SNX
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 | | 65.14 | 62.51 | 58.45 | 57.56 | 62.34 | 31.61 | 19.98 | 23.76 | 20.05 | 17.05 | 14.06 | 13.34 | 13.84 | 10.85 | 10.29 | 10.41 | 8.61 |
|---|
| Cost of Revenues | | 60.71 | 58.14 | 54.92 | 53.60 | 58.44 | 29.72 | 18.78 | 20.86 | 18.13 | 15.49 | 12.78 | 12.15 | 12.74 | 10.19 | 9.63 | 9.78 | 8.12 |
|---|
| Gross Profit | | 4.43 | 4.37 | 3.54 | 3.96 | 3.90 | 1.89 | 1.19 | 2.90 | 1.93 | 1.55 | 1.28 | 1.19 | 1.10 | 0.65 | 0.66 | 0.63 | 0.49 |
| Revenue |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Revenues | | 17.16 | 17.38 | 15.65 | 14.95 | 14.53 | 15.84 | 14.68 | 13.95 | 13.98 | 14.41 |
|---|
| Cost of Revenues | | 15.91 | 16.26 | 14.60 | 13.94 | 13.65 | 14.94 | 13.82 | 13.08 | 13.08 | 13.39 |
|---|
| Gross Profit | | 1.25 | 1.12 | 1.05 | 1.01 | 0.88 | 0.90 | 0.87 | 0.87 | 0.90 | 1.02 |
| 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 | 2.67 | 2.63 | 1.15 | 0.67 | 2.08 | 1.38 | 1.04 | 0.90 | 0.84 | 0.79 | 0.41 | 0.40 | 0.37 | 0.29 |
|---|
| Depreciation & Amortization | | 0.31 | 0.41 | 0.41 | 0.42 | 0.46 | 0.11 | 0.34 | 0.37 | 0.23 | 0.16 | 0.12 | 0.10 | 0.09 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Total Operating Expenses | | 2.76 | 2.95 | 2.31 | 2.95 | 2.63 | 1.15 | 0.67 | 2.08 | 1.38 | 1.04 | 0.90 | 0.84 | 0.79 | 0.41 | 0.40 | 0.37 | 0.29 |
|---|
| Operating Income | | 1.67 | 1.42 | 1.23 | 1.08 | 0.81 | 0.62 | 0.52 | 0.47 | 0.55 | 0.51 | 0.38 | 0.35 | 0.31 | 0.24 | 0.26 | 0.26 | 0.21 |
| 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 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.69 |
|---|
| Depreciation & Amortization | | 0.00 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.10 | 0.10 |
|---|
| Total Operating Expenses | | 0.76 | 0.72 | 0.67 | 0.61 | 0.59 | 0.61 | 0.56 | 0.57 | 0.57 | 0.69 |
|---|
| Operating Income | | 0.49 | 0.40 | 0.39 | 0.39 | 0.29 | 0.29 | 0.31 | 0.30 | 0.33 | 0.29 |
| 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 | | 0.18 | 0.36 | 0.33 | 0.29 | 0.22 | 0.16 | 0.08 | 0.17 | 0.08 | 0.05 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.02 |
|---|
| Other Expense | | -0.40 | -0.36 | -0.36 | -0.29 | 0.02 | -0.16 | -0.09 | 0.21 | -0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| IBT | | 1.26 | 1.06 | 0.87 | 0.79 | 0.83 | 0.47 | 0.44 | 0.68 | 0.46 | 0.46 | 0.36 | 0.33 | 0.28 | 0.24 | 0.24 | 0.23 | 0.18 |
|---|
| Income Tax Expense | | 0.09 | 0.23 | 0.18 | 0.16 | 0.18 | 0.07 | 0.10 | 0.18 | 0.16 | 0.16 | 0.12 | 0.12 | 0.10 | 0.09 | 0.08 | 0.08 | 0.07 |
|---|
| Net Income | | 0.99 | 0.83 | 0.69 | 0.63 | 0.65 | 0.40 | 0.33 | 0.50 | 0.30 | 0.30 | 0.23 | 0.21 | 0.18 | 0.15 | 0.15 | 0.15 | 0.13 |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | -0.09 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 |
|---|
| Other Expense | | -0.07 | -0.09 | -0.09 | -0.15 | -0.08 | -0.05 | -0.09 | -0.12 | -0.10 | -0.06 |
|---|
| IBT | | 0.42 | 0.31 | 0.29 | 0.24 | 0.21 | 0.24 | 0.22 | 0.18 | 0.22 | 0.23 |
|---|
| Income Tax Expense | | -0.10 | 0.06 | 0.07 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.05 | -0.04 |
|---|
| Net Income | | 0.33 | 0.25 | 0.23 | 0.18 | 0.17 | 0.19 | 0.18 | 0.14 | 0.17 | 0.19 |
| 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 | $6.72 | $6.79 | $6.28 | $6.57 | $9.79 | $7.29 | $7.54 | $5.91 | $5.28 | $4.61 | $4.13 | $4.14 | $4.20 | $3.68 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $6.70 | $6.77 | $6.24 | $6.53 | $9.74 | $7.25 | $7.51 | $5.88 | $5.24 | $4.57 | $3.06 | $3.99 | $4.08 | $3.58 |
|---|
| Shares Outstanding | | 0.08 | 0.08 | 0.09 | 0.09 | 0.10 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 |
|---|
| Diluted Shares Outstanding | | 0.08 | 0.08 | 0.09 | 0.09 | 0.10 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| 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 | $2.06 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.06 |
|---|
| Shares Outstanding | | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 |
|---|
| Diluted Shares Outstanding | | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.85 | 1.06 | 1.03 | 0.52 | 0.99 | 1.41 | 0.23 | 0.45 | 0.55 | 0.38 | 0.34 | 0.18 | 0.15 | 0.16 | 0.07 | 0.09 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 |
|---|
| Total Cash & ST Investments | | 0.85 | 1.06 | 1.03 | 0.52 | 0.99 | 1.41 | 0.23 | 0.46 | 0.56 | 0.39 | 0.34 | 0.19 | 0.17 | 0.18 | 0.08 | 0.10 |
|---|
| Accounts Receivable | | 10.90 | 11.30 | 11.26 | 10.24 | 9.43 | 3.08 | 4.30 | 3.86 | 2.85 | 1.76 | 1.76 | 2.09 | 1.59 | 1.40 | 1.29 | 1.12 |
|---|
| Inventory | | 7.67 | 8.29 | 7.15 | 9.07 | 6.64 | 2.68 | 2.55 | 2.52 | 2.16 | 1.74 | 1.33 | 1.40 | 1.10 | 0.92 | 0.98 | 0.91 |
|---|
| Other Current Assets | | 0.63 | 0.68 | 0.64 | 0.67 | 0.67 | 0.17 | 0.39 | 0.26 | 0.17 | 0.11 | 0.09 | 0.19 | 0.05 | 0.05 | 0.06 | 0.04 |
|---|
| Total Current Assets | | 20.06 | 21.32 | 20.08 | 20.50 | 17.73 | 8.77 | 7.45 | 7.10 | 5.74 | 4.05 | 3.65 | 3.90 | 2.93 | 2.58 | 2.44 | 2.21 |
| 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 | | 0.87 | 0.77 | 0.54 | 1.06 | 0.85 | 1.17 | 1.03 | 1.03 | 1.25 | 0.85 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 0.87 | 0.77 | 0.54 | 1.06 | 0.85 | 1.17 | 1.03 | 1.03 | 1.25 | 0.85 |
|---|
| Accounts Receivable | | 10.93 | 11.12 | 10.39 | 11.30 | 10.90 | 9.68 | 9.82 | 11.26 | 9.71 | 9.36 |
|---|
| Inventory | | 9.14 | 8.66 | 8.36 | 8.29 | 7.67 | 7.10 | 7.09 | 7.15 | 7.46 | 7.80 |
|---|
| Other Current Assets | | 1.64 | 0.95 | 0.66 | 0.68 | 0.63 | 0.63 | 0.64 | 0.64 | 0.74 | 0.71 |
|---|
| Total Current Assets | | 22.58 | 21.49 | 19.96 | 21.32 | 20.06 | 18.58 | 18.58 | 20.08 | 19.17 | 18.72 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 0.48 | 0.46 | 0.45 | 0.42 | 0.48 | 0.16 | 0.57 | 0.57 | 0.35 | 0.31 | 0.25 | 0.20 | 0.13 | 0.12 | 0.13 | 0.09 |
|---|
| Goodwill | | 3.95 | 3.90 | 3.90 | 3.80 | 3.92 | 0.42 | 2.25 | 2.20 | 0.87 | 0.49 | 0.30 | 0.31 | 0.19 | 0.19 | 0.19 | 0.14 |
|---|
| Intangible Assets | | 4.07 | 3.91 | 4.24 | 4.42 | 4.91 | 0.19 | 1.16 | 1.38 | 0.58 | 0.30 | 0.17 | 0.23 | 0.02 | 0.03 | 0.04 | 0.03 |
|---|
| Long-Term 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 |
|---|
| Other Long-Term Assets | | 0.65 | 0.68 | 0.73 | 0.59 | 0.62 | 3.89 | 0.16 | 0.15 | 0.12 | 0.07 | 0.06 | 0.06 | 0.04 | 0.04 | 0.05 | 0.03 |
|---|
| Total Long-Term Assets | | 9.15 | 8.95 | 9.33 | 9.23 | 9.93 | 4.70 | 4.24 | 4.38 | 1.96 | 1.18 | 0.79 | 0.81 | 0.39 | 0.38 | 0.39 | 0.29 |
|---|
| Total Assets | | 29.21 | 30.27 | 29.41 | 29.73 | 27.67 | 13.47 | 11.70 | 11.48 | 7.70 | 5.22 | 4.44 | 4.71 | 3.33 | 2.96 | 2.83 | 2.50 |
| 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 | | 0.49 | 0.48 | 0.47 | 0.46 | 0.48 | 0.46 | 0.46 | 0.45 | 0.44 | 0.43 |
|---|
| Goodwill | | 4.10 | 4.00 | 3.88 | 3.90 | 3.95 | 3.90 | 3.90 | 3.90 | 3.88 | 3.86 |
|---|
| Intangible Assets | | 3.89 | 3.89 | 3.82 | 3.91 | 4.07 | 4.09 | 4.16 | 4.24 | 4.31 | 4.35 |
|---|
| 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 | | 0.62 | 0.64 | 0.67 | 0.69 | 0.65 | 0.68 | 0.70 | 0.73 | 0.70 | 0.62 |
|---|
| Total Long-Term Assets | | 9.11 | 9.02 | 8.84 | 8.95 | 9.15 | 9.13 | 9.22 | 9.33 | 9.34 | 9.26 |
|---|
| Total Assets | | 31.68 | 30.51 | 28.80 | 30.27 | 29.21 | 27.72 | 27.80 | 29.41 | 28.50 | 27.98 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 13.87 | 15.08 | 13.35 | 13.99 | 12.03 | 3.75 | 3.15 | 3.03 | 2.63 | 1.68 | 1.45 | 1.59 | 1.35 | 1.11 | 1.04 | 0.90 |
|---|
| Short-Term Debt | | 0.31 | 0.27 | 0.98 | 0.27 | 0.18 | 0.12 | 0.30 | 0.83 | 0.81 | 0.36 | 0.09 | 0.72 | 0.25 | 0.19 | 0.16 | 0.25 |
|---|
| Other Current Liabilities | | 1.80 | 1.86 | 2.41 | 2.17 | 2.02 | 0.99 | 1.16 | 1.04 | 0.61 | 0.43 | 0.38 | 0.41 | 0.18 | 0.19 | 0.18 | 0.17 |
|---|
| Current Liabilities | | 15.99 | 17.22 | 16.74 | 16.43 | 14.23 | 5.63 | 4.61 | 4.89 | 4.04 | 2.48 | 1.92 | 2.72 | 1.79 | 1.49 | 1.37 | 1.31 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 15.65 | 14.54 | 13.04 | 15.08 | 13.87 | 12.13 | 12.37 | 13.35 | 12.49 | 12.13 |
|---|
| Short-Term Debt | | 1.19 | 0.38 | 0.59 | 0.17 | 0.31 | 0.86 | 0.93 | 0.98 | 0.94 | 0.30 |
|---|
| Other Current Liabilities | | 2.03 | 2.20 | 2.11 | 1.97 | 1.80 | 1.71 | 1.96 | 2.41 | 2.11 | 1.98 |
|---|
| Current Liabilities | | 18.88 | 17.12 | 15.73 | 17.22 | 15.99 | 14.70 | 15.25 | 16.74 | 15.53 | 14.41 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 3.74 | 4.13 | 3.10 | 3.84 | 3.96 | 1.50 | 2.72 | 2.62 | 1.14 | 0.60 | 0.64 | 0.26 | 0.07 | 0.08 | 0.22 | 0.19 |
|---|
| Capital Leases | | 0.00 | 0.49 | 0.37 | 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 | | 0.87 | 0.81 | 0.89 | 0.94 | 1.02 | 0.01 | 0.22 | 0.21 | 0.11 | 0.06 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.00 |
|---|
| Total Liabilities | | 21.04 | 22.24 | 21.23 | 21.71 | 19.76 | 9.13 | 7.91 | 8.05 | 5.41 | 3.25 | 2.64 | 3.06 | 1.91 | 1.64 | 1.67 | 1.51 |
| 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 | | 3.04 | 3.72 | 3.74 | 3.74 | 3.74 | 3.74 | 3.08 | 3.47 | 3.14 | 3.81 |
|---|
| Capital Leases | | 0.00 | 0.00 | 0.00 | 0.49 | 0.00 | 0.00 | 0.00 | 0.37 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.84 | 0.83 | 0.81 | 0.81 | 0.87 | 0.87 | 0.87 | 0.89 | 0.96 | 0.95 |
|---|
| Total Liabilities | | 23.23 | 22.17 | 20.75 | 22.24 | 21.04 | 19.76 | 19.70 | 21.23 | 20.14 | 19.71 |
| 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 | | 2.60 | 2.76 | 2.20 | 1.71 | 1.17 | 3.13 | 2.62 | 2.20 | 1.95 | 1.70 | 1.49 | 1.31 | 1.13 | 0.98 | 0.83 | 0.68 |
|---|
| Comprehensive Income | | -0.45 | -0.65 | -0.51 | -0.72 | -0.34 | -0.19 | -0.21 | -0.13 | -0.06 | -0.09 | -0.06 | -0.01 | 0.02 | 0.04 | 0.03 | 0.03 |
|---|
| Total Common Equity | | 8.16 | 8.04 | 8.18 | 8.03 | 7.91 | 4.34 | 3.79 | 3.43 | 2.28 | 1.98 | 1.80 | 1.65 | 1.41 | 1.32 | 1.16 | 0.99 |
| 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 | | 3.22 | 3.03 | 2.89 | 2.76 | 2.60 | 2.45 | 2.34 | 2.20 | 2.05 | 1.94 |
|---|
| Comprehensive Income | | -0.33 | -0.40 | -0.69 | -0.65 | -0.45 | -0.55 | -0.54 | -0.51 | -0.50 | -0.58 |
|---|
| Total Common Equity | | 8.45 | 8.34 | 8.05 | 8.04 | 8.16 | 7.96 | 8.10 | 8.18 | 8.37 | 8.27 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 4.05 | 4.40 | 4.08 | 4.10 | 4.14 | 1.62 | 3.02 | 3.46 | 1.94 | 0.97 | 0.73 | 0.98 | 0.32 | 0.28 | 0.38 | 0.44 |
|---|
| Book Value | | 8.16 | 8.04 | 8.18 | 8.03 | 7.91 | 4.34 | 3.79 | 3.43 | 2.28 | 1.98 | 1.80 | 1.65 | 1.41 | 1.32 | 1.16 | 0.99 |
| 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 | | 8.45 | 8.34 | 8.05 | 8.04 | 8.16 | 7.96 | 8.10 | 8.18 | 8.37 | 8.27 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.68 | 0.83 | 0.69 | 0.63 | 0.65 | 0.40 | 0.53 | 0.50 | 0.30 | 0.30 | 0.24 | 0.21 | 0.18 | 0.15 | 0.15 | 0.15 | 0.13 |
|---|
| Depreciation & Amortization | | 0.41 | 0.41 | 0.41 | 0.42 | 0.46 | 0.15 | 0.34 | 0.37 | 0.23 | 0.16 | 0.12 | 0.10 | 0.09 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Stock-Based Compensation | | 0.07 | 0.07 | 0.07 | 0.08 | 0.09 | 0.05 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Change Working Capital | | -0.23 | 0.23 | 0.08 | 0.33 | -1.21 | 0.19 | 0.91 | -0.36 | -0.40 | -0.28 | -0.03 | 0.31 | -0.50 | -0.15 | 0.06 | 0.02 | -0.22 |
|---|
| Change In Accounts Receivable | | -0.94 | -1.11 | -0.20 | -0.66 | -1.50 | -0.52 | 0.01 | -0.33 | -0.51 | -0.48 | 0.10 | 0.29 | -0.53 | -0.19 | -0.11 | 0.04 | -0.16 |
|---|
| Change In Accounts Payable | | 1.27 | 2.18 | 1.93 | -0.97 | 2.38 | 1.85 | 0.69 | 0.10 | 0.38 | 0.34 | 0.27 | -0.03 | 0.21 | 0.19 | 0.11 | -0.05 | 0.22 |
|---|
| Change In Inventories | | -0.16 | -1.05 | -1.21 | 2.03 | -2.64 | -1.03 | -0.13 | -0.15 | -0.37 | -0.24 | -0.41 | 0.04 | -0.33 | -0.16 | 0.05 | 0.03 | -0.24 |
|---|
| Other Non-cash Items | | -27.72 | 0.04 | 0.00 | 0.04 | 0.04 | 0.02 | 0.07 | 0.03 | 0.00 | 0.00 | -0.01 | 0.02 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 |
|---|
| Cash from Operations | | 0.87 | 0.00 | 0.00 | 1.41 | -0.05 | 0.81 | 1.83 | 0.55 | 0.10 | 0.18 | 0.33 | 0.64 | -0.23 | 0.04 | 0.24 | 0.22 | -0.07 |
| 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 | | 0.33 | 0.83 | 0.00 | -0.17 | 0.17 | 0.20 | 0.18 | 0.14 | 0.17 | 0.19 |
|---|
| Depreciation & Amortization | | 0.10 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.10 | 0.10 |
|---|
| Stock-Based Compensation | | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 |
|---|
| Change Working Capital | | 0.00 | 1.12 | -0.11 | 0.27 | -1.05 | 0.28 | 0.09 | -0.38 | 0.08 | -0.03 |
|---|
| Change In Accounts Receivable | | -0.14 | -0.99 | -0.58 | -0.38 | 0.84 | -0.61 | -1.10 | 0.12 | 1.39 | -1.38 |
|---|
| Change In Accounts Payable | | 0.28 | 2.04 | 1.01 | 1.10 | -1.97 | 1.47 | 1.61 | -0.22 | -0.93 | 0.81 |
|---|
| Change In Inventories | | -1.42 | -0.40 | -0.44 | -0.11 | -0.10 | -0.73 | -0.51 | -0.02 | 0.04 | 0.33 |
|---|
| Other Non-cash Items | | -1.35 | -0.56 | 0.24 | 0.36 | 0.01 | -0.01 | 0.00 | 0.00 | -28.06 | 0.00 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.21 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.17 | -0.14 | -0.18 | -0.15 | -0.12 | -0.05 | -0.20 | -0.14 | -0.13 | -0.10 | -0.12 | -0.10 | -0.06 | -0.03 | -0.01 | -0.04 | -0.01 |
|---|
| Acquisitions | | -0.03 | -0.08 | -0.04 | 0.00 | 0.00 | -0.91 | -0.01 | -0.01 | -1.07 | -0.53 | -0.41 | 0.04 | -0.38 | -0.02 | 0.00 | -0.06 | -0.01 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | -0.09 | -0.01 | -0.01 | 0.00 | 0.00 | -0.01 | -0.02 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.01 | 0.09 | 0.01 | 0.02 | 0.00 | 0.01 | 0.00 | 0.01 |
|---|
| Other Investing Activities | | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | 0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.09 | -0.05 | -0.01 | 0.01 | 0.00 | -0.02 | 0.03 |
|---|
| Cash from Investing | | -0.22 | 0.00 | 0.00 | -0.16 | -0.12 | -0.95 | -0.21 | -0.15 | -1.18 | -0.65 | -0.45 | -0.12 | -0.44 | -0.04 | -0.01 | -0.13 | 0.00 |
| 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 | | -0.03 | -0.04 | -0.03 | -0.03 | -0.04 | -0.05 | -0.05 | -0.04 | -0.04 | -0.04 |
|---|
| Acquisitions | | -0.01 | -0.01 | -0.07 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | -0.03 | 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 | | 0.03 | 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 | -0.04 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1.23 | 0.00 | 0.00 | -0.03 | -0.13 | -3.43 | -5.41 | -8.02 | -8.93 | -8.38 | -3.29 | -3.09 | -3.63 | -1.28 | -1.54 | -4.45 | -0.02 |
|---|
| Debt Issued | | 1.20 | 4.40 | 0.32 | 0.00 | 0.10 | 5.94 | 4.02 | 7.59 | 10.44 | 9.36 | 3.52 | 2.84 | 4.30 | 1.32 | 1.43 | 4.40 | 0.46 |
|---|
| Issuance of Common Stock | | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.00 | 0.02 |
|---|
| Repurchase of Common Stock | | -0.87 | -0.63 | -0.64 | -0.64 | -0.14 | -0.01 | -0.02 | -0.02 | -0.07 | -0.01 | -0.02 | -0.02 | 4.34 | 0.00 | -0.01 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.14 | 0.00 | 0.00 | -0.13 | -0.11 | -0.05 | -0.02 | -0.08 | -0.06 | -0.04 | -0.03 | -0.02 | 0.00 | -1.27 | -1.43 | -4.33 | 0.00 |
|---|
| Other Financing Activities | | 1.29 | 0.00 | 0.00 | 0.00 | 0.10 | 3.08 | 5.15 | 7.49 | 10.06 | 9.07 | 3.51 | 2.77 | 0.00 | 2.54 | 2.83 | 8.66 | 0.10 |
|---|
| Cash from Financing | | -1.04 | 0.00 | 0.00 | -0.79 | -0.28 | -0.39 | -0.29 | -0.63 | 1.00 | 0.64 | 0.18 | -0.36 | 0.70 | -0.01 | -0.14 | -0.11 | 0.09 |
| 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 | | 0.00 | 4.24 | 0.13 | -0.22 | 0.42 | -0.14 | -0.55 | 0.59 | -0.07 | 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 | | -0.08 | -0.19 | -0.17 | -0.15 | -0.10 | -0.12 | -0.06 | -0.26 | -0.20 | -0.35 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 |
|---|
| 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 | -0.38 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.40 | 1.38 | 0.03 | 0.51 | -0.47 | -0.57 | 1.34 | -0.23 | -0.09 | 0.17 | 0.04 | 0.16 | 0.03 | -0.01 | 0.10 | -0.02 | 0.03 |
|---|
| Closing Cash Balance | | 0.85 | 2.44 | 1.06 | 1.03 | 0.52 | 0.99 | 1.57 | 0.23 | 0.46 | 0.56 | 0.38 | 0.34 | 0.18 | 0.15 | 0.16 | 0.07 | 0.09 |
| 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 | | -0.87 | 1.56 | 0.11 | 0.23 | -0.52 | 0.21 | -0.32 | 0.14 | 0.00 | -0.22 |
|---|
| Closing Cash Balance | | 1.56 | 2.44 | 0.87 | 0.77 | 0.54 | 1.06 | 0.85 | 1.17 | 1.03 | 1.03 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.70 | 1.39 | 1.04 | 1.26 | -0.17 | 0.75 | 1.64 | 0.41 | -0.02 | 0.08 | 0.20 | 0.54 | -0.29 | 0.01 | 0.23 | 0.18 | -0.08 |
|---|
| Real Free Cash Flow | | 0.63 | 1.32 | 0.97 | 1.17 | -0.26 | 0.70 | 1.60 | 0.38 | -0.05 | 0.06 | 0.19 | 0.53 | -0.31 | 0.00 | 0.22 | 0.17 | -0.09 |
| 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 | | -0.93 | 1.42 | 0.21 | 0.54 | -0.79 | 0.51 | 0.34 | -0.15 | 0.34 | 0.17 |
|---|
| Real Free Cash Flow | | -0.95 | 1.40 | 0.20 | 0.53 | -0.81 | 0.49 | 0.32 | -0.17 | 0.33 | 0.15 |