 |
|---|
| Investments | | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.08 | -0.08 | -1.91 | -2.07 | -1.92 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 0.85 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.12 | 0.12 | 2.10 | 2.07 | 1.68 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | -1.44 | 0.00 | 0.00 | -1.17 | -0.38 | -0.14 | 0.35 | -0.31 | -0.27 | -0.41 | -0.31 | 0.11 | 0.05 | 0.01 | -0.04 | -0.06 | 0.00 |
|---|
| Cash from Investing | | -0.64 | 0.00 | 0.00 | -0.34 | -1.01 | -0.39 | -1.03 | -0.71 | -0.69 | -0.69 | -1.39 | -0.81 | -0.66 | -0.31 | -0.22 | -0.74 | -0.50 |
| 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 | | -0.29 | -0.15 | 0.00 | 0.00 | -0.10 | -0.11 | -0.07 | -0.14 | -0.08 | -0.14 |
|---|
| Acquisitions | | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | 0.00 | 0.00 | 0.00 | 0.40 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.85 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.15 | -0.89 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.23 | 0.21 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.19 | 0.00 | 0.00 | -0.71 | -2.74 | -0.27 | -1.28 | -1.46 | -0.42 | -1.41 | -0.49 | -0.52 | -0.52 | -1.44 | -1.18 | -0.52 | 0.00 |
|---|
| Debt Issued | | 0.01 | 2.31 | 0.27 | 0.11 | 0.37 | -0.29 | 4.46 | 1.92 | 0.16 | 1.45 | 0.80 | 1.10 | 1.03 | 1.45 | 1.11 | 1.00 | 0.33 |
|---|
| Issuance of Common Stock | | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.85 | 0.13 | 0.32 | 1.43 | 0.41 | 0.34 | 0.34 | 0.00 | 0.58 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.49 | 0.00 | -0.33 | -0.53 | -0.16 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 | -0.14 | 0.00 | -0.57 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.11 | 0.00 | 0.00 | -0.11 | -0.07 | -0.04 | -0.08 | -0.21 | -0.19 | -0.18 | -0.17 | -0.15 | -0.18 | -0.20 | -0.16 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | -0.01 | 0.00 | 0.00 | -0.07 | 0.08 | -0.05 | -0.04 | 1.54 | 0.16 | -0.02 | 0.80 | 1.13 | 1.03 | 1.44 | 0.98 | 0.90 | 0.64 |
|---|
| Cash from Financing | | -0.81 | 0.00 | 0.00 | -1.42 | -2.90 | -0.36 | 2.45 | 0.00 | -0.13 | -0.17 | 0.54 | 0.80 | 0.53 | -0.19 | -0.36 | 0.38 | 0.64 |
| 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 | -0.01 | -0.20 |
|---|
| Debt Issued | | 3.16 | -0.23 | 0.08 | 0.81 | 0.43 | 0.01 | -0.03 | 0.05 | 0.00 | 0.02 |
|---|
| 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 | -0.03 | -0.08 | -0.10 | -0.13 | -0.15 | -0.12 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | -0.02 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.45 | -0.04 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.18 | -0.38 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.15 | -0.01 | -1.25 | -0.42 | 0.86 | -0.27 | 0.79 | 0.22 | 0.02 | -0.17 | -0.20 | 0.55 | 0.32 | -0.21 | 0.24 | -0.11 | 0.14 |
|---|
| Closing Cash Balance | | 1.37 | 0.53 | 0.54 | 1.78 | 2.20 | 1.34 | 1.61 | 0.81 | 0.60 | 0.57 | 0.75 | 0.94 | 0.40 | 0.08 | 0.29 | 0.05 | 0.16 |
| 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 | | 0.05 | -0.11 | 0.12 | -0.07 | -0.44 | -0.39 | -0.07 | -0.34 | -0.11 | 0.38 |
|---|
| Closing Cash Balance | | 0.53 | 0.48 | 0.59 | 0.47 | 0.54 | 0.98 | 1.37 | 1.44 | 1.78 | 1.89 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.86 | -0.78 | -0.35 | 0.68 | 4.14 | 0.23 | -0.83 | 0.53 | 0.52 | 0.38 | 0.35 | 0.21 | -0.02 | -0.03 | 0.64 | -0.26 | -0.50 |
|---|
| Real Free Cash Flow | | 0.81 | -0.82 | -0.39 | 0.63 | 4.08 | 0.19 | -0.86 | 0.49 | 0.49 | 0.35 | 0.33 | 0.19 | -0.03 | -0.03 | 0.63 | -0.27 | -0.50 |
| 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 | | 0.08 | -0.12 | 0.04 | -0.77 | -0.43 | -0.17 | 0.37 | -0.12 | 0.22 | 0.41 |
|---|
| Real Free Cash Flow | | 0.07 | -0.13 | 0.03 | -0.78 | -0.44 | -0.18 | 0.36 | -0.14 | 0.20 | 0.40 |