QCOM
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 | | 44.87 | 44.28 | 38.96 | 35.82 | 44.20 | 33.57 | 23.53 | 24.27 | 22.73 | 22.29 | 23.55 | 25.28 | 26.49 | 24.87 | 19.12 | 14.96 | 10.99 |
|---|
| Cost of Revenues | | 20.15 | 19.74 | 17.06 | 15.87 | 18.64 | 14.26 | 9.26 | 8.60 | 10.24 | 9.79 | 9.75 | 10.38 | 10.69 | 9.82 | 7.10 | 4.88 | 3.52 |
|---|
| Gross Profit | | 24.72 | 24.55 | 21.90 | 19.95 | 25.57 | 19.30 | 14.28 | 15.67 | 12.49 | 12.50 | 13.81 | 14.90 | 15.80 | 15.05 | 12.03 | 10.08 | 7.47 |
| Revenue |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Revenues | | 12.25 | 11.27 | 10.37 | 10.98 | 11.67 | 10.24 | 9.39 | 9.39 | 9.94 | 8.63 |
|---|
| Cost of Revenues | | 5.57 | 5.03 | 4.61 | 4.94 | 5.16 | 4.47 | 4.17 | 4.11 | 4.31 | 3.88 |
|---|
| Gross Profit | | 6.68 | 6.24 | 5.76 | 6.04 | 6.51 | 5.78 | 5.22 | 5.28 | 5.62 | 4.75 |
| 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 | 8.82 | 8.19 | 7.18 | 5.98 | 5.40 | 5.63 | 5.49 | 5.15 | 5.49 | 5.48 | 4.97 | 3.92 | 3.00 | 2.55 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 2.48 | 2.57 | 2.34 | 2.07 | 2.20 | 2.99 | 2.66 | 2.39 | 2.34 | 2.29 | 2.52 | 2.32 | 1.95 | 1.64 |
|---|
| Depreciation & Amortization | | 1.17 | 1.60 | 1.71 | 1.81 | 1.71 | 1.58 | 1.39 | 1.40 | 1.56 | 1.46 | 1.43 | 1.21 | 1.15 | 1.02 | 0.90 | 1.06 | 0.67 |
|---|
| Total Operating Expenses | | 12.56 | 12.19 | 11.83 | 12.16 | 9.71 | 9.52 | 8.02 | 8.01 | 11.75 | 9.89 | 7.31 | 9.13 | 8.25 | 7.82 | 6.34 | 5.05 | 4.19 |
|---|
| Operating Income | | 12.17 | 12.36 | 10.07 | 7.79 | 15.86 | 9.79 | 6.26 | 7.67 | 0.74 | 2.61 | 6.50 | 5.78 | 7.55 | 7.23 | 5.68 | 5.03 | 3.28 |
| Operating Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.14 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.63 |
|---|
| Depreciation & Amortization | | 0.00 | 0.37 | 0.62 | 0.18 | 0.44 | 0.44 | 0.42 | 0.41 | 0.44 | 0.46 |
|---|
| Total Operating Expenses | | 3.32 | 3.32 | 3.00 | 2.92 | 2.95 | 3.20 | 3.00 | 2.94 | 2.70 | 3.34 |
|---|
| Operating Income | | 3.37 | 2.92 | 2.76 | 3.12 | 3.56 | 2.58 | 2.22 | 2.34 | 2.93 | 1.41 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.47 | 0.64 | 0.68 | 0.31 | 0.09 | 0.08 | 0.16 | 0.32 | 0.63 | 0.62 | 0.61 | 0.53 | 0.59 | 0.70 | 0.61 | 0.50 | 0.53 |
|---|
| Interest Expense | | 0.67 | 0.66 | 0.70 | 0.69 | 0.49 | 0.56 | 0.60 | 0.63 | 0.77 | 0.49 | 0.30 | 0.10 | 0.01 | 0.02 | 0.09 | 0.11 | 0.06 |
|---|
| Other Expense | | 0.41 | 0.31 | 0.27 | -0.35 | -0.86 | 0.49 | -0.54 | -0.19 | 0.54 | 0.90 | 0.64 | 0.82 | 0.65 | 0.29 | 0.88 | 0.28 | 0.75 |
|---|
| IBT | | 12.58 | 12.66 | 10.34 | 7.44 | 15.00 | 10.27 | 5.72 | 7.48 | 0.51 | 3.02 | 6.83 | 6.49 | 8.78 | 8.19 | 6.56 | 5.69 | 4.03 |
|---|
| Income Tax Expense | | 7.21 | 7.12 | 0.23 | 0.10 | 2.01 | 1.23 | 0.52 | 3.10 | 5.38 | 0.56 | 1.13 | 1.22 | 1.24 | 1.35 | 1.28 | 1.13 | 0.79 |
|---|
| Net Income | | 5.37 | 5.54 | 10.14 | 7.23 | 12.94 | 9.04 | 5.20 | 4.39 | -4.86 | 2.47 | 5.71 | 5.27 | 7.97 | 6.85 | 6.11 | 4.26 | 3.25 |
| Net Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Interest Income | | 0.00 | 0.14 | 0.16 | 0.17 | 0.17 | 0.19 | 0.18 | 0.16 | 0.15 | 0.12 |
|---|
| Interest Expense | | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | 0.18 | 0.17 | 0.17 | 0.18 | 0.17 |
|---|
| Other Expense | | 0.18 | 0.05 | 0.19 | -0.02 | 0.08 | 0.01 | 0.06 | 0.16 | 0.03 | 0.01 |
|---|
| IBT | | 3.55 | 2.97 | 2.95 | 3.11 | 3.64 | 2.60 | 2.28 | 2.50 | 2.96 | 1.42 |
|---|
| Income Tax Expense | | 0.54 | 6.09 | 0.29 | 0.29 | 0.46 | -0.32 | 0.17 | 0.22 | 0.15 | -0.21 |
|---|
| Net Income | | 3.00 | -3.12 | 2.67 | 2.81 | 3.18 | 2.92 | 2.13 | 2.33 | 2.77 | 1.49 |
| 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 | $6.47 | $11.52 | $7.99 | $4.58 | $3.62 | $-3.32 | $1.66 | $3.84 | $3.26 | $4.73 | $3.99 | $3.59 | $2.57 | $1.98 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $6.42 | $11.37 | $7.87 | $4.52 | $3.60 | $-3.32 | $1.64 | $3.81 | $3.22 | $4.65 | $3.91 | $3.51 | $2.52 | $1.96 |
|---|
| Shares Outstanding | | 1.07 | 1.10 | 1.12 | 1.12 | 1.12 | 1.13 | 1.14 | 1.21 | 1.46 | 1.48 | 1.48 | 1.62 | 1.68 | 1.72 | 1.70 | 1.66 | 1.64 |
|---|
| Diluted Shares Outstanding | | 1.08 | 1.11 | 1.13 | 1.13 | 1.14 | 1.15 | 1.15 | 1.22 | 1.46 | 1.49 | 1.50 | 1.64 | 1.71 | 1.75 | 1.74 | 1.69 | 1.66 |
| Per Share Data |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.33 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.32 |
|---|
| Shares Outstanding | | 1.07 | 1.10 | 1.09 | 1.10 | 1.11 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 |
|---|
| Diluted Shares Outstanding | | 1.08 | 1.11 | 1.10 | 1.12 | 1.12 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 7.77 | 5.52 | 7.85 | 8.45 | 2.77 | 7.12 | 6.71 | 11.84 | 11.78 | 35.03 | 5.95 | 7.56 | 7.91 | 6.14 | 3.81 | 5.46 | 3.55 |
|---|
| Short Term Investments | | 5.26 | 4.64 | 5.45 | 2.87 | 3.61 | 5.30 | 4.51 | 0.42 | 0.31 | 2.28 | 12.70 | 9.76 | 9.66 | 8.82 | 8.57 | 6.19 | 6.73 |
|---|
| Total Cash & ST Investments | | 13.03 | 10.16 | 13.30 | 11.32 | 6.38 | 12.41 | 11.21 | 12.26 | 12.09 | 37.31 | 18.65 | 17.32 | 17.57 | 14.97 | 12.37 | 11.65 | 10.28 |
|---|
| Accounts Receivable | | 2.95 | 4.32 | 3.93 | 3.18 | 5.64 | 3.58 | 4.00 | 2.47 | 2.90 | 3.63 | 2.22 | 1.96 | 2.41 | 2.14 | 1.46 | 0.99 | 0.73 |
|---|
| Inventory | | 6.02 | 6.53 | 6.42 | 6.42 | 6.34 | 3.23 | 2.60 | 1.40 | 1.69 | 2.04 | 1.56 | 1.49 | 1.46 | 1.30 | 1.03 | 0.77 | 0.53 |
|---|
| Other Current Assets | | 1.33 | 4.76 | 1.58 | 1.54 | 1.63 | 0.85 | 0.70 | 0.63 | 0.70 | 0.62 | 0.56 | 0.69 | 0.40 | 0.57 | 0.47 | 0.35 | 0.28 |
|---|
| Total Current Assets | | 23.33 | 25.75 | 25.23 | 22.46 | 20.72 | 20.08 | 18.52 | 16.77 | 17.38 | 43.59 | 22.98 | 22.10 | 22.41 | 19.56 | 15.65 | 14.29 | 12.13 |
| Current Assets |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Cash And Equivalents | | 5.52 | 5.45 | 7.20 | 8.71 | 7.85 | 7.77 | 9.22 | 8.13 | 8.45 | 6.09 |
|---|
| Short Term Investments | | 4.64 | 4.56 | 6.64 | 5.59 | 5.45 | 5.26 | 4.63 | 3.92 | 2.87 | 2.54 |
|---|
| Total Cash & ST Investments | | 10.16 | 10.01 | 13.85 | 14.31 | 13.30 | 13.03 | 13.85 | 12.05 | 11.32 | 8.63 |
|---|
| Accounts Receivable | | 4.32 | 3.41 | 3.70 | 3.55 | 3.93 | 2.95 | 3.05 | 3.51 | 3.18 | 3.85 |
|---|
| Inventory | | 6.53 | 6.34 | 6.20 | 6.30 | 6.42 | 6.02 | 6.09 | 6.25 | 6.42 | 6.63 |
|---|
| Other Current Assets | | 4.76 | 5.15 | 2.34 | 1.91 | 1.58 | 1.33 | 1.24 | 1.63 | 1.13 | 1.37 |
|---|
| Total Current Assets | | 25.75 | 24.91 | 26.08 | 26.07 | 25.23 | 23.33 | 24.23 | 23.44 | 22.46 | 20.48 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 4.74 | 4.69 | 4.67 | 5.04 | 5.17 | 4.56 | 3.71 | 3.08 | 2.98 | 3.22 | 2.31 | 2.53 | 2.49 | 3.00 | 2.85 | 2.41 | 2.37 |
|---|
| Goodwill | | 10.77 | 11.36 | 10.80 | 10.64 | 10.51 | 7.25 | 6.32 | 6.28 | 6.50 | 6.62 | 5.68 | 5.48 | 4.49 | 3.98 | 3.92 | 3.43 | 1.49 |
|---|
| Intangible Assets | | 1.30 | 1.15 | 1.24 | 1.41 | 1.88 | 1.46 | 1.65 | 2.17 | 2.96 | 3.74 | 3.50 | 3.74 | 2.58 | 2.55 | 2.94 | 3.10 | 3.02 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 1.38 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 1.27 | 13.70 | 13.63 | 14.46 | 14.44 | 14.46 | 9.26 | 8.12 |
|---|
| Other Long-Term Assets | | 8.18 | 6.45 | 8.05 | 6.80 | 8.93 | 6.31 | 4.04 | 3.46 | 1.94 | 4.15 | 2.16 | 1.86 | 0.98 | 0.94 | 1.79 | 2.22 | 1.51 |
|---|
| Total Long-Term Assets | | 29.41 | 24.39 | 29.92 | 28.58 | 28.29 | 21.17 | 17.08 | 16.19 | 15.30 | 21.89 | 29.38 | 28.70 | 26.16 | 25.96 | 27.37 | 22.13 | 18.44 |
|---|
| Total Assets | | 52.74 | 50.14 | 55.15 | 51.04 | 49.01 | 41.24 | 35.59 | 32.96 | 32.69 | 65.49 | 52.36 | 50.80 | 48.57 | 45.52 | 43.01 | 36.42 | 30.57 |
| Long-Term Assets |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Property, Plant & Equipment | | 4.69 | 4.50 | 4.41 | 4.46 | 4.67 | 4.74 | 4.72 | 4.91 | 5.04 | 5.22 |
|---|
| Goodwill | | 11.36 | 11.37 | 10.95 | 10.91 | 10.80 | 10.77 | 10.76 | 10.72 | 10.64 | 10.59 |
|---|
| Intangible Assets | | 1.15 | 1.20 | 1.18 | 1.23 | 1.24 | 1.30 | 1.33 | 1.39 | 1.41 | 1.62 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.38 | 0.00 |
|---|
| Other Long-Term Assets | | 6.45 | 6.77 | 7.00 | 7.51 | 8.05 | 8.18 | 8.14 | 8.10 | 6.80 | 8.33 |
|---|
| Total Long-Term Assets | | 24.39 | 29.95 | 29.29 | 29.51 | 29.92 | 29.41 | 28.94 | 28.70 | 28.58 | 28.53 |
|---|
| Total Assets | | 50.14 | 54.86 | 55.37 | 55.58 | 55.15 | 52.74 | 53.17 | 52.14 | 51.04 | 49.00 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 2.59 | 2.79 | 2.58 | 1.91 | 3.80 | 2.75 | 2.25 | 1.37 | 1.83 | 1.97 | 1.86 | 1.30 | 2.18 | 1.55 | 1.30 | 0.97 | 0.76 |
|---|
| Short-Term Debt | | 1.36 | 0.00 | 1.46 | 1.01 | 1.95 | 2.04 | 0.50 | 2.50 | 1.01 | 2.50 | 1.75 | 1.00 | 0.80 | 0.84 | 0.66 | 0.99 | 1.09 |
|---|
| Other Current Liabilities | | 5.53 | 6.00 | 5.08 | 4.69 | 5.76 | 6.55 | 5.36 | 4.51 | 7.91 | 5.94 | 3.20 | 3.22 | 2.24 | 2.32 | 2.80 | 2.72 | 3.00 |
|---|
| Current Liabilities | | 9.75 | 9.14 | 10.50 | 9.63 | 11.87 | 11.95 | 8.67 | 8.94 | 11.24 | 10.91 | 7.31 | 6.10 | 6.01 | 5.21 | 5.30 | 5.29 | 5.47 |
| Current Liabilities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Accounts Payable | | 2.79 | 2.34 | 2.48 | 2.58 | 2.58 | 2.59 | 2.31 | 2.15 | 1.91 | 1.74 |
|---|
| Short-Term Debt | | 0.00 | 0.00 | 1.37 | 1.37 | 1.46 | 1.36 | 0.91 | 0.91 | 1.01 | 2.31 |
|---|
| Other Current Liabilities | | 6.00 | 5.18 | 5.47 | 5.80 | 5.08 | 4.83 | 4.57 | 4.84 | 4.69 | 3.06 |
|---|
| Current Liabilities | | 9.14 | 7.80 | 9.54 | 9.95 | 10.50 | 9.75 | 9.14 | 9.17 | 9.63 | 8.46 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 13.19 | 14.81 | 13.98 | 15.06 | 13.54 | 13.70 | 15.23 | 13.44 | 15.37 | 19.40 | 10.01 | 9.97 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.57 | 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 | | 0.00 | 0.00 | 2.61 | 1.12 | 0.00 | 1.71 | 1.87 | 2.09 | 2.31 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 28.07 | 28.94 | 28.88 | 29.46 | 31.00 | 31.29 | 29.52 | 28.05 | 31.76 | 34.74 | 20.59 | 19.38 | 9.41 | 9.43 | 9.47 | 9.45 | 9.71 |
| Long-Term Liabilities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Long-Term Debt | | 14.81 | 14.79 | 13.26 | 13.21 | 13.98 | 13.19 | 14.54 | 14.57 | 15.06 | 14.53 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.57 | 0.00 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.00 | 2.61 | 0.00 | 0.00 | 0.00 | 1.12 | 1.13 |
|---|
| Total Liabilities | | 28.94 | 27.65 | 27.64 | 28.70 | 28.88 | 28.07 | 28.70 | 29.08 | 29.46 | 28.33 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.00 | 0.00 | 0.00 | 0.49 | 0.20 | 0.00 | 0.59 | 0.34 | 0.00 | 0.27 | 0.41 | 0.00 | 7.74 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 24.27 | 20.65 | 25.69 | 20.73 | 17.84 | 9.82 | 5.28 | 4.47 | 0.66 | 30.09 | 30.94 | 31.23 | 30.80 | 25.46 | 20.70 | 16.20 | 13.31 |
|---|
| Comprehensive Income | | 0.40 | 0.56 | 0.59 | 0.36 | -0.02 | 0.13 | 0.21 | 0.10 | 0.27 | 0.38 | 0.43 | 0.20 | 0.63 | 0.75 | 0.87 | 0.35 | 0.70 |
|---|
| Total Common Equity | | 24.67 | 21.21 | 26.27 | 21.58 | 18.01 | 9.95 | 6.08 | 4.91 | 0.93 | 30.75 | 31.78 | 31.42 | 39.17 | 36.09 | 33.52 | 26.95 | 20.86 |
| Total Common Equity |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 | 0.00 | 0.49 | 0.08 |
|---|
| Retained Earnings | | 20.65 | 26.55 | 27.33 | 26.61 | 25.69 | 24.27 | 23.97 | 22.57 | 20.73 | 20.16 |
|---|
| Comprehensive Income | | 0.56 | 0.66 | 0.40 | 0.27 | 0.59 | 0.40 | 0.44 | 0.49 | 0.36 | 0.43 |
|---|
| Total Common Equity | | 21.21 | 27.21 | 27.73 | 26.88 | 26.27 | 24.67 | 24.47 | 23.06 | 21.58 | 20.67 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 14.55 | 14.81 | 15.44 | 15.40 | 15.48 | 15.75 | 15.73 | 15.93 | 16.37 | 21.89 | 11.76 | 10.97 | 0.00 | 0.02 | 0.00 | 0.99 | 1.09 |
|---|
| Book Value | | 24.67 | 21.21 | 26.27 | 21.58 | 18.01 | 9.95 | 6.08 | 4.91 | 0.93 | 30.75 | 31.77 | 31.41 | 39.17 | 36.09 | 33.55 | 26.97 | 20.86 |
| Other |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Debt | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 21.21 | 27.21 | 27.73 | 26.88 | 26.27 | 24.67 | 24.47 | 23.06 | 21.58 | 20.67 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 8.82 | 5.54 | 10.11 | 7.34 | 12.99 | 9.04 | 5.20 | 4.39 | -4.86 | 2.47 | 5.70 | 5.27 | 7.30 | 6.85 | 6.06 | 4.24 | 3.25 |
|---|
| Depreciation & Amortization | | 1.73 | 1.60 | 1.71 | 1.81 | 1.76 | 1.58 | 1.39 | 1.40 | 1.56 | 1.46 | 1.43 | 1.21 | 1.15 | 1.02 | 0.90 | 1.06 | 0.67 |
|---|
| Stock-Based Compensation | | 2.56 | 2.78 | 2.65 | 2.48 | 2.03 | 1.66 | 1.21 | 1.04 | 0.88 | 0.91 | 0.94 | 1.03 | 1.06 | 1.11 | 1.04 | 0.82 | 0.61 |
|---|
| Change Working Capital | | 3.78 | 0.41 | 1.22 | 1.15 | -7.80 | -0.46 | -1.61 | -1.22 | 1.46 | 0.42 | -0.15 | -1.95 | -0.62 | -0.12 | -0.67 | 0.44 | -0.05 |
|---|
| Change In Accounts Receivable | | 0.89 | -0.37 | -0.77 | 2.47 | -2.07 | 0.43 | -1.53 | 1.37 | 0.73 | -1.10 | -0.23 | 0.55 | -0.28 | -0.68 | -0.46 | -0.14 | -0.02 |
|---|
| Change In Accounts Payable | | 0.86 | 0.12 | 0.68 | -1.88 | 1.04 | 0.50 | 0.91 | -0.44 | -0.09 | -0.05 | 0.54 | -0.91 | 0.62 | 0.31 | 0.37 | -0.03 | 0.15 |
|---|
| Change In Inventories | | 0.60 | -0.14 | 0.01 | 0.01 | -3.14 | -0.62 | -1.16 | 0.27 | 0.34 | -0.20 | -0.05 | 0.09 | -0.16 | -0.30 | -0.25 | -0.06 | -0.08 |
|---|
| Other Non-cash Items | | -0.02 | 3.67 | -0.42 | -0.21 | 0.26 | -1.05 | -0.07 | -0.29 | 0.35 | -0.17 | -0.32 | -0.10 | -0.30 | -0.34 | -1.72 | -0.47 | -0.52 |
|---|
| Cash from Operations | | 13.65 | 0.00 | 0.00 | 11.30 | 9.10 | 10.54 | 5.81 | 7.29 | 3.90 | 4.69 | 7.40 | 5.51 | 8.89 | 8.78 | 6.00 | 4.90 | 4.08 |
| Cash Flow From Operating Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Income | | 3.00 | -3.12 | 2.67 | 2.81 | 3.18 | 2.92 | 2.11 | 2.28 | 2.81 | 1.63 |
|---|
| Depreciation & Amortization | | 0.39 | 0.00 | 0.40 | 0.40 | 0.44 | 0.44 | 0.42 | 0.41 | 0.44 | 0.46 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.66 | 0.70 | 0.76 | 0.70 | 0.64 | 0.71 | 0.60 | 0.61 |
|---|
| Change Working Capital | | 0.59 | 0.65 | -0.02 | -0.03 | 0.03 | -0.86 | 0.73 | 1.17 | 0.19 | 1.70 |
|---|
| Change In Accounts Receivable | | 0.24 | -0.90 | 0.31 | -0.17 | 0.39 | -0.99 | 0.13 | 0.42 | -0.33 | 0.67 |
|---|
| Change In Accounts Payable | | -0.07 | 0.34 | -0.12 | -0.11 | 0.01 | -0.01 | 0.27 | 0.18 | 0.24 | 0.17 |
|---|
| Change In Inventories | | -0.10 | -0.17 | -0.17 | 0.09 | 0.11 | -0.38 | 0.07 | 0.16 | 0.17 | 0.20 |
|---|
| Other Non-cash Items | | 0.97 | 6.47 | -0.83 | -1.08 | -0.07 | -0.02 | -0.07 | -0.24 | -0.08 | 0.12 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.09 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -1.08 | -1.19 | -1.04 | -1.45 | -2.26 | -1.89 | -1.41 | -0.89 | -0.78 | -0.69 | -0.54 | -0.99 | -1.19 | -1.05 | -1.28 | -0.59 | -0.43 |
|---|
| Acquisitions | | -0.36 | -0.74 | -0.25 | -0.24 | -4.91 | -1.38 | -0.19 | -0.25 | -0.33 | -1.54 | -0.81 | -3.00 | -0.88 | -0.19 | -0.83 | -3.13 | -0.09 |
|---|
| Investments | | -4.80 | -5.08 | -5.07 | -0.67 | -1.41 | -5.91 | -6.21 | 0.89 | -5.99 | -19.77 | -18.19 | -16.56 | -16.88 | -17.26 | -19.52 | -11.44 | -9.82 |
|---|
| Sales of Investment | | 2.42 | 5.76 | 2.77 | 1.59 | 2.75 | 5.88 | 2.50 | 0.21 | 9.46 | 42.42 | 15.62 | 16.74 | 16.41 | 16.86 | 12.92 | 10.68 | 10.47 |
|---|
| Other Investing Activities | | -0.04 | 0.00 | 0.00 | 1.53 | 0.03 | -0.06 | 0.04 | -0.76 | 2.02 | -1.95 | 0.44 | 0.24 | 0.89 | 0.06 | 1.84 | 0.00 | -0.97 |
|---|
| Cash from Investing | | -3.86 | 0.00 | 0.00 | 0.76 | -5.80 | -3.36 | -5.26 | -0.81 | 4.38 | 18.46 | -3.49 | -3.57 | -1.64 | -1.58 | -6.88 | -4.49 | -0.84 |
| Cash Flow From Investing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Capital Expenditure | | -0.55 | -0.41 | -0.29 | -0.21 | -0.28 | -0.26 | -0.39 | -0.18 | -0.21 | -0.29 |
|---|
| Acquisitions | | -1.09 | -0.02 | -0.37 | -0.08 | -0.26 | -0.02 | -0.07 | -0.10 | -0.06 | -0.13 |
|---|
| Investments | | -1.05 | -0.91 | -0.75 | -2.38 | -0.96 | -0.91 | -1.31 | -1.39 | -1.45 | -0.65 |
|---|
| Sales of Investment | | 0.77 | 0.87 | 2.74 | 1.40 | 0.75 | 0.80 | 0.73 | 0.78 | 0.46 | 0.45 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.62 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -2.11 | 0.00 | 0.00 | -0.06 | -8.89 | -2.89 | -5.07 | -6.49 | -16.63 | -9.31 | -8.20 | -3.08 | 0.00 | -0.44 | -0.59 | -1.56 | -1.06 |
|---|
| Debt Issued | | 1.22 | -0.63 | 0.04 | -0.02 | 8.63 | 2.90 | 4.86 | 6.06 | 11.10 | 19.45 | 8.99 | 14.05 | -0.02 | 0.46 | -0.40 | 1.46 | 2.15 |
|---|
| Issuance of Common Stock | | 0.80 | 0.00 | 0.00 | 0.43 | 0.36 | 0.35 | 0.33 | 0.41 | 0.60 | 0.50 | 0.67 | 0.79 | 1.44 | 1.53 | 1.71 | 2.65 | 0.69 |
|---|
| Repurchase of Common Stock | | -3.22 | -8.79 | -4.12 | -2.97 | -3.13 | -3.37 | -2.45 | -1.79 | -22.58 | -1.34 | -3.92 | -11.25 | -4.55 | -4.61 | -1.31 | -0.14 | -3.02 |
|---|
| Dividends Paid | | -3.63 | 0.00 | 0.00 | -3.46 | -3.21 | -3.01 | -2.88 | -2.97 | -3.47 | -3.25 | -2.99 | -2.88 | -2.59 | -2.06 | -1.58 | -1.35 | -1.18 |
|---|
| Other Financing Activities | | -0.42 | 0.00 | 0.00 | 0.36 | 7.68 | 2.11 | 4.36 | 4.45 | 10.58 | 19.29 | 8.92 | 14.16 | 0.22 | 0.73 | 1.02 | 1.91 | 2.16 |
|---|
| Cash from Financing | | -8.19 | 0.00 | 0.00 | -6.66 | -7.20 | -6.80 | -5.71 | -6.39 | -31.49 | 5.88 | -5.52 | -2.26 | -5.48 | -4.85 | -0.76 | 1.52 | -2.41 |
| Cash Flow From Financing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Debt Issued | | 14.81 | 0.02 | 0.17 | 0.05 | -0.86 | 0.89 | -0.90 | -0.02 | 0.08 | -0.05 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.20 |
|---|
| Repurchase of Common Stock | | -2.65 | -2.44 | -2.85 | -1.75 | -1.75 | -1.30 | -1.30 | -0.73 | -0.78 | -0.40 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.89 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.20 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.12 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 1.65 | -0.01 | -0.68 | 5.43 | -4.02 | 0.41 | -5.13 | 0.06 | -23.25 | 29.08 | -1.61 | -0.35 | 1.77 | 2.34 | -1.66 | 1.92 | 0.83 |
|---|
| Closing Cash Balance | | 7.77 | 7.84 | 7.85 | 8.53 | 3.10 | 7.12 | 6.71 | 11.84 | 11.78 | 35.03 | 5.95 | 7.56 | 7.91 | 6.14 | 3.81 | 5.46 | 3.55 |
| Cash position |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Change in Cash | | -0.64 | 0.07 | 0.57 | -1.51 | 0.86 | 0.08 | -1.45 | 1.03 | -0.33 | 2.35 |
|---|
| Closing Cash Balance | | 7.21 | 7.84 | 7.77 | 7.20 | 8.71 | 7.85 | 7.77 | 9.22 | 8.19 | 8.53 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 12.57 | 12.82 | 11.16 | 9.85 | 6.83 | 8.65 | 4.41 | 6.40 | 3.11 | 4.00 | 6.86 | 4.51 | 7.70 | 7.73 | 4.71 | 4.31 | 3.65 |
|---|
| Real Free Cash Flow | | 10.01 | 10.04 | 8.51 | 7.37 | 4.80 | 6.99 | 3.20 | 5.36 | 2.23 | 3.09 | 5.92 | 3.49 | 6.64 | 6.63 | 3.68 | 3.48 | 3.04 |
| Free Cash Flow |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Free Cash Flow | | 4.42 | 3.59 | 2.58 | 2.34 | 4.31 | 2.39 | 2.67 | 3.37 | 2.74 | 3.80 |
|---|
| Real Free Cash Flow | | 4.42 | 3.59 | 1.92 | 1.64 | 3.55 | 1.69 | 2.02 | 2.67 | 2.13 | 3.19 |