Performance Food Group Company
PFGC
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 65.77 | 63.30 | 58.28 | 57.25 | 50.89 | 30.40 | 25.09 | 19.74 | 17.62 | 16.76 | 16.10 | 15.27 | 13.69 | 12.83 | 11.51 | |
| Cost of Revenues | 57.96 | 55.88 | 51.70 | 51.00 | 45.64 | 26.87 | 22.22 | 17.23 | 15.33 | 14.64 | 14.09 | 13.42 | 11.99 | 11.24 | 10.10 | |
| Gross Profit | 7.81 | 7.42 | 6.58 | 6.25 | 5.26 | 3.53 | 2.87 | 2.51 | 2.29 | 2.12 | 2.01 | 1.85 | 1.70 | 1.58 | 1.40 |
| Revenue | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 16.44 | 17.08 | 16.94 | 15.31 | 15.64 | 15.42 | 15.19 | 13.86 | 14.30 | 14.94 | |
| Cost of Revenues | 14.48 | 15.06 | 14.94 | 13.48 | 13.81 | 13.65 | 13.44 | 12.29 | 12.70 | 13.28 | |
| Gross Profit | 1.97 | 2.02 | 2.00 | 1.82 | 1.83 | 1.76 | 1.75 | 1.57 | 1.60 | 1.66 |
| Operating Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | |
| Selling General & Admin Expenses | 0.00 | 0.00 | 0.00 | 4.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation & Amortization | 0.78 | 0.72 | 0.56 | 0.50 | 0.49 | 0.35 | 0.28 | 0.16 | 0.13 | 0.13 | 0.12 | 0.12 | 0.13 | 0.12 | 0.10 | |
| Total Operating Expenses | 6.95 | 6.60 | 5.75 | 5.49 | 4.93 | 3.32 | 2.97 | 2.23 | 2.04 | 1.91 | 1.81 | 1.69 | 1.58 | 1.47 | 1.29 | |
| Operating Income | 0.86 | 0.82 | 0.83 | 0.77 | 0.33 | 0.20 | -0.11 | 0.28 | 0.25 | 0.21 | 0.20 | 0.16 | 0.12 | 0.11 | 0.11 |
| Operating Income | TTM | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 0.20 | 0.20 | 0.20 | 0.19 | 0.18 | 0.15 | 0.14 | 0.14 | 0.14 | 0.13 | ||
| Total Operating Expenses | 1.78 | 1.79 | 1.73 | 1.65 | 1.67 | 1.55 | 1.47 | 1.41 | 1.42 | 1.45 | ||
| Operating Income | 0.19 | 0.22 | 0.27 | 0.17 | 0.16 | 0.22 | 0.28 | 0.15 | 0.17 | 0.22 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 0.00 | 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 | |
| Interest Expense | 0.40 | 0.36 | 0.23 | 0.22 | 0.18 | 0.15 | 0.12 | 0.07 | 0.06 | 0.05 | 0.08 | 0.09 | 0.09 | 0.09 | 0.08 | |
| Other Expense | -0.39 | -0.36 | -0.23 | -0.22 | -0.16 | -0.15 | -0.12 | -0.07 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | |
| IBT | 0.46 | 0.46 | 0.60 | 0.54 | 0.17 | 0.05 | -0.22 | 0.22 | 0.19 | 0.16 | 0.11 | 0.10 | 0.03 | 0.02 | 0.03 | |
| Income Tax Expense | 0.12 | 0.12 | 0.16 | 0.15 | 0.05 | 0.01 | -0.11 | 0.05 | -0.01 | 0.06 | 0.05 | 0.04 | 0.01 | 0.01 | 0.01 | |
| Net Income | 0.35 | 0.34 | 0.44 | 0.40 | 0.11 | 0.04 | -0.11 | 0.17 | 0.20 | 0.10 | 0.07 | 0.06 | 0.02 | 0.01 | 0.02 |
| Net Income | TTM | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| Interest Expense | 0.10 | 0.10 | 0.09 | 0.10 | 0.10 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | ||
| Other Expense | -0.10 | -0.10 | -0.09 | -0.10 | -0.10 | -0.07 | -0.06 | -0.06 | -0.06 | -0.05 | ||
| IBT | 0.09 | 0.12 | 0.18 | 0.08 | 0.06 | 0.15 | 0.23 | 0.10 | 0.11 | 0.16 | ||
| Income Tax Expense | 0.03 | 0.03 | 0.05 | 0.02 | 0.01 | 0.04 | 0.06 | 0.03 | 0.03 | 0.04 | ||
| Net Income | 0.06 | 0.09 | 0.13 | 0.06 | 0.04 | 0.11 | 0.17 | 0.07 | 0.08 | 0.12 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $2.58 | $0.75 | $0.31 | $-1.01 | $1.61 | $1.95 | $0.96 | $0.71 | $0.65 | $0.18 | $0.10 | $0.24 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $2.54 | $0.74 | $0.30 | $-1.01 | $1.59 | $1.90 | $0.93 | $0.70 | $0.64 | $0.18 | $0.10 | $0.24 | |
| Shares Outstanding | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.13 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | |
| Diluted Shares Outstanding | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.13 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 |
| Per Share Data | TTM | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | ||
| Diluted Shares Outstanding | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
| Current Assets | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 0.02 | 0.08 | 0.02 | 0.01 | 0.01 | 0.01 | 0.42 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | |
| Short Term Investments | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Cash & ST Investments | 0.02 | 0.08 | 0.02 | 0.01 | 0.01 | 0.01 | 0.42 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | |
| Accounts Receivable | 2.55 | 2.93 | 2.55 | 2.44 | 2.34 | 1.63 | 1.42 | 1.23 | 1.07 | 1.03 | 0.97 | 0.96 | 0.83 | 0.71 | |
| Inventory | 3.31 | 3.89 | 3.31 | 3.39 | 3.43 | 1.84 | 1.55 | 1.36 | 1.05 | 1.01 | 0.92 | 0.88 | 0.85 | 0.74 | |
| Other Current Assets | 0.27 | 0.24 | 0.27 | 0.23 | 0.24 | 0.10 | 0.07 | 0.07 | 0.08 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | |
| Total Current Assets | 6.15 | 7.14 | 6.15 | 6.07 | 6.02 | 3.58 | 3.45 | 2.67 | 2.20 | 2.08 | 1.94 | 1.90 | 1.73 | 1.50 |
| 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 | 0.04 | 0.08 | 0.01 | 0.01 | 0.04 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | |
| Short Term Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | |
| Total Cash & ST Investments | 0.04 | 0.08 | 0.01 | 0.01 | 0.04 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | |
| Accounts Receivable | 2.93 | 2.93 | 2.82 | 2.69 | 2.52 | 2.55 | 2.44 | 2.36 | 2.40 | 2.44 | |
| Inventory | 4.42 | 3.89 | 3.72 | 3.93 | 3.68 | 3.31 | 3.11 | 3.34 | 3.52 | 3.39 | |
| Other Current Assets | 0.23 | 0.24 | 0.24 | 0.26 | 0.22 | 0.27 | 0.26 | 0.24 | 0.24 | 0.23 | |
| Total Current Assets | 7.61 | 7.14 | 6.79 | 6.89 | 6.47 | 6.15 | 5.82 | 5.96 | 6.17 | 6.07 |
| Long-Term Assets | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 3.66 | 5.39 | 3.66 | 2.97 | 2.76 | 2.03 | 1.92 | 0.95 | 0.80 | 0.74 | 0.64 | 0.59 | 0.57 | 0.55 | |
| Goodwill | 2.42 | 3.48 | 2.42 | 2.30 | 2.28 | 1.35 | 1.35 | 0.77 | 0.74 | 0.72 | 0.67 | 0.66 | 0.66 | 0.67 | |
| Intangible Assets | 0.97 | 1.69 | 0.97 | 1.03 | 1.20 | 0.80 | 0.92 | 0.19 | 0.19 | 0.20 | 0.15 | 0.19 | 0.24 | 0.31 | |
| Long-Term Investments | 0.01 | 0.00 | 0.00 | -0.45 | 0.00 | 0.00 | -0.12 | -0.11 | -0.11 | -0.10 | -0.08 | 0.00 | 0.00 | 0.00 | |
| Other Long-Term Assets | 0.18 | 0.19 | 0.19 | 0.13 | -0.30 | 0.09 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.05 | 0.04 | 0.03 | |
| Total Long-Term Assets | 7.44 | 10.75 | 7.24 | 6.43 | 6.36 | 4.27 | 4.27 | 1.98 | 1.80 | 1.72 | 1.52 | 1.49 | 1.51 | 1.55 | |
| Total Assets | 13.59 | 17.88 | 13.39 | 12.50 | 12.38 | 7.85 | 7.72 | 4.65 | 4.00 | 3.80 | 3.46 | 3.39 | 3.24 | 3.06 |
| 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 | 5.44 | 5.39 | 4.96 | 4.81 | 3.83 | 3.66 | 3.43 | 3.31 | 3.13 | 2.97 | |
| Goodwill | 3.47 | 3.48 | 3.46 | 3.41 | 2.70 | 2.42 | 2.42 | 2.42 | 2.37 | 2.30 | |
| Intangible Assets | 1.62 | 1.69 | 1.75 | 1.82 | 1.24 | 0.97 | 1.02 | 1.07 | 1.09 | 1.03 | |
| Long-Term Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.45 | |
| Other Long-Term Assets | 0.21 | 0.19 | 0.17 | 0.18 | 0.15 | 0.19 | 0.18 | 0.16 | 0.14 | 0.13 | |
| Total Long-Term Assets | 10.75 | 10.75 | 10.33 | 10.21 | 7.93 | 7.24 | 7.05 | 6.96 | 6.73 | 6.43 | |
| Total Assets | 18.35 | 17.88 | 17.12 | 17.10 | 14.40 | 13.39 | 12.87 | 12.91 | 12.90 | 12.50 |
| Current Liabilities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 2.59 | 3.17 | 2.59 | 2.45 | 2.56 | 1.78 | 1.72 | 1.34 | 1.23 | 1.13 | 1.08 | 0.90 | 0.83 | 0.72 | |
| Short-Term Debt | 0.26 | 0.33 | 0.26 | 0.21 | 0.19 | 0.13 | 0.22 | 0.02 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | |
| Other Current Liabilities | 0.91 | 1.03 | 0.91 | 0.89 | 0.88 | 0.63 | 0.11 | 0.21 | 0.26 | 0.00 | 0.01 | 0.13 | 0.12 | 0.08 | |
| Current Liabilities | 3.76 | 4.52 | 3.76 | 3.55 | 3.63 | 2.53 | 2.62 | 1.70 | 1.47 | 1.38 | 1.32 | 1.28 | 1.17 | 0.98 |
| Current Liabilities | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 6.73 | 3.17 | 3.05 | 2.92 | 2.77 | 2.59 | 2.51 | 2.42 | 2.52 | 2.45 | |
| Short-Term Debt | 0.34 | 0.33 | 0.31 | 0.30 | 0.27 | 0.26 | 0.24 | 0.23 | 0.21 | 0.42 | |
| Other Current Liabilities | -2.52 | 1.03 | 0.84 | 0.91 | 0.77 | 0.91 | 0.79 | 0.84 | 0.74 | 0.68 | |
| Current Liabilities | 4.55 | 4.52 | 4.21 | 4.13 | 3.81 | 3.76 | 3.54 | 3.49 | 3.48 | 3.55 |
| Long-Term Liabilities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 3.20 | 7.67 | 4.72 | 4.54 | 4.81 | 2.87 | 2.80 | 1.33 | 1.18 | 1.29 | 1.14 | 1.43 | 1.45 | 1.48 | |
| Capital Leases | 1.52 | 2.61 | 1.78 | 1.28 | 1.09 | 0.76 | 0.66 | 0.15 | 0.06 | 0.05 | 0.03 | 0.04 | 0.03 | 0.03 | |
| Def. Tax Liability | 0.69 | 0.89 | 0.50 | 0.45 | 0.42 | 0.14 | 0.12 | 0.11 | 0.11 | 0.10 | 0.08 | 0.10 | 0.10 | 0.11 | |
| Total Liabilities | 9.46 | 13.41 | 9.27 | 8.75 | 9.08 | 5.74 | 5.71 | 3.36 | 2.87 | 2.88 | 2.65 | 2.90 | 2.81 | 2.64 |
| 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 | 7.96 | 7.67 | 7.38 | 7.56 | 5.51 | 4.72 | 4.61 | 4.81 | 4.89 | 4.54 | |
| Capital Leases | 2.66 | 2.61 | 2.27 | 2.17 | 1.85 | 1.52 | 1.39 | 1.54 | 1.40 | 1.28 | |
| Def. Tax Liability | 0.90 | 0.89 | 0.88 | 0.84 | 0.59 | 0.50 | 0.48 | 0.47 | 0.46 | 0.45 | |
| Total Liabilities | 13.78 | 13.41 | 12.79 | 12.84 | 10.19 | 9.27 | 8.92 | 9.05 | 9.07 | 8.75 |
| Total Common Equity | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | |
| Retained Earnings | 1.30 | 1.64 | 1.30 | 0.87 | 0.47 | 0.36 | 0.32 | 0.43 | 0.26 | 0.07 | -0.03 | -0.10 | -0.15 | -0.17 | |
| Comprehensive Income | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | -0.01 | -0.01 | 0.00 | 0.01 | 0.00 | -0.01 | 0.00 | -0.01 | 0.00 | |
| Total Common Equity | 4.13 | 4.47 | 4.13 | 3.75 | 3.30 | 2.11 | 2.01 | 1.30 | 1.14 | 0.93 | 0.80 | 0.49 | 0.43 | 0.42 |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Retained Earnings | 1.74 | 1.64 | 1.51 | 1.45 | 1.41 | 1.30 | 1.14 | 1.07 | 0.99 | 0.87 | |
| Comprehensive Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | |
| Total Common Equity | 4.57 | 4.47 | 4.34 | 4.26 | 4.21 | 4.13 | 3.95 | 3.86 | 3.83 | 3.75 |
| Other | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 4.98 | 8.00 | 4.98 | 4.74 | 5.00 | 3.00 | 3.02 | 1.35 | 1.18 | 1.30 | 1.15 | 1.44 | 1.46 | 1.48 | |
| Book Value | 4.13 | 4.47 | 4.13 | 3.75 | 3.30 | 2.11 | 2.01 | 1.30 | 1.14 | 0.93 | 0.80 | 0.49 | 0.43 | 0.42 |
| Other | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Book Value | 4.57 | 4.47 | 4.34 | 4.26 | 4.21 | 4.13 | 3.95 | 3.86 | 3.83 | 3.75 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 0.44 | 0.34 | 0.44 | 0.40 | 0.11 | 0.04 | -0.11 | 0.17 | 0.20 | 0.10 | 0.07 | 0.06 | 0.02 | 0.01 | 0.02 | |
| Depreciation & Amortization | 0.56 | 0.72 | 0.56 | 0.50 | 0.46 | 0.34 | 0.28 | 0.16 | 0.13 | 0.13 | 0.12 | 0.12 | 0.13 | 0.12 | 0.10 | |
| Stock-Based Compensation | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Change Working Capital | 0.03 | -0.02 | 0.03 | -0.21 | -0.49 | -0.35 | 0.21 | -0.05 | -0.01 | -0.05 | 0.00 | -0.06 | -0.05 | 0.00 | -0.04 | |
| Change In Accounts Receivable | -0.09 | -0.17 | -0.11 | -0.10 | -0.20 | -0.30 | 0.19 | -0.05 | -0.03 | -0.04 | 0.00 | -0.14 | -0.13 | -0.02 | -0.03 | |
| Change In Accounts Payable | 0.12 | 0.37 | 0.12 | -0.16 | 0.18 | 0.06 | 0.04 | 0.03 | 0.10 | 0.03 | 0.05 | 0.07 | 0.10 | 0.13 | 0.00 | |
| Change In Inventories | 0.04 | -0.34 | 0.04 | 0.06 | -0.58 | -0.29 | 0.10 | -0.10 | -0.02 | -0.06 | -0.03 | -0.03 | -0.11 | -0.02 | -0.05 | |
| Other Non-cash Items | 0.70 | 0.13 | 0.09 | 0.08 | 0.14 | -0.01 | 0.22 | 0.02 | 0.03 | 0.01 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | |
| Cash from Operations | 1.16 | 0.00 | 0.00 | 0.83 | 0.28 | 0.06 | 0.62 | 0.32 | 0.37 | 0.20 | 0.23 | 0.13 | 0.12 | 0.14 | 0.10 |
| Cash Flow From Operating Activities | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 0.06 | 0.09 | 0.13 | 0.06 | 0.04 | 0.11 | 0.17 | 0.07 | 0.08 | 0.12 | |
| Depreciation & Amortization | 0.20 | 0.20 | 0.20 | 0.19 | 0.18 | 0.15 | 0.14 | 0.14 | 0.14 | 0.13 | |
| Stock-Based Compensation | -0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | |
| Change Working Capital | 0.50 | -0.50 | -0.02 | 0.16 | 0.06 | -0.23 | -0.15 | 0.16 | 0.21 | -0.19 | |
| Change In Accounts Receivable | 0.01 | 0.00 | -0.11 | -0.13 | 0.02 | 0.05 | -0.12 | -0.08 | 0.05 | 0.04 | |
| Change In Accounts Payable | -0.05 | 0.20 | 0.11 | 0.12 | -0.02 | 0.16 | 0.10 | 0.07 | -0.10 | 0.06 | |
| Change In Inventories | 0.14 | -0.55 | -0.22 | 0.20 | 0.02 | -0.34 | -0.22 | 0.22 | 0.16 | -0.13 | |
| Other Non-cash Items | -0.13 | 0.03 | 0.06 | 0.02 | 0.03 | 0.02 | 0.02 | 0.01 | 0.03 | 0.03 | |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -0.40 | -0.51 | -0.40 | -0.27 | -0.22 | -0.19 | -0.16 | -0.14 | -0.14 | -0.14 | -0.12 | -0.10 | -0.09 | -0.07 | -0.07 | |
| Acquisitions | -0.31 | -2.60 | -0.31 | -0.06 | -1.65 | -0.02 | -1.99 | -0.21 | -0.07 | -0.19 | -0.04 | 0.00 | 0.00 | -0.09 | -0.32 | |
| Investments | 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 | |
| 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 | 0.00 | |
| Other Investing Activities | 0.02 | 0.00 | 0.00 | 0.04 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Cash from Investing | -0.68 | 0.00 | 0.00 | -0.29 | -1.86 | -0.20 | -2.15 | -0.35 | -0.21 | -0.33 | -0.16 | -0.10 | -0.09 | -0.15 | -0.39 |
| Cash Flow From Investing Activities | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -0.11 | -0.08 | -0.17 | -0.13 | -0.11 | -0.10 | -0.15 | -0.10 | -0.09 | -0.05 | |
| Acquisitions | -0.06 | 0.00 | -0.04 | -0.02 | -1.96 | -0.57 | 0.00 | 0.00 | -0.09 | -0.21 | |
| 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 | 0.00 | 0.00 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -0.43 | 0.00 | 0.00 | -0.54 | -0.42 | -0.16 | -0.28 | -0.01 | -0.13 | -0.01 | -0.29 | -0.02 | -0.03 | -0.53 | 0.00 | |
| Debt Issued | 0.66 | 3.02 | 0.23 | 0.29 | 2.42 | 0.14 | 1.95 | 0.18 | 0.01 | 0.16 | -0.01 | 0.01 | 0.01 | 2.01 | 0.00 | |
| Issuance of Common Stock | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.83 | 0.00 | 0.00 | 0.00 | 0.23 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Repurchase of Common Stock | -0.10 | -0.08 | -0.10 | -0.02 | -0.01 | 0.00 | -0.01 | -0.02 | -0.03 | 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 | -1.45 | 0.00 | 0.00 | -0.14 | 0.00 | 0.00 | 0.00 | -0.22 | -0.10 | |
| Other Financing Activities | 0.04 | 0.00 | 0.00 | 0.03 | 2.01 | -0.11 | 2.84 | 0.07 | -0.01 | 0.27 | -0.01 | 0.00 | -0.01 | 0.76 | 0.39 | |
| Cash from Financing | -0.47 | 0.00 | 0.00 | -0.54 | 1.58 | -0.27 | 1.93 | 0.04 | -0.16 | 0.13 | -0.08 | -0.02 | -0.04 | 0.01 | 0.29 |
| Cash Flow From Financing Activities | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Debt Issued | 8.30 | 0.31 | 0.30 | -0.17 | 2.08 | 0.80 | 0.13 | -0.19 | -0.07 | 0.37 | |
| 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 | -0.01 | -0.01 | 0.00 | -0.05 | 0.00 | 0.00 | -0.05 | -0.05 | |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 0.01 | 0.06 | 0.01 | 0.00 | 0.00 | -0.41 | 0.41 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | |
| Closing Cash Balance | 0.02 | 0.09 | 0.03 | 0.02 | 0.02 | 0.02 | 0.43 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Cash position | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 0.00 | -0.04 | 0.07 | 0.00 | -0.03 | 0.02 | 0.00 | 0.00 | 0.01 | 0.00 | |
| Closing Cash Balance | 0.05 | 0.05 | 0.09 | 0.02 | 0.02 | 0.05 | 0.03 | 0.02 | 0.02 | 0.02 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 0.77 | 0.70 | 0.77 | 0.56 | 0.06 | -0.12 | 0.47 | 0.18 | 0.23 | 0.06 | 0.12 | 0.03 | 0.03 | 0.07 | 0.03 | |
| Real Free Cash Flow | 0.73 | 0.66 | 0.73 | 0.52 | 0.02 | -0.15 | 0.45 | 0.16 | 0.21 | 0.04 | 0.10 | 0.03 | 0.03 | 0.07 | 0.03 |
| Free Cash Flow | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 0.49 | -0.22 | 0.21 | 0.32 | 0.22 | -0.04 | 0.06 | 0.31 | 0.37 | 0.03 | |
| Real Free Cash Flow | 0.50 | -0.24 | 0.20 | 0.31 | 0.21 | -0.05 | 0.04 | 0.30 | 0.36 | 0.02 |
