SAH
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 | | 15.15 | 15.15 | 14.22 | 14.37 | 14.00 | 12.40 | 9.77 | 10.45 | 9.95 | 9.87 | 9.73 | 9.62 | 9.20 | 8.84 | 8.37 | 7.87 | 6.88 |
|---|
| Cost of Revenues | | 12.93 | 12.93 | 12.18 | 12.13 | 11.68 | 10.48 | 8.34 | 8.93 | 8.51 | 8.41 | 8.30 | 8.21 | 7.83 | 7.54 | 7.13 | 6.66 | 5.77 |
|---|
| Gross Profit | | 2.22 | 2.22 | 2.04 | 2.25 | 2.32 | 1.91 | 1.42 | 1.52 | 1.45 | 1.46 | 1.43 | 1.41 | 1.37 | 1.30 | 1.24 | 1.21 | 1.11 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 3.87 | 3.97 | 3.66 | 3.65 | 3.90 | 3.49 | 3.45 | 3.38 | 3.58 | 3.64 |
|---|
| Cost of Revenues | | 3.31 | 3.40 | 3.10 | 3.12 | 3.36 | 2.99 | 2.95 | 2.88 | 3.08 | 3.06 |
|---|
| Gross Profit | | 0.56 | 0.57 | 0.56 | 0.53 | 0.53 | 0.51 | 0.50 | 0.50 | 0.50 | 0.58 |
| 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 | 1.60 | 1.56 | 1.27 | 1.03 | 1.10 | 1.15 | 1.15 | 1.11 | 1.11 | 1.07 | 1.00 | 0.95 | 0.95 | 0.90 |
|---|
| Depreciation & Amortization | | 0.16 | 0.16 | 0.15 | 0.14 | 0.13 | 0.09 | 0.09 | 0.11 | 0.09 | 0.09 | 0.08 | 0.07 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 |
|---|
| Total Operating Expenses | | 1.68 | 1.68 | 1.58 | 1.82 | 1.68 | 1.38 | 1.12 | 1.19 | 1.24 | 1.24 | 1.19 | 1.18 | 1.13 | 1.06 | 0.99 | 0.99 | 0.93 |
|---|
| Operating Income | | 0.54 | 0.54 | 0.46 | 0.42 | 0.63 | 0.54 | 0.30 | 0.31 | 0.18 | 0.21 | 0.23 | 0.22 | 0.23 | 0.23 | 0.24 | 0.21 | 0.18 |
| 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 | 0.39 | 0.41 |
|---|
| Depreciation & Amortization | | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
|---|
| Total Operating Expenses | | 0.43 | 0.45 | 0.41 | 0.38 | 0.40 | 0.39 | 0.39 | 0.39 | 0.39 | 0.44 |
|---|
| Operating Income | | 0.12 | 0.12 | 0.15 | 0.15 | 0.13 | 0.11 | 0.11 | 0.11 | 0.12 | 0.14 |
| 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 | 0.00 | 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 |
|---|
| Interest Expense | | 0.19 | 0.19 | 0.20 | 0.18 | 0.12 | 0.06 | 0.07 | 0.10 | 0.10 | 0.08 | 0.08 | 0.06 | 0.07 | 0.08 | 0.08 | 0.09 | 0.09 |
|---|
| Other Expense | | -0.37 | -0.37 | -0.20 | -0.18 | -0.44 | -0.08 | -0.34 | -0.11 | -0.03 | -0.03 | -0.01 | -0.03 | -0.01 | -0.04 | -0.02 | 0.00 | -0.01 |
|---|
| IBT | | 0.17 | 0.17 | 0.26 | 0.24 | 0.19 | 0.46 | -0.03 | 0.20 | 0.08 | 0.11 | 0.16 | 0.15 | 0.16 | 0.13 | 0.14 | 0.13 | 0.08 |
|---|
| Income Tax Expense | | 0.05 | 0.05 | 0.04 | 0.06 | 0.10 | 0.11 | 0.02 | 0.06 | 0.02 | 0.01 | 0.06 | 0.06 | 0.06 | 0.04 | 0.05 | 0.05 | -0.02 |
|---|
| Net Income | | 0.12 | 0.12 | 0.22 | 0.18 | 0.09 | 0.35 | -0.05 | 0.14 | 0.05 | 0.09 | 0.09 | 0.09 | 0.10 | 0.08 | 0.09 | 0.08 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 |
|---|
| Interest Expense | | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
|---|
| Other Expense | | -0.05 | -0.05 | -0.22 | -0.05 | -0.05 | -0.05 | -0.05 | -0.05 | -0.05 | -0.05 |
|---|
| IBT | | 0.07 | 0.07 | -0.07 | 0.10 | 0.08 | 0.06 | 0.06 | 0.06 | 0.05 | 0.09 |
|---|
| Income Tax Expense | | 0.03 | 0.02 | -0.02 | 0.03 | 0.02 | -0.01 | 0.01 | 0.02 | 0.02 | 0.02 |
|---|
| Net Income | | 0.05 | 0.05 | -0.05 | 0.07 | 0.06 | 0.07 | 0.04 | 0.04 | 0.04 | 0.07 |
| 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 | $5.09 | $2.29 | $8.43 | $-1.19 | $3.35 | $1.21 | $2.11 | $2.04 | $1.71 | $1.86 | $1.55 | $1.64 | $1.44 | $1.70 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $4.96 | $2.23 | $8.06 | $-1.19 | $3.30 | $1.20 | $2.09 | $2.03 | $1.70 | $1.84 | $1.53 | $1.53 | $1.29 | $1.49 |
|---|
| Shares Outstanding | | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
|---|
| Diluted Shares Outstanding | | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.07 | 0.07 |
| 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 | $1.14 | $1.96 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.11 | $1.92 |
|---|
| Shares Outstanding | | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
|---|
| Diluted Shares Outstanding | | 0.03 | 0.04 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.07 | 0.04 | 0.03 | 0.23 | 0.30 | 0.17 | 0.03 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
|---|
| Short Term Investments | | 0.67 | 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 |
|---|
| Total Cash & ST Investments | | 0.07 | 0.04 | 0.03 | 0.23 | 0.30 | 0.17 | 0.03 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
|---|
| Accounts Receivable | | 0.44 | 0.50 | 0.53 | 0.46 | 0.40 | 0.37 | 0.43 | 0.44 | 0.48 | 0.43 | 0.38 | 0.37 | 0.35 | 0.35 | 0.30 | 0.24 |
|---|
| Inventory | | 1.95 | 1.96 | 1.58 | 1.22 | 1.26 | 1.25 | 1.52 | 1.53 | 1.51 | 1.57 | 1.60 | 1.31 | 1.28 | 1.18 | 0.86 | 0.90 |
|---|
| Other Current Assets | | 0.46 | 0.39 | 0.39 | 0.30 | 0.12 | 0.08 | 0.04 | 0.02 | 0.02 | 0.03 | 0.10 | 0.08 | 0.09 | 0.08 | 0.01 | 0.03 |
|---|
| Total Current Assets | | 2.92 | 2.89 | 2.52 | 2.21 | 2.08 | 1.88 | 2.02 | 1.99 | 2.02 | 2.03 | 2.08 | 1.77 | 1.73 | 1.61 | 1.18 | 1.19 |
| 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 | | 0.09 | 0.11 | 0.06 | 0.04 | 0.02 | 0.07 | 0.02 | 0.03 | 0.03 | 0.12 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.35 | 0.30 | 0.29 |
|---|
| Total Cash & ST Investments | | 0.09 | 0.11 | 0.06 | 0.04 | 0.02 | 0.07 | 0.02 | 0.03 | 0.03 | 0.12 |
|---|
| Accounts Receivable | | 0.45 | 0.40 | 0.51 | 0.50 | 0.44 | 0.44 | 0.42 | 0.53 | 0.43 | 0.40 |
|---|
| Inventory | | 2.06 | 2.12 | 1.88 | 1.96 | 1.92 | 1.95 | 1.70 | 1.58 | 1.43 | 1.45 |
|---|
| Other Current Assets | | 0.22 | 0.15 | 0.41 | 0.39 | 0.44 | 0.46 | 0.37 | 0.39 | 0.34 | 0.33 |
|---|
| Total Current Assets | | 2.81 | 2.78 | 2.87 | 2.89 | 2.81 | 2.92 | 2.51 | 2.52 | 2.24 | 2.30 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2.09 | 2.15 | 2.06 | 2.05 | 1.93 | 1.51 | 1.47 | 1.18 | 1.15 | 1.01 | 0.89 | 0.80 | 0.70 | 0.60 | 0.55 | 0.44 |
|---|
| Goodwill | | 0.25 | 0.36 | 0.25 | 0.23 | 0.42 | 0.21 | 0.48 | 0.51 | 0.53 | 0.47 | 0.47 | 0.48 | 0.48 | 0.45 | 0.47 | 0.47 |
|---|
| Intangible Assets | | 0.42 | 0.43 | 0.42 | 0.40 | 0.48 | 0.06 | 0.06 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 0.07 | 0.08 | 0.08 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.03 | -0.05 | -0.08 | -0.07 | -0.06 | -0.03 | -0.01 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 0.12 | 0.07 | 0.11 | 0.10 | 0.06 | 0.07 | 0.04 | 0.05 | 0.05 | 0.05 | 0.04 | 0.06 | 0.05 | 0.05 | 0.06 | 0.08 |
|---|
| Total Long-Term Assets | | 2.89 | 3.01 | 2.84 | 2.77 | 2.89 | 1.86 | 2.05 | 1.80 | 1.80 | 1.61 | 1.48 | 1.41 | 1.32 | 1.17 | 1.16 | 1.06 |
|---|
| Total Assets | | 5.80 | 5.90 | 5.36 | 4.98 | 4.98 | 3.75 | 4.07 | 3.80 | 3.82 | 3.64 | 3.56 | 3.18 | 3.05 | 2.78 | 2.34 | 2.25 |
| 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 | | 2.19 | 2.20 | 2.15 | 2.15 | 2.10 | 2.09 | 2.11 | 2.06 | 2.05 | 2.02 |
|---|
| Goodwill | | 0.62 | 0.57 | 0.36 | 0.36 | 0.35 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 |
|---|
| Intangible Assets | | 0.25 | 0.26 | 0.43 | 0.43 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 0.14 | 0.12 | 0.07 | 0.07 | 0.08 | 0.12 | 0.11 | 0.07 | 0.10 | 0.10 |
|---|
| Total Long-Term Assets | | 3.21 | 3.15 | 3.01 | 3.01 | 2.95 | 2.89 | 2.90 | 2.84 | 2.81 | 2.78 |
|---|
| Total Assets | | 6.02 | 5.93 | 5.88 | 5.90 | 5.76 | 5.80 | 5.41 | 5.36 | 5.05 | 5.08 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.22 | 0.17 | 0.15 | 0.14 | 0.13 | 0.11 | 0.14 | 0.11 | 0.13 | 0.12 | 0.13 | 0.13 | 0.13 | 0.12 | 0.09 | 0.06 |
|---|
| Short-Term Debt | | 2.07 | 2.05 | 1.81 | 1.35 | 1.41 | 1.44 | 1.65 | 1.56 | 1.57 | 1.57 | 1.55 | 1.29 | 1.27 | 1.20 | 0.88 | 0.87 |
|---|
| Other Current Liabilities | | 0.36 | 0.41 | 0.33 | 0.35 | 0.35 | 0.29 | 0.28 | 1.09 | 1.05 | 1.10 | 1.12 | 0.93 | 0.88 | 0.86 | 0.19 | 0.17 |
|---|
| Current Liabilities | | 2.65 | 2.64 | 2.29 | 1.85 | 1.89 | 1.83 | 2.07 | 1.95 | 1.95 | 1.94 | 1.91 | 1.65 | 1.59 | 1.52 | 1.16 | 1.11 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.21 | 0.17 | 0.18 | 0.17 | 0.15 | 0.22 | 0.14 | 0.15 | 0.14 | 0.13 |
|---|
| Short-Term Debt | | 2.09 | 2.09 | 2.01 | 2.05 | 1.99 | 2.07 | 1.77 | 1.81 | 1.53 | 1.57 |
|---|
| Other Current Liabilities | | 0.45 | 0.44 | 0.44 | 0.41 | 0.40 | 0.36 | 0.39 | 0.33 | 0.33 | 0.31 |
|---|
| Current Liabilities | | 2.76 | 2.71 | 2.63 | 2.64 | 2.54 | 2.65 | 2.30 | 2.29 | 2.01 | 2.00 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 1.60 | 2.08 | 2.09 | 2.13 | 1.91 | 1.01 | 0.98 | 0.92 | 0.96 | 0.84 | 0.78 | 0.74 | 0.73 | 0.61 | 0.54 | 0.55 |
|---|
| Capital Leases | | 0.52 | 0.60 | 0.51 | 0.51 | 0.49 | 0.40 | 0.39 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.03 | 0.05 | 0.08 | 0.07 | 0.06 | 0.03 | 0.01 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 4.86 | 4.83 | 4.47 | 4.08 | 3.90 | 2.93 | 3.13 | 2.97 | 3.03 | 2.91 | 2.83 | 2.52 | 2.44 | 2.25 | 1.82 | 1.79 |
| 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 | | 2.07 | 2.07 | 2.04 | 2.08 | 2.10 | 2.12 | 2.11 | 2.09 | 2.08 | 2.09 |
|---|
| Capital Leases | | 0.68 | 0.65 | 0.60 | 0.60 | 0.56 | 0.52 | 0.57 | 0.47 | 0.49 | 0.51 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 4.95 | 4.90 | 4.78 | 4.83 | 4.74 | 4.86 | 4.50 | 4.47 | 4.19 | 4.20 |
| 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 | 0.00 |
|---|
| Retained Earnings | | 1.30 | 1.41 | 1.24 | 1.10 | 1.05 | 0.72 | 0.79 | 0.67 | 0.63 | 0.54 | 0.46 | 0.38 | 0.28 | 0.21 | 0.12 | 0.05 |
|---|
| Comprehensive Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | -0.02 | -0.02 | -0.02 |
|---|
| Total Common Equity | | 0.94 | 1.06 | 0.89 | 0.90 | 1.08 | 0.81 | 0.94 | 0.82 | 0.79 | 0.73 | 0.73 | 0.67 | 0.61 | 0.53 | 0.52 | 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 | | 1.45 | 1.41 | 1.47 | 1.41 | 1.37 | 1.30 | 1.27 | 1.24 | 1.21 | 1.15 |
|---|
| Comprehensive Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Common Equity | | 1.07 | 1.03 | 1.09 | 1.06 | 1.02 | 0.94 | 0.90 | 0.89 | 0.86 | 0.88 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 4.19 | 4.13 | 3.86 | 3.49 | 3.32 | 2.45 | 2.63 | 2.48 | 2.54 | 2.41 | 2.33 | 2.04 | 2.00 | 1.81 | 1.42 | 1.42 |
|---|
| Book Value | | 0.94 | 1.06 | 0.89 | 0.90 | 1.08 | 0.81 | 0.94 | 0.82 | 0.79 | 0.73 | 0.73 | 0.67 | 0.61 | 0.53 | 0.52 | 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 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 1.07 | 1.03 | 1.09 | 1.06 | 1.02 | 0.94 | 0.90 | 0.89 | 0.86 | 0.88 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.19 | 0.12 | 0.22 | 0.18 | 0.09 | 0.35 | -0.05 | 0.14 | 0.05 | 0.09 | 0.09 | 0.09 | 0.10 | 0.08 | 0.09 | 0.08 | 0.09 |
|---|
| Depreciation & Amortization | | 0.14 | 0.14 | 0.15 | 0.12 | 0.11 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.07 | 0.06 | 0.06 | 0.05 | 0.04 | 0.04 |
|---|
| Stock-Based Compensation | | 0.03 | 0.02 | 0.00 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | -0.47 | 0.10 | -0.25 | -0.39 | -0.12 | -0.18 | 0.00 | -0.01 | 0.02 | -0.02 | 0.01 | -0.13 | -0.03 | -0.08 | -0.25 | -0.02 | 0.13 |
|---|
| Change In Accounts Receivable | | -0.02 | 0.03 | 0.04 | -0.06 | -0.05 | 0.00 | -0.21 | 0.04 | 0.07 | -0.05 | -0.06 | 0.17 | 0.03 | -0.01 | -0.04 | -0.10 | 0.26 |
|---|
| Change In Accounts Payable | | 0.05 | -0.05 | 0.02 | 0.00 | -0.04 | 0.01 | -0.06 | -0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.00 | -0.01 | 0.02 | 0.02 | 0.02 |
|---|
| Change In Inventories | | -0.51 | 0.10 | -0.36 | -0.38 | 0.08 | 0.25 | 0.28 | -0.08 | -0.08 | 0.06 | 0.04 | -0.29 | -0.06 | -0.08 | -0.35 | 0.04 | -0.12 |
|---|
| Other Non-cash Items | | 0.34 | 0.21 | 0.01 | 0.07 | 0.32 | 0.02 | 0.27 | -0.05 | -0.01 | 0.02 | 0.01 | 0.02 | 0.00 | 0.04 | 0.02 | 0.02 | 0.03 |
|---|
| Cash from Operations | | -0.11 | 0.00 | 0.00 | -0.02 | 0.41 | 0.31 | 0.28 | 0.17 | 0.14 | 0.16 | 0.22 | 0.07 | 0.16 | 0.13 | -0.07 | 0.15 | 0.26 |
| 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 | | 0.05 | 0.05 | -0.05 | 0.07 | 0.06 | 0.07 | 0.04 | 0.04 | 0.04 | 0.07 |
|---|
| Depreciation & Amortization | | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 |
|---|
| Stock-Based Compensation | | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 |
|---|
| Change Working Capital | | -0.08 | 0.08 | 0.01 | 0.09 | 0.01 | -0.02 | -0.23 | 0.00 | -0.24 | 0.02 |
|---|
| Change In Accounts Receivable | | -0.03 | -0.05 | 0.12 | -0.02 | -0.06 | 0.00 | -0.01 | 0.11 | -0.11 | -0.01 |
|---|
| Change In Accounts Payable | | -0.11 | 0.04 | -0.01 | 0.03 | -0.04 | 0.03 | 0.03 | 0.01 | 0.00 | 0.01 |
|---|
| Change In Inventories | | 0.04 | 0.09 | -0.11 | 0.08 | -0.01 | 0.03 | -0.25 | -0.12 | -0.14 | 0.02 |
|---|
| Other Non-cash Items | | 0.03 | 0.00 | 0.18 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.02 | 0.00 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.15 | 0.12 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.22 | -0.15 | -0.19 | -0.20 | -0.23 | -0.30 | -0.13 | -0.13 | -0.16 | -0.23 | -0.21 | -0.17 | -0.15 | -0.16 | -0.10 | -0.16 | -0.09 |
|---|
| Acquisitions | | 0.03 | -0.35 | 0.01 | -0.02 | -0.10 | -1.01 | -0.01 | 0.25 | 0.13 | -0.04 | -0.02 | 0.01 | 0.02 | -0.09 | 0.07 | 0.00 | 0.00 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | -0.26 | -0.26 | 0.00 | -0.29 | 0.00 | -0.21 | 0.00 | 0.00 | 0.00 | -0.23 | -0.16 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.26 | 0.00 | 0.00 | 0.00 | 0.21 | 0.00 | 0.00 | 0.00 | 0.23 | 0.17 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | -0.19 | 0.00 | 0.00 | 0.00 | 0.29 | 0.01 | 0.04 | 0.30 | 0.02 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.03 |
|---|
| Cash from Investing | | -0.19 | 0.00 | 0.00 | -0.22 | -0.30 | -1.30 | -0.10 | 0.14 | -0.02 | -0.27 | -0.22 | -0.16 | -0.11 | -0.24 | -0.02 | -0.16 | -0.06 |
| 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 | | -0.04 | -0.03 | -0.03 | -0.05 | -0.04 | -0.05 | -0.05 | -0.04 | -0.05 | -0.08 |
|---|
| Acquisitions | | 0.03 | -0.04 | -0.35 | 0.01 | -0.05 | 0.03 | 0.03 | 0.00 | 0.00 | 0.00 |
|---|
| 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 | -0.19 | -0.01 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.05 | -0.08 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -0.45 | 0.00 | 0.00 | 0.24 | -0.14 | -0.36 | -0.53 | -0.86 | -1.04 | -0.50 | -0.24 | -0.42 | -0.22 | -0.49 | -0.31 | -0.33 | -0.46 |
|---|
| Debt Issued | | 1.03 | 4.13 | 0.27 | 0.62 | 0.31 | 1.23 | 0.35 | 1.01 | 0.98 | 0.63 | 0.32 | 0.71 | 0.25 | 0.68 | 0.71 | 0.33 | 1.88 |
|---|
| Issuance of Common Stock | | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 1.62 | 0.58 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.11 | -0.08 | -0.03 | -0.18 | -0.26 | -0.09 | -0.07 | 0.00 | -0.02 | -0.04 | -0.10 | -0.03 | -0.05 | -0.02 | -0.08 | -0.01 | 0.00 |
|---|
| Dividends Paid | | -0.04 | 0.00 | 0.00 | -0.04 | -0.03 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | -0.27 |
|---|
| Other Financing Activities | | 0.37 | 0.00 | 0.00 | 0.01 | 0.25 | -0.02 | 0.00 | 0.59 | 0.94 | 0.66 | 0.36 | 0.55 | 0.22 | 0.63 | 0.49 | 0.33 | 0.53 |
|---|
| Cash from Financing | | 0.24 | 0.00 | 0.00 | 0.03 | -0.18 | 1.12 | -0.04 | -0.28 | -0.13 | 0.11 | 0.00 | 0.09 | -0.05 | 0.12 | 0.09 | -0.02 | -0.20 |
| 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 | 0.17 | -0.03 |
|---|
| Debt Issued | | 4.16 | 0.00 | 0.11 | -0.08 | 0.04 | -0.10 | 0.31 | 0.02 | 0.47 | -0.01 |
|---|
| 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 | | -0.04 | 0.00 | -0.01 | -0.04 | -0.01 | 0.00 | 0.00 | -0.03 | 0.00 | -0.09 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 |
|---|
| 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 | 0.19 | -0.13 |
| 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 | -0.04 | 0.02 | -0.20 | -0.07 | 0.13 | 0.14 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | -0.01 |
|---|
| Closing Cash Balance | | 0.07 | 0.01 | 0.04 | 0.03 | 0.23 | 0.30 | 0.17 | 0.03 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
| 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 | | -0.08 | -0.02 | 0.05 | 0.02 | 0.03 | -0.05 | 0.05 | -0.01 | -0.01 | -0.09 |
|---|
| Closing Cash Balance | | 0.01 | 0.09 | 0.11 | 0.06 | 0.04 | 0.02 | 0.07 | 0.02 | 0.03 | 0.03 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -0.33 | 0.42 | -0.09 | -0.22 | 0.18 | 0.01 | 0.15 | 0.05 | -0.02 | -0.07 | 0.01 | -0.10 | 0.01 | -0.03 | -0.16 | -0.01 | 0.17 |
|---|
| Real Free Cash Flow | | -0.35 | 0.39 | -0.09 | -0.24 | 0.16 | -0.01 | 0.14 | 0.03 | -0.03 | -0.08 | 0.00 | -0.11 | 0.01 | -0.04 | -0.16 | -0.01 | 0.17 |
| 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 | | 0.03 | 0.14 | 0.10 | 0.16 | 0.04 | 0.04 | -0.20 | 0.03 | -0.20 | 0.05 |
|---|
| Real Free Cash Flow | | 0.02 | 0.14 | 0.10 | 0.16 | 0.04 | 0.04 | -0.20 | 0.03 | -0.21 | 0.04 |