PEAB-B.ST
Výsledovka
Rozvaha
Peněžní toky
V miliardách (SEK)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 58.58 | 58.58 | 61.28 | 61.60 | 61.93 | 58.92 | 59.85 | 54.01 | 52.23 | 50.09 | 46.34 | 44.38 | 43.63 | 43.10 | 46.84 | 43.54 | 38.05 |
|---|
| Cost of Revenues | | 53.05 | 53.05 | 55.40 | 56.06 | 56.35 | 53.02 | 53.71 | 48.73 | 47.05 | 45.35 | 41.95 | 41.15 | 39.69 | 40.30 | 43.54 | 39.84 | 34.53 |
|---|
| Gross Profit | | 5.53 | 5.53 | 5.88 | 5.54 | 5.59 | 5.90 | 6.14 | 5.27 | 5.19 | 4.75 | 4.39 | 3.23 | 3.94 | 2.80 | 3.30 | 3.70 | 3.51 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 17.34 | 15.36 | 15.06 | 10.83 | 17.19 | 15.72 | 16.93 | 11.45 | 17.37 | 15.16 |
|---|
| Cost of Revenues | | 15.62 | 13.65 | 13.37 | 10.42 | 14.94 | 14.17 | 15.28 | 11.01 | 16.01 | 13.77 |
|---|
| Gross Profit | | 1.71 | 1.71 | 1.69 | 0.41 | 2.25 | 1.55 | 1.65 | 0.44 | 1.35 | 1.39 |
| 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 | 3.16 | 3.29 | 3.30 | 3.36 | 2.88 | 2.78 | 2.62 | 2.43 | 2.30 | 2.24 | 2.31 | 2.38 | 2.27 | 2.14 |
|---|
| Depreciation & Amortization | | 1.46 | 1.46 | 1.86 | 1.05 | 1.52 | 1.41 | 1.57 | 1.22 | 1.02 | 0.96 | 0.92 | 0.86 | 1.11 | 0.97 | 0.96 | 0.00 | 0.77 |
|---|
| Total Operating Expenses | | 3.24 | 3.24 | 2.72 | 2.96 | 3.28 | 3.29 | 2.39 | 2.85 | 2.79 | 2.60 | 2.38 | 2.28 | 2.24 | 2.31 | 2.38 | 2.19 | 2.01 |
|---|
| Operating Income | | 2.29 | 2.29 | 3.16 | 2.59 | 2.56 | 2.98 | 3.92 | 2.57 | 2.57 | 2.41 | 2.10 | 1.01 | 1.75 | 0.61 | 1.06 | 1.51 | 1.50 |
| 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 | 0.84 | 0.60 |
|---|
| Depreciation & Amortization | | 0.39 | 0.36 | 0.35 | 0.36 | 0.70 | 0.36 | 0.35 | 0.35 | 0.36 | 0.36 |
|---|
| Total Operating Expenses | | 0.97 | 0.67 | 0.90 | 0.69 | 0.88 | 0.55 | 0.89 | 0.45 | 0.84 | 0.48 |
|---|
| Operating Income | | 0.74 | 1.04 | 0.79 | -0.28 | 1.37 | 0.99 | 0.76 | -0.01 | 0.51 | 0.91 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.15 | 0.15 | 0.26 | 0.58 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.10 | 0.10 | 0.11 | 0.14 | 0.13 | 0.00 | 0.26 |
|---|
| Interest Expense | | 1.14 | 1.14 | 0.64 | 0.58 | 0.18 | 0.13 | 0.13 | 0.13 | 0.09 | 0.12 | 0.17 | 0.20 | 0.33 | 0.41 | 0.42 | 0.00 | 0.25 |
|---|
| Other Expense | | -0.60 | -0.60 | -0.38 | 0.00 | -0.12 | -0.07 | -0.18 | -0.06 | 0.12 | 0.30 | 0.04 | -0.04 | -0.47 | -0.11 | -0.11 | -0.31 | 0.01 |
|---|
| IBT | | 1.70 | 1.70 | 2.78 | 2.59 | 2.44 | 2.90 | 3.75 | 2.51 | 2.52 | 2.45 | 2.05 | 0.91 | 1.23 | 0.38 | 0.81 | 1.20 | 1.51 |
|---|
| Income Tax Expense | | 0.33 | 0.33 | 0.39 | 0.60 | 0.61 | 0.53 | 0.56 | 0.42 | 0.42 | 0.39 | 0.32 | 0.11 | 0.20 | 0.09 | 0.09 | 0.25 | 0.32 |
|---|
| Net Income | | 1.36 | 1.37 | 2.39 | 1.99 | 1.83 | 2.38 | 3.18 | 2.09 | 2.10 | 2.06 | 1.73 | 0.80 | 1.03 | 0.30 | 0.73 | 0.94 | 1.19 |
| 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 | 0.04 | 0.05 | 0.00 | 0.07 | 0.06 | 0.07 | 0.06 | 0.06 |
|---|
| Interest Expense | | 0.11 | 0.11 | 0.75 | 0.17 | 0.09 | 0.17 | 0.17 | 0.16 | 0.17 | 0.20 |
|---|
| Other Expense | | 0.25 | -0.02 | -0.71 | -0.12 | -0.08 | -0.10 | -0.06 | -0.09 | -0.15 | -0.14 |
|---|
| IBT | | 0.99 | 1.03 | 0.08 | -0.40 | 1.29 | 0.89 | 0.71 | -0.10 | 0.36 | 0.77 |
|---|
| Income Tax Expense | | 0.17 | 0.20 | 0.00 | -0.03 | 0.17 | 0.15 | 0.11 | -0.04 | 0.15 | 0.15 |
|---|
| Net Income | | 0.83 | 0.83 | 0.07 | -0.37 | 1.12 | 0.73 | 0.60 | -0.06 | 0.21 | 0.62 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | kr0.00 | kr0.00 | kr0.00 | kr6.92 | kr6.27 | kr8.06 | kr10.79 | kr9.00 | kr7.12 | kr7.01 | kr5.85 | kr2.71 | kr3.48 | kr1.01 | kr2.47 | kr3.26 | kr4.11 |
|---|
| EPS Diluted | | kr0.00 | kr0.00 | kr0.00 | kr6.92 | kr6.27 | kr8.06 | kr10.79 | kr9.00 | kr7.12 | kr7.01 | kr5.85 | kr2.71 | kr3.48 | kr1.01 | kr2.47 | kr3.26 | kr4.11 |
|---|
| Shares Outstanding | | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 | 0.29 | 0.29 |
|---|
| Diluted Shares Outstanding | | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 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 | $0.73 | $2.17 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.73 | $2.17 |
|---|
| Shares Outstanding | | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 |
|---|
| Diluted Shares Outstanding | | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1.49 | 1.48 | 1.24 | 1.51 | 2.95 | 0.97 | 0.37 | 1.38 | 0.60 | 1.06 | 0.87 | 0.79 | 0.42 | 0.43 | 0.96 | 0.81 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.39 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.80 | 0.00 |
|---|
| Total Cash & ST Investments | | 1.49 | 1.48 | 1.24 | 1.51 | 2.95 | 0.97 | 0.76 | 1.38 | 0.60 | 1.06 | 0.87 | 0.79 | 0.42 | 0.43 | 0.96 | 0.81 |
|---|
| Accounts Receivable | | 13.36 | 11.12 | 8.92 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 9.73 | 10.20 | 13.35 | 14.04 | 12.24 | 10.52 |
|---|
| Inventory | | 19.70 | 19.95 | 1.71 | 20.72 | 17.58 | 15.34 | 11.94 | 10.13 | 8.19 | 8.57 | 8.12 | 8.09 | 8.20 | 7.81 | 2.11 | 1.67 |
|---|
| Other Current Assets | | 30.98 | 0.32 | 20.88 | 0.00 | 0.00 | 0.00 | 0.00 | 14.50 | 12.27 | 12.07 | 0.01 | 0.02 | 0.02 | 0.01 | 5.19 | 4.92 |
|---|
| Total Current Assets | | 34.56 | 32.88 | 32.75 | 34.66 | 31.80 | 27.35 | 25.84 | 26.00 | 21.05 | 21.71 | 18.72 | 19.10 | 21.98 | 22.29 | 20.50 | 17.92 |
| 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 | | 0.45 | 1.47 | 1.48 | 0.84 | 1.49 | 1.02 | 1.24 | 1.01 | 1.37 | 1.71 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.35 | -1.32 | -1.29 |
|---|
| Total Cash & ST Investments | | 0.45 | 1.47 | 1.48 | 0.84 | 1.49 | 1.02 | 1.24 | 1.01 | 1.37 | 1.71 |
|---|
| Accounts Receivable | | 12.15 | 10.19 | 9.01 | 14.87 | 0.00 | 0.00 | 11.37 | 0.00 | 0.00 | 0.00 |
|---|
| Inventory | | 20.73 | 20.29 | 19.95 | 19.19 | 0.00 | 0.00 | 19.77 | 21.45 | 21.45 | 21.23 |
|---|
| Other Current Assets | | 0.00 | 0.00 | 2.44 | 0.00 | 0.00 | 0.00 | 21.01 | 0.00 | 0.00 | 0.00 |
|---|
| Total Current Assets | | 33.33 | 31.95 | 32.88 | 33.74 | 34.56 | 32.91 | 32.75 | 36.24 | 36.68 | 33.54 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 8.09 | 7.65 | 8.33 | 8.31 | 7.67 | 7.57 | 6.81 | 5.74 | 5.51 | 4.28 | 3.65 | 3.83 | 3.97 | 4.44 | 4.58 | 4.85 |
|---|
| Goodwill | | 0.00 | 3.20 | 3.16 | 3.31 | 3.11 | 3.07 | 1.84 | 1.84 | 1.82 | 1.76 | 1.72 | 1.74 | 1.72 | 1.73 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 3.79 | 0.53 | 0.43 | 0.67 | 0.66 | 0.61 | 0.50 | 0.41 | 0.35 | 0.28 | 0.28 | 0.30 | 0.34 | 0.39 | 0.00 | 2.19 |
|---|
| Long-Term Investments | | 3.85 | 3.46 | 2.83 | 0.00 | 0.00 | 0.00 | 1.57 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2.23 | 1.98 |
|---|
| Other Long-Term Assets | | 0.00 | 0.00 | 4.04 | 3.89 | 3.75 | 3.40 | 2.16 | 3.33 | 3.54 | 3.52 | 3.57 | 3.27 | 3.69 | 2.99 | 6.11 | 0.55 |
|---|
| Total Long-Term Assets | | 15.82 | 14.89 | 18.79 | 16.36 | 15.37 | 14.82 | 12.89 | 11.32 | 11.23 | 9.90 | 9.32 | 9.28 | 9.87 | 9.79 | 10.85 | 9.66 |
|---|
| Total Assets | | 50.37 | 47.77 | 51.54 | 51.01 | 47.17 | 42.16 | 38.73 | 37.32 | 32.28 | 31.61 | 28.04 | 28.39 | 31.85 | 32.07 | 31.35 | 27.58 |
| 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 | | 7.49 | 7.40 | 7.65 | 7.78 | 8.09 | 8.27 | 8.33 | 8.46 | 8.46 | 8.27 |
|---|
| Goodwill | | 0.00 | 0.00 | 3.20 | 0.00 | 0.00 | 0.00 | 3.16 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 3.62 | 3.61 | 0.53 | 3.75 | 3.79 | 3.83 | 0.43 | 4.00 | 4.04 | 3.97 |
|---|
| Long-Term Investments | | 2.22 | 2.21 | 3.46 | 3.77 | 3.85 | 3.79 | 4.21 | 4.08 | 3.97 | 3.82 |
|---|
| Other Long-Term Assets | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.20 | 0.00 | 0.00 | 0.00 |
|---|
| Total Long-Term Assets | | 13.38 | 13.27 | 14.89 | 15.39 | 15.82 | 15.98 | 18.79 | 16.68 | 16.62 | 16.25 |
|---|
| Total Assets | | 46.71 | 45.22 | 47.77 | 49.13 | 50.37 | 48.89 | 51.54 | 52.92 | 53.30 | 49.78 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 16.03 | 4.10 | 4.90 | 5.13 | 4.99 | 4.69 | 4.30 | 5.18 | 4.88 | 4.47 | 3.98 | 3.84 | 3.81 | 4.53 | 0.00 | 4.07 |
|---|
| Short-Term Debt | | 9.06 | 8.22 | 11.18 | 11.70 | 9.39 | 7.63 | 3.49 | 1.82 | 1.17 | 2.29 | 3.10 | 3.37 | 3.47 | 1.85 | 1.74 | 2.89 |
|---|
| Other Current Liabilities | | 16.03 | 4.87 | 6.64 | 10.30 | 1.77 | 1.93 | 1.25 | 11.96 | 0.94 | 1.05 | 0.77 | 0.69 | 0.67 | 0.82 | 13.46 | 6.78 |
|---|
| Current Liabilities | | 25.08 | 22.92 | 24.84 | 27.13 | 25.96 | 23.61 | 19.68 | 19.67 | 18.29 | 18.35 | 15.46 | 15.67 | 18.10 | 16.33 | 15.19 | 13.85 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 15.88 | 13.37 | 4.10 | 16.04 | 16.03 | 13.55 | 4.90 | 15.04 | 14.84 | 14.09 |
|---|
| Short-Term Debt | | 5.83 | 6.95 | 8.22 | 7.51 | 9.06 | 11.63 | 11.18 | 13.98 | 14.02 | 12.65 |
|---|
| Other Current Liabilities | | 0.00 | 0.00 | 4.87 | 0.00 | 0.00 | 0.00 | 8.76 | 0.00 | 0.00 | 0.00 |
|---|
| Current Liabilities | | 21.71 | 20.32 | 22.92 | 23.55 | 25.08 | 25.18 | 24.84 | 29.01 | 28.86 | 26.74 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 8.24 | 6.14 | 7.24 | 8.11 | 5.63 | 4.36 | 5.62 | 5.19 | 2.57 | 2.73 | 3.30 | 3.40 | 5.05 | 6.77 | 7.41 | 5.43 |
|---|
| Capital Leases | | 2.30 | 2.19 | 2.31 | 2.51 | 2.42 | 2.44 | 1.34 | 0.59 | 0.57 | 0.59 | 0.45 | 0.44 | 0.50 | 0.63 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.63 | 0.54 | 2.99 | 0.49 | 0.32 | 0.18 | 0.15 | 0.12 | 0.21 | 0.37 | 0.46 | 0.56 | 0.49 | 0.44 | 0.38 | 0.33 |
|---|
| Total Liabilities | | 35.71 | 31.26 | 37.07 | 37.23 | 33.49 | 29.72 | 26.46 | 25.97 | 21.91 | 22.23 | 19.97 | 20.39 | 24.18 | 24.09 | 23.40 | 19.91 |
| 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 | | 7.50 | 6.70 | 6.14 | 7.70 | 10.54 | 6.91 | 7.24 | 9.75 | 10.90 | 9.90 |
|---|
| Capital Leases | | 0.00 | 2.08 | 2.19 | 2.19 | 2.30 | 0.82 | 1.72 | 2.33 | 2.25 | 2.37 |
|---|
| Def. Tax Liability | | 0.53 | 0.51 | 0.54 | 0.58 | 0.63 | 0.62 | 2.99 | 0.74 | 0.67 | 0.49 |
|---|
| Total Liabilities | | 31.39 | 29.22 | 31.26 | 33.81 | 35.71 | 34.41 | 37.07 | 38.51 | 39.52 | 36.13 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 14.64 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 0.00 | 1.58 |
|---|
| Retained Earnings | | 0.00 | 12.23 | 10.24 | 9.40 | 9.55 | 8.50 | 8.11 | 7.26 | 6.37 | 5.37 | 4.42 | 4.29 | 3.79 | 3.98 | 0.00 | 3.39 |
|---|
| Comprehensive Income | | 0.00 | 0.09 | 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 |
|---|
| Total Common Equity | | 14.64 | 16.48 | 14.45 | 13.77 | 13.68 | 12.44 | 12.26 | 11.35 | 10.36 | 9.38 | 8.08 | 8.00 | 7.67 | 7.98 | 7.95 | 7.67 |
| 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 | | 0.00 | 0.00 | 1.58 | 15.29 | 14.64 | 14.46 | 1.58 | 14.39 | 13.76 | 13.64 |
|---|
| Retained Earnings | | 0.00 | 0.00 | 12.23 | 0.00 | 0.00 | 0.00 | 10.24 | 0.00 | 0.00 | 0.00 |
|---|
| Comprehensive Income | | 0.00 | 0.00 | 0.09 | 0.00 | 0.00 | 0.00 | 0.05 | 0.00 | 0.00 | 0.00 |
|---|
| Total Common Equity | | 15.29 | 15.97 | 16.48 | 15.29 | 14.64 | 14.46 | 14.45 | 14.39 | 13.76 | 13.64 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 17.30 | 14.37 | 18.42 | 19.80 | 15.02 | 11.99 | 9.11 | 7.01 | 3.74 | 5.02 | 6.40 | 6.77 | 8.52 | 8.63 | 9.15 | 8.31 |
|---|
| Book Value | | 14.67 | 16.50 | 14.47 | 13.79 | 13.68 | 12.44 | 12.27 | 11.35 | 10.36 | 9.38 | 8.08 | 8.00 | 7.67 | 7.99 | 7.95 | 7.67 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Book Value | | 15.29 | 15.97 | 16.48 | 15.29 | 14.64 | 14.46 | 14.45 | 14.39 | 13.76 | 13.64 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.71 | 1.37 | 2.39 | 1.99 | 2.44 | 2.90 | 3.75 | 2.51 | 2.52 | 2.45 | 2.05 | 0.91 | 1.23 | 0.38 | 0.81 | 0.94 | 1.51 |
|---|
| Depreciation & Amortization | | 1.42 | 1.46 | 1.76 | 1.74 | 1.71 | 1.71 | 1.74 | 1.26 | 1.02 | 0.96 | 0.92 | 0.86 | 1.11 | 0.97 | 0.96 | 0.00 | 0.77 |
|---|
| Stock-Based Compensation | | 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 Working Capital | | 3.38 | 0.39 | 1.84 | 0.63 | -4.92 | -1.28 | 3.11 | -3.10 | -2.94 | 0.06 | 0.55 | 0.47 | 1.15 | -1.37 | -0.76 | -2.13 | -0.73 |
|---|
| Change In Accounts Receivable | | 2.95 | 0.00 | 0.01 | 1.27 | 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 | | -0.95 | 0.00 | 0.53 | -1.35 | 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 |
|---|
| Change In Inventories | | 1.78 | 0.04 | 1.30 | 0.71 | -2.75 | -1.71 | 2.14 | -1.75 | -2.11 | -0.60 | -0.30 | 0.12 | 0.30 | -1.54 | -0.46 | 0.00 | 0.05 |
|---|
| Other Non-cash Items | | 0.36 | 0.70 | -0.49 | -0.44 | -0.79 | -0.52 | -0.90 | -0.62 | -0.85 | -0.62 | -0.07 | 0.58 | 0.26 | -0.17 | -0.51 | 1.25 | -0.40 |
|---|
| Cash from Operations | | 6.58 | 0.00 | 0.00 | 3.92 | -1.56 | 2.82 | 7.69 | 0.05 | -0.25 | 2.84 | 3.46 | 2.83 | 3.75 | -0.19 | 0.50 | 0.06 | 1.16 |
| 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 | | 0.83 | 0.83 | 0.96 | 0.00 | 1.12 | 0.73 | 0.60 | -0.06 | 0.21 | 0.96 |
|---|
| Depreciation & Amortization | | 0.00 | 0.36 | 0.00 | 0.00 | 0.00 | 0.36 | 0.35 | 0.35 | 0.36 | 0.36 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | 1.43 | 0.07 | -0.77 | -0.33 | 0.99 | -0.17 | 1.37 | -0.36 | 2.04 | 0.32 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.59 | -0.22 | 0.87 | 1.92 | 0.38 |
|---|
| Change In Accounts Payable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.58 | -0.38 |
|---|
| Change In Inventories | | 0.83 | 0.17 | -0.36 | -0.60 | 0.51 | 0.42 | 1.59 | -1.23 | 1.47 | -0.06 |
|---|
| Other Non-cash Items | | 0.52 | 0.25 | 0.00 | -0.22 | 0.18 | 0.53 | -0.78 | 1.32 | 0.18 | -0.36 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.55 | 1.28 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -1.03 | -1.03 | -0.60 | -1.32 | -1.45 | -1.08 | -0.94 | -1.45 | -1.39 | -1.31 | -0.85 | -0.60 | -0.52 | -0.40 | -0.76 | -1.35 | -0.89 |
|---|
| Acquisitions | | 0.21 | 2.00 | 0.28 | 0.30 | -0.09 | -0.20 | -3.11 | 0.14 | -0.01 | -0.16 | -0.13 | 0.05 | -0.13 | 0.20 | -0.27 | -0.25 | -0.34 |
|---|
| Investments | | -0.40 | 0.00 | -0.34 | -0.40 | -0.62 | -1.89 | -0.35 | -0.41 | -0.46 | -0.39 | -0.69 | -0.99 | -1.16 | -0.82 | -0.62 | 0.00 | -0.41 |
|---|
| Sales of Investment | | 0.16 | 0.00 | 1.90 | 0.16 | 0.34 | 0.95 | 0.38 | 0.82 | 0.28 | 1.47 | 0.76 | 0.30 | 0.68 | 1.64 | 2.01 | 0.00 | 0.02 |
|---|
| Other Investing Activities | | 0.86 | 0.00 | 0.00 | 0.00 | 0.22 | 0.45 | 0.08 | 0.30 | 0.80 | -0.16 | 0.11 | 0.21 | 0.17 | 0.17 | 0.11 | 0.47 | 0.15 |
|---|
| Cash from Investing | | -0.12 | 0.00 | 0.00 | -1.26 | -1.60 | -1.77 | -3.94 | -0.60 | -0.77 | -0.54 | -0.80 | -1.04 | -0.95 | 0.79 | 0.47 | -1.13 | -1.48 |
| 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 | | -0.23 | -0.31 | -0.29 | -0.20 | 0.18 | -0.09 | -0.34 | -0.33 | -0.03 | -0.33 |
|---|
| Acquisitions | | 0.47 | 1.15 | 0.00 | 0.00 | -0.98 | 0.09 | 0.18 | 0.03 | -0.05 | 0.05 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.40 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 1.90 | 0.00 | 0.00 | 0.00 | 0.16 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.36 | 0.06 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.39 | -0.23 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -9.04 | 0.00 | 0.00 | -0.28 | -4.77 | -7.80 | -9.06 | -1.73 | -1.16 | -1.28 | -3.13 | -3.16 | -1.94 | -0.63 | -1.87 | 0.00 | -0.43 |
|---|
| Debt Issued | | 3.67 | 14.37 | -4.04 | -1.10 | 9.56 | 10.82 | 11.94 | 3.83 | 4.43 | 0.00 | 1.76 | 2.80 | 0.18 | 0.53 | 1.35 | 0.83 | 8.74 |
|---|
| Issuance of 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 | 0.00 |
|---|
| Repurchase of Common Stock | | 0.00 | -0.42 | 0.00 | 0.00 | -0.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.18 |
|---|
| Dividends Paid | | -0.43 | 0.00 | 0.00 | -1.15 | -1.48 | -1.33 | 0.00 | -1.24 | -1.18 | -1.06 | -0.77 | -0.66 | -0.53 | -0.47 | -0.62 | 0.00 | -0.73 |
|---|
| Other Financing Activities | | -4.33 | 0.00 | 0.00 | -1.49 | 8.43 | 10.03 | 5.95 | 2.51 | 4.11 | -0.41 | 1.29 | 2.16 | 0.00 | 0.45 | 1.00 | 1.23 | 0.00 |
|---|
| Cash from Financing | | -6.34 | 0.00 | 0.00 | -2.92 | 1.69 | 0.91 | -3.11 | -0.46 | 1.77 | -2.75 | -2.61 | -1.66 | -2.47 | -0.65 | -1.49 | 1.23 | -1.33 |
| 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 | -1.41 |
|---|
| Debt Issued | | 0.00 | 13.33 | -0.32 | -0.73 | -0.84 | -2.09 | -1.24 | 0.12 | -2.98 | 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 | | -0.26 | -0.16 | 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 | -2.92 | 0.00 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2.92 | -1.41 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.12 | 1.67 | 0.24 | -0.26 | -1.45 | 1.98 | 0.60 | -1.00 | 0.78 | -0.47 | 0.19 | 0.06 | 0.35 | 0.00 | -0.53 | 0.16 | -1.68 |
|---|
| Closing Cash Balance | | 1.49 | 3.15 | 1.48 | 1.24 | 1.51 | 2.95 | 0.97 | 0.37 | 1.38 | 0.60 | 1.06 | 0.87 | 0.81 | 0.44 | 0.44 | 0.97 | 0.81 |
| 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 | | 1.31 | 1.38 | -1.02 | 0.00 | 0.63 | -0.65 | 0.47 | -0.22 | 0.24 | -0.36 |
|---|
| Closing Cash Balance | | 3.15 | 1.84 | 0.45 | 1.47 | 1.48 | 0.84 | 1.49 | 1.02 | 1.24 | 1.01 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 5.55 | 2.89 | 4.57 | 2.66 | -3.00 | 1.74 | 6.75 | -1.40 | -1.64 | 1.53 | 2.61 | 2.23 | 3.23 | -0.59 | -0.26 | -1.29 | 0.27 |
|---|
| Real Free Cash Flow | | 5.55 | 2.89 | 4.57 | 2.66 | -3.00 | 1.74 | 6.75 | -1.40 | -1.64 | 1.53 | 2.61 | 2.23 | 3.23 | -0.59 | -0.26 | -1.29 | 0.27 |
| 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 | | 2.54 | 1.20 | -0.10 | -0.75 | 2.12 | 1.36 | 2.09 | -1.01 | 3.52 | 0.95 |
|---|
| Real Free Cash Flow | | 2.54 | 1.20 | -0.10 | -0.75 | 2.12 | 1.36 | 2.09 | -1.01 | 3.52 | 0.95 |