RADL3.SA
Výsledovka
Rozvaha
Peněžní toky
V miliardách (BRL)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 44.25 | 44.25 | 38.86 | 33.97 | 29.07 | 24.13 | 20.07 | 17.57 | 14.80 | 13.21 | 11.26 | 8.90 | 7.39 | 6.23 | 5.38 | 2.73 | 2.01 |
|---|
| Cost of Revenues | | 32.32 | 33.30 | 27.31 | 23.77 | 20.26 | 16.92 | 14.18 | 12.37 | 10.36 | 9.22 | 7.75 | 6.18 | 5.28 | 4.51 | 3.89 | 2.01 | 1.53 |
|---|
| Gross Profit | | 11.93 | 10.95 | 11.55 | 10.21 | 8.81 | 7.21 | 5.89 | 5.20 | 4.45 | 3.99 | 3.50 | 2.71 | 2.11 | 1.72 | 1.49 | 0.72 | 0.48 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 12.10 | 11.26 | 10.83 | 10.05 | 10.09 | 9.99 | 9.69 | 9.10 | 8.92 | 8.68 |
|---|
| Cost of Revenues | | 9.07 | 8.46 | 7.63 | 7.17 | 7.10 | 7.02 | 6.76 | 6.44 | 6.65 | 6.09 |
|---|
| Gross Profit | | 3.04 | 2.81 | 3.20 | 2.88 | 2.99 | 2.97 | 2.93 | 2.66 | 2.27 | 2.59 |
| 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 | 8.19 | 7.06 | 5.88 | 4.96 | 4.30 | 3.68 | 2.86 | 2.52 | 1.98 | 1.60 | 1.36 | 1.17 | 0.46 | 0.37 |
|---|
| Depreciation & Amortization | | 2.04 | 2.01 | 0.91 | 0.80 | 1.52 | 1.33 | 1.18 | 1.04 | 0.41 | 0.34 | 0.27 | 0.23 | 0.19 | 0.16 | 0.12 | 0.06 | 0.03 |
|---|
| Total Operating Expenses | | 9.31 | 8.31 | 9.18 | 8.13 | 6.98 | 5.83 | 4.96 | 4.30 | 3.68 | 3.20 | 2.80 | 2.21 | 1.80 | 1.57 | 1.33 | 0.64 | 0.37 |
|---|
| Operating Income | | 2.62 | 2.64 | 2.37 | 2.08 | 1.48 | 1.22 | 0.85 | 0.79 | 0.72 | 0.79 | 0.71 | 0.09 | 0.31 | 0.15 | 0.16 | 0.08 | 0.11 |
| 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 | 1.79 | 2.10 |
|---|
| Depreciation & Amortization | | 0.53 | 0.51 | 0.50 | 0.50 | -0.47 | 0.48 | 0.46 | 0.45 | 0.42 | 0.44 |
|---|
| Total Operating Expenses | | 2.36 | 2.06 | 2.48 | 2.40 | 2.46 | 2.32 | 2.28 | 2.13 | 1.76 | 2.11 |
|---|
| Operating Income | | 0.67 | 0.75 | 0.72 | 0.49 | 0.53 | 0.65 | 0.66 | 0.53 | 0.51 | 0.42 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.03 | 0.02 | 0.04 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.01 |
|---|
| Interest Expense | | 1.07 | 1.07 | 0.79 | 0.74 | 0.29 | 0.23 | 0.23 | 0.22 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 |
|---|
| Other Expense | | -1.17 | -1.19 | -0.95 | -0.86 | -0.29 | -0.24 | -0.24 | 0.00 | -0.08 | -0.11 | -0.11 | 0.35 | -0.01 | -0.01 | 0.00 | 0.01 | 0.01 |
|---|
| IBT | | 1.45 | 1.45 | 1.42 | 1.22 | 1.19 | 0.99 | 0.62 | 0.78 | 0.64 | 0.69 | 0.60 | 0.44 | 0.30 | 0.14 | 0.16 | 0.09 | 0.12 |
|---|
| Income Tax Expense | | 0.15 | 0.15 | 0.21 | 0.13 | 0.18 | 0.22 | 0.12 | 0.00 | 0.13 | 0.17 | 0.14 | 0.10 | 0.08 | 0.04 | 0.05 | 0.02 | 0.03 |
|---|
| Net Income | | 1.30 | 1.30 | 1.20 | 1.05 | 1.00 | 0.75 | 0.48 | 0.77 | 0.50 | 0.51 | 0.45 | 0.34 | 0.22 | 0.10 | 0.10 | 0.07 | 0.09 |
| 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 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.04 | 0.00 |
|---|
| Interest Expense | | 0.30 | 0.27 | 0.28 | 0.22 | 0.15 | 0.20 | 0.19 | 0.22 | 0.19 | 0.17 |
|---|
| Other Expense | | -0.37 | -0.20 | -0.32 | -0.29 | -0.25 | -0.21 | -0.24 | -0.25 | -0.22 | -0.19 |
|---|
| IBT | | 0.30 | 0.54 | 0.40 | 0.20 | 0.28 | 0.44 | 0.42 | 0.28 | 0.30 | 0.30 |
|---|
| Income Tax Expense | | 0.01 | 0.08 | 0.02 | 0.04 | -0.07 | 0.10 | 0.09 | 0.09 | 0.02 | 0.03 |
|---|
| Net Income | | 0.30 | 0.45 | 0.37 | 0.16 | 0.35 | 0.34 | 0.33 | 0.19 | 0.26 | 0.26 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | R$0.00 | R$0.00 | R$0.73 | R$0.65 | R$0.58 | R$0.44 | R$0.28 | R$0.45 | R$0.29 | R$0.30 | R$0.26 | R$0.20 | R$0.13 | R$0.06 | R$0.06 | R$0.04 | R$0.10 |
|---|
| EPS Diluted | | R$0.00 | R$0.00 | R$0.73 | R$0.62 | R$0.60 | R$0.44 | R$0.28 | R$0.45 | R$0.29 | R$0.30 | R$0.26 | R$0.20 | R$0.13 | R$0.06 | R$0.06 | R$0.04 | R$0.09 |
|---|
| Shares Outstanding | | 1.75 | 1.65 | 1.65 | 1.63 | 1.71 | 1.72 | 1.72 | 1.72 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 | 1.72 | 1.72 | 1.65 | 0.93 |
|---|
| Diluted Shares Outstanding | | 1.75 | 1.66 | 1.65 | 1.70 | 1.65 | 1.72 | 1.72 | 1.72 | 1.71 | 1.72 | 1.71 | 1.71 | 1.71 | 1.72 | 1.72 | 1.65 | 0.94 |
| 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 | $0.20 | $0.20 | $0.11 | $0.11 | $0.15 | $0.16 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.20 | $0.20 | $0.11 | $0.11 | $0.15 | $0.16 |
|---|
| Shares Outstanding | | 1.75 | 1.71 | 1.65 | 1.65 | 1.71 | 1.65 | 1.72 | 1.65 | 1.71 | 1.69 |
|---|
| Diluted Shares Outstanding | | 1.75 | 1.71 | 1.66 | 1.65 | 1.71 | 1.66 | 1.72 | 1.67 | 1.71 | 1.69 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.37 | 0.53 | 0.41 | 0.43 | 0.36 | 0.88 | 0.30 | 0.24 | 0.26 | 0.28 | 0.27 | 0.28 | 0.24 | 0.17 | 0.34 | 0.18 |
|---|
| Short Term Investments | | 0.00 | 0.02 | 0.00 | 0.00 | -0.19 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
|---|
| Total Cash & ST Investments | | 0.37 | 0.54 | 0.41 | 0.43 | 0.36 | 0.88 | 0.30 | 0.24 | 0.26 | 0.28 | 0.27 | 0.28 | 0.24 | 0.17 | 0.34 | 0.20 |
|---|
| Accounts Receivable | | 2.91 | 2.71 | 3.08 | 2.75 | 1.95 | 1.65 | 1.36 | 1.04 | 1.03 | 0.90 | 0.00 | 0.00 | 0.00 | 0.44 | 0.00 | 0.00 |
|---|
| Inventory | | 7.69 | 8.41 | 7.20 | 6.13 | 5.12 | 4.23 | 3.85 | 3.09 | 2.52 | 2.15 | 1.65 | 1.34 | 1.13 | 0.97 | 0.81 | 0.30 |
|---|
| Other Current Assets | | 0.98 | 1.04 | 0.87 | 0.27 | 0.29 | 0.26 | 0.24 | 0.16 | 0.12 | 0.11 | 0.77 | 0.62 | 0.53 | 0.12 | 0.47 | 0.17 |
|---|
| Total Current Assets | | 11.95 | 12.70 | 11.56 | 9.58 | 7.72 | 7.02 | 5.76 | 4.53 | 3.93 | 3.43 | 2.69 | 2.24 | 1.90 | 1.69 | 1.63 | 0.67 |
| 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 | | 0.44 | 0.53 | 0.40 | 0.53 | 0.41 | 0.37 | 0.41 | 0.41 | 0.59 | 0.35 |
|---|
| Short Term Investments | | 0.10 | 0.08 | 0.07 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.03 |
|---|
| Total Cash & ST Investments | | 0.54 | 0.61 | 0.47 | 0.54 | 0.41 | 0.37 | 0.41 | 0.41 | 0.62 | 0.37 |
|---|
| Accounts Receivable | | 4.59 | 3.08 | 2.87 | 2.71 | 4.23 | 2.91 | 2.96 | 3.08 | 2.90 | 2.07 |
|---|
| Inventory | | 8.50 | 8.32 | 8.60 | 8.41 | 8.13 | 7.69 | 7.68 | 7.20 | 6.93 | 6.63 |
|---|
| Other Current Assets | | 0.12 | 1.27 | 1.17 | 1.04 | 0.12 | 0.93 | 0.93 | 0.87 | 0.87 | 0.83 |
|---|
| Total Current Assets | | 13.75 | 13.28 | 13.11 | 12.70 | 12.89 | 11.95 | 12.03 | 11.56 | 11.32 | 9.90 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 6.13 | 6.55 | 5.94 | 5.57 | 5.33 | 5.02 | 4.81 | 1.55 | 1.28 | 1.01 | 0.80 | 0.65 | 0.54 | 0.45 | 0.37 | 0.15 |
|---|
| Goodwill | | 1.06 | 1.06 | 1.06 | 1.08 | 0.96 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.82 | 0.80 | 0.80 | 0.80 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.89 | 0.97 | 0.86 | 0.66 | 0.53 | 0.44 | 0.42 | 0.38 | 0.37 | 0.35 | 0.34 | 0.33 | 0.35 | 0.37 | 1.13 | 0.07 |
|---|
| Long-Term Investments | | 0.01 | 0.27 | 0.01 | 0.00 | 0.19 | 0.48 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 |
|---|
| Other Long-Term Assets | | 0.67 | 0.30 | 0.66 | 0.28 | 0.00 | 0.01 | 0.43 | 0.07 | 0.07 | 0.05 | 0.04 | 0.03 | 0.02 | 0.02 | 0.04 | 0.05 |
|---|
| Total Long-Term Assets | | 8.76 | 9.44 | 8.53 | 7.61 | 7.06 | 6.81 | 6.49 | 2.82 | 2.54 | 2.23 | 2.01 | 1.81 | 1.71 | 1.65 | 1.54 | 0.26 |
|---|
| Total Assets | | 20.71 | 22.14 | 20.09 | 17.19 | 14.78 | 13.83 | 12.25 | 7.35 | 6.46 | 5.66 | 4.70 | 4.05 | 3.61 | 3.34 | 3.17 | 0.92 |
| 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 | | 7.08 | 6.88 | 6.68 | 6.55 | 6.31 | 6.13 | 6.08 | 5.94 | 5.85 | 5.75 |
|---|
| Goodwill | | 1.09 | 1.05 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.07 | 1.07 |
|---|
| Intangible Assets | | 0.98 | 0.99 | 0.96 | 0.97 | 0.93 | 0.89 | 0.85 | 0.86 | 0.80 | 0.74 |
|---|
| Long-Term Investments | | 0.31 | 0.28 | 0.27 | 0.27 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
|---|
| Other Long-Term Assets | | 0.25 | 0.24 | 0.25 | 0.30 | 0.56 | 0.26 | 0.48 | 0.66 | 0.33 | 0.28 |
|---|
| Total Long-Term Assets | | 10.38 | 9.77 | 9.53 | 9.44 | 9.07 | 8.76 | 8.62 | 8.53 | 8.07 | 7.85 |
|---|
| Total Assets | | 24.13 | 23.05 | 22.63 | 22.14 | 21.96 | 20.71 | 20.65 | 20.09 | 19.39 | 17.75 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 4.91 | 5.82 | 5.09 | 4.26 | 3.66 | 3.11 | 2.65 | 2.14 | 1.82 | 1.62 | 1.20 | 0.87 | 0.67 | 0.58 | 0.61 | 0.02 |
|---|
| Short-Term Debt | | 0.42 | 1.59 | 1.46 | 0.95 | 1.31 | 1.03 | 0.80 | 0.27 | 0.20 | 0.13 | 0.11 | 0.10 | 0.11 | 0.06 | 0.00 | 0.21 |
|---|
| Other Current Liabilities | | 2.58 | 1.43 | 1.16 | 1.16 | 0.23 | 0.16 | 0.14 | 0.41 | 0.11 | 0.11 | 0.17 | 0.14 | 0.14 | 0.08 | 0.18 | 0.04 |
|---|
| Current Liabilities | | 7.90 | 9.22 | 8.08 | 6.37 | 5.90 | 4.80 | 4.08 | 2.91 | 2.49 | 2.18 | 1.65 | 1.28 | 1.02 | 0.86 | 0.79 | 0.29 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 6.11 | 5.65 | 6.05 | 5.82 | 5.70 | 4.89 | 5.59 | 5.09 | 4.65 | 4.11 |
|---|
| Short-Term Debt | | 1.53 | 1.92 | 1.73 | 1.59 | 1.57 | 1.33 | 1.20 | 1.46 | 1.43 | 1.39 |
|---|
| Other Current Liabilities | | 2.23 | 1.53 | 1.57 | 1.43 | 1.61 | 0.82 | 0.78 | 1.52 | 1.62 | 1.46 |
|---|
| Current Liabilities | | 9.87 | 9.50 | 9.75 | 9.22 | 9.30 | 7.90 | 8.39 | 8.08 | 7.70 | 6.96 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 6.25 | 6.11 | 5.60 | 5.11 | 3.87 | 4.05 | 3.52 | 0.57 | 0.41 | 0.28 | 0.19 | 0.18 | 0.16 | 0.13 | 0.00 | 0.03 |
|---|
| Capital Leases | | 4.16 | 4.40 | 3.94 | 3.74 | 3.67 | 3.43 | 3.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.02 | 0.09 | 0.07 | 0.12 | 0.24 | 0.23 | 0.19 | 0.17 | 0.13 | 0.09 | 0.06 | 0.05 | 0.00 |
|---|
| Total Liabilities | | 14.52 | 15.70 | 14.07 | 11.78 | 10.06 | 9.40 | 8.17 | 3.82 | 3.21 | 2.72 | 2.04 | 1.59 | 1.29 | 1.08 | 0.97 | 0.32 |
| 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 | | 6.62 | 6.50 | 5.99 | 6.11 | 6.00 | 6.25 | 5.75 | 5.60 | 5.60 | 4.89 |
|---|
| Capital Leases | | 0.00 | 4.72 | 4.55 | 4.40 | 4.29 | 4.16 | 4.11 | 3.94 | 3.93 | 3.88 |
|---|
| Def. Tax Liability | | 0.30 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 17.12 | 16.37 | 16.13 | 15.70 | 15.64 | 14.52 | 14.51 | 14.07 | 13.59 | 12.14 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 4.00 | 4.00 | 4.00 | 2.50 | 2.50 | 2.50 | 2.50 | 1.81 | 1.81 | 1.81 | 1.81 | 0.91 | 0.91 | 0.91 | 0.91 | 0.29 |
|---|
| Retained Earnings | | 1.95 | 2.25 | 1.79 | 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 |
|---|
| Comprehensive Income | | 0.15 | 0.17 | 0.09 | 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 | | 6.18 | 6.43 | 5.96 | 5.34 | 4.68 | 4.36 | 4.03 | 3.50 | 3.22 | 2.91 | 2.63 | 2.46 | 2.33 | 2.26 | 2.20 | 0.60 |
| 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 | | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 |
|---|
| Retained Earnings | | 0.62 | 0.29 | 0.05 | 2.25 | 2.06 | 1.95 | 1.91 | 1.79 | 1.57 | 1.40 |
|---|
| Comprehensive Income | | 2.38 | 2.38 | 2.37 | 0.17 | 0.16 | 0.15 | 0.08 | 0.09 | 0.08 | 0.07 |
|---|
| Total Common Equity | | 7.00 | 6.67 | 6.49 | 6.43 | 6.30 | 6.18 | 6.07 | 5.96 | 5.72 | 5.53 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 6.67 | 7.70 | 7.07 | 6.06 | 5.18 | 5.08 | 4.31 | 0.84 | 0.61 | 0.41 | 0.30 | 0.28 | 0.27 | 0.19 | 0.00 | 0.24 |
|---|
| Book Value | | 6.19 | 6.44 | 6.03 | 5.40 | 4.72 | 4.43 | 4.08 | 3.53 | 3.25 | 2.94 | 2.66 | 2.46 | 2.33 | 2.26 | 2.20 | 0.60 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.07 | 0.07 | 0.07 | 0.07 |
|---|
| Book Value | | 7.00 | 6.67 | 6.49 | 6.43 | 6.30 | 6.18 | 6.07 | 5.96 | 5.72 | 5.53 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.08 | 1.30 | 1.28 | 1.05 | 1.19 | 0.99 | 0.62 | 0.78 | 0.64 | 0.69 | 0.60 | 0.44 | 0.30 | 0.14 | 0.16 | 0.09 | 0.12 |
|---|
| Depreciation & Amortization | | 1.75 | 2.01 | 0.91 | 1.66 | 1.52 | 1.33 | 1.18 | 1.04 | 0.41 | 0.34 | 0.27 | 0.23 | 0.19 | 0.16 | 0.12 | 0.06 | 0.03 |
|---|
| Stock-Based Compensation | | 0.03 | 0.00 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | -1.61 | -1.00 | -0.11 | -2.17 | -0.93 | -0.46 | -0.29 | -0.68 | -0.32 | -0.34 | -0.26 | -0.11 | -0.12 | -0.02 | -0.19 | -0.10 | -0.07 |
|---|
| Change In Accounts Receivable | | -0.97 | -0.75 | 0.46 | -0.89 | 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 | | 0.71 | 1.10 | 0.66 | 0.69 | 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 | | -1.07 | -1.16 | -1.24 | -1.07 | -1.04 | -0.90 | -0.39 | -0.67 | -0.57 | -0.37 | -0.48 | -0.29 | -0.22 | -0.17 | -0.16 | -0.12 | -0.04 |
|---|
| Other Non-cash Items | | 4.08 | 0.13 | -0.20 | 1.21 | -0.11 | 0.32 | 0.30 | -0.06 | 0.05 | 0.07 | 0.06 | 0.03 | 0.02 | 0.03 | 0.01 | 0.01 | 0.00 |
|---|
| Cash from Operations | | 1.67 | 0.00 | 0.00 | 1.79 | 1.68 | 1.55 | 1.48 | 0.97 | 0.68 | 0.63 | 0.56 | 0.50 | 0.36 | 0.31 | 0.11 | 0.03 | 0.05 |
| 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 | | 0.30 | 0.45 | 0.40 | 0.20 | 0.14 | 0.34 | 0.42 | 0.28 | 0.26 | 0.30 |
|---|
| Depreciation & Amortization | | 0.53 | 0.51 | 0.50 | 0.50 | 0.45 | 0.46 | 0.46 | 0.44 | 0.42 | 0.45 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.01 | 0.01 | 0.04 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Change Working Capital | | -0.33 | -0.06 | -0.40 | -0.21 | 0.47 | -0.06 | -0.69 | 0.03 | -0.31 | -0.61 |
|---|
| Change In Accounts Receivable | | 0.00 | -0.39 | -0.22 | -0.18 | 0.69 | -0.46 | 0.03 | 0.12 | -0.29 | -0.84 |
|---|
| Change In Accounts Payable | | 0.79 | 0.48 | 0.00 | 0.00 | 0.00 | 0.82 | 0.00 | 0.00 | 0.31 | 0.61 |
|---|
| Change In Inventories | | -1.07 | -0.18 | 0.30 | -0.21 | -0.28 | -0.45 | -0.02 | -0.48 | -0.27 | -0.30 |
|---|
| Other Non-cash Items | | -0.08 | 0.09 | -0.02 | 0.03 | 0.00 | 0.03 | 0.05 | -0.11 | 1.39 | 0.18 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.67 | 0.09 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -1.23 | -1.40 | -1.28 | -1.30 | -1.19 | -0.86 | -0.68 | -0.29 | -0.70 | -0.64 | -0.49 | -0.38 | -0.27 | -0.24 | -0.26 | -0.08 | -0.10 |
|---|
| Acquisitions | | -0.12 | 0.00 | -0.12 | 0.00 | -0.04 | -0.01 | 0.00 | 0.28 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.23 | 0.00 |
|---|
| 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 | 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 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Investing | | -1.35 | 0.00 | 0.00 | -1.31 | -1.23 | -0.89 | -0.67 | 0.00 | -0.70 | -0.64 | -0.49 | -0.39 | -0.27 | -0.24 | -0.26 | 0.14 | -0.10 |
| 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 | | -0.43 | -0.38 | -0.32 | -0.27 | -0.43 | -0.37 | -0.28 | -0.20 | -0.40 | -0.35 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | -0.12 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | 0.08 | -0.02 | -0.01 | 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 | -0.40 | -0.35 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.93 | 0.00 | 0.00 | 0.79 | -0.67 | -0.52 | -0.23 | -0.46 | -0.20 | -0.22 | -0.13 | -0.11 | -0.09 | -0.06 | -0.08 | -0.03 | -0.02 |
|---|
| Debt Issued | | 2.13 | 7.70 | 0.63 | 1.80 | 1.55 | 0.61 | 1.00 | 3.93 | 0.43 | 0.42 | 0.24 | 0.12 | 0.10 | 0.14 | 0.27 | -0.22 | 0.26 |
|---|
| 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 | 0.13 |
|---|
| Repurchase of Common Stock | | 0.00 | 0.00 | -0.07 | 0.00 | 0.00 | -0.07 | 0.00 | 0.00 | -0.05 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | 0.03 |
|---|
| Dividends Paid | | -0.48 | 0.00 | 0.00 | -0.47 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | -0.03 |
|---|
| Other Financing Activities | | 0.30 | 0.00 | 0.00 | -0.82 | 0.29 | -0.60 | 0.00 | -0.44 | 0.25 | 0.22 | 0.07 | -0.02 | 0.06 | 0.07 | 0.06 | 0.05 | 0.00 |
|---|
| Cash from Financing | | -0.30 | 0.00 | 0.00 | -0.50 | -0.38 | -1.19 | -0.22 | -0.90 | 0.00 | 0.00 | -0.06 | -0.13 | -0.05 | 0.01 | -0.02 | -0.01 | 0.10 |
| 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 | 0.00 |
|---|
| Debt Issued | | 8.15 | -0.27 | 0.70 | 0.02 | 0.13 | -0.01 | 0.63 | 0.74 | 0.03 | 0.72 |
|---|
| 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 | -0.07 | 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 | -0.24 | 0.00 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.21 | 0.51 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.46 | 0.51 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.05 | -0.02 | 0.12 | -0.02 | 0.08 | -0.52 | 0.58 | 0.06 | -0.02 | -0.01 | 0.01 | -0.02 | 0.04 | 0.07 | -0.17 | 0.16 | 0.05 |
|---|
| Closing Cash Balance | | 0.37 | 0.51 | 0.53 | 0.41 | 0.43 | 0.36 | 0.88 | 0.30 | 0.24 | 0.26 | 0.28 | 0.27 | 0.28 | 0.24 | 0.17 | 0.34 | 0.18 |
| 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 | | 0.07 | -0.09 | 0.12 | -0.12 | 0.12 | 0.04 | -0.04 | 0.00 | -0.16 | 0.25 |
|---|
| Closing Cash Balance | | 0.51 | 0.44 | 0.53 | 0.40 | 0.53 | 0.41 | 0.37 | 0.41 | 0.41 | 0.59 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.44 | 1.03 | 0.63 | 0.48 | 0.49 | 0.69 | 0.80 | 0.68 | -0.02 | -0.01 | 0.07 | 0.12 | 0.09 | 0.07 | -0.15 | -0.06 | -0.05 |
|---|
| Real Free Cash Flow | | 0.41 | 1.03 | 0.59 | 0.45 | 0.47 | 0.68 | 0.78 | 0.67 | -0.03 | -0.02 | 0.06 | 0.11 | 0.08 | 0.07 | -0.15 | -0.06 | -0.05 |
| 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 | | -0.01 | 0.62 | 0.17 | 0.25 | -0.20 | 0.41 | -0.03 | 0.45 | 0.28 | -0.26 |
|---|
| Real Free Cash Flow | | -0.01 | 0.62 | 0.16 | 0.24 | -0.24 | 0.40 | -0.04 | 0.44 | 0.27 | -0.27 |