SSAB-B.ST
Výsledovka
Rozvaha
Peněžní toky
V miliardách (SEK)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 96.22 | 96.22 | 103.45 | 119.49 | 124.98 | 95.89 | 65.40 | 76.49 | 74.94 | 66.06 | 55.35 | 56.86 | 47.75 | 35.02 | 38.92 | 44.64 | 39.88 |
|---|
| Cost of Revenues | | 83.83 | 83.83 | 88.93 | 96.94 | 127.10 | 72.43 | 61.62 | 70.19 | 65.34 | 58.59 | 50.24 | 52.55 | 44.43 | 33.29 | 36.13 | 39.86 | 35.94 |
|---|
| Gross Profit | | 12.39 | 9.94 | 14.52 | 22.55 | -2.12 | 23.47 | 3.78 | 6.29 | 9.60 | 7.47 | 5.11 | 4.31 | 3.32 | 1.73 | 2.79 | 4.78 | 3.95 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 22.11 | 22.96 | 25.63 | 25.52 | 23.62 | 24.37 | 28.28 | 27.15 | 26.47 | 29.34 |
|---|
| Cost of Revenues | | 19.79 | 19.63 | 21.89 | 22.52 | 21.29 | 21.66 | 23.58 | 22.40 | 22.62 | 23.30 |
|---|
| Gross Profit | | 2.32 | 3.33 | 3.74 | 3.01 | 2.33 | 2.72 | 4.70 | 4.75 | 3.85 | 6.04 |
| 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 | 0.39 | 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 | 6.05 | 5.56 | 4.62 | 4.07 | 4.96 | 4.69 | 4.21 | 4.17 | 4.64 | 3.73 | 2.94 | 2.98 | 2.93 | 2.83 |
|---|
| Depreciation & Amortization | | 4.07 | 4.07 | 4.21 | 3.68 | 36.70 | 3.22 | 3.69 | 4.10 | 3.77 | 3.75 | 3.74 | 3.84 | 3.41 | 2.46 | 2.59 | 2.38 | 2.45 |
|---|
| Total Operating Expenses | | 6.32 | 4.01 | 6.63 | 6.05 | 3.28 | 5.20 | 4.57 | 5.08 | 5.21 | 4.27 | 4.08 | 4.85 | 3.61 | 3.01 | 2.94 | 2.27 | 2.86 |
|---|
| Operating Income | | 6.07 | 5.95 | 7.86 | 16.47 | -4.24 | 18.84 | -0.31 | 1.96 | 4.94 | 3.84 | 1.21 | -0.24 | -0.11 | -1.13 | -0.10 | 2.51 | 1.08 |
| 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 | 0.39 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.56 | 1.48 |
|---|
| Depreciation & Amortization | | 1.02 | 1.02 | 1.02 | 1.02 | 1.08 | 1.07 | 1.07 | 0.99 | 0.96 | 0.94 |
|---|
| Total Operating Expenses | | 1.60 | 1.46 | 1.60 | 1.65 | 1.84 | 1.47 | 1.65 | 1.48 | 1.56 | 1.66 |
|---|
| Operating Income | | 0.71 | 1.87 | 2.14 | 1.35 | 0.49 | 1.25 | 3.05 | 3.27 | 2.29 | 4.37 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.12 | 0.79 | 1.32 | 1.19 | 0.39 | 0.10 | 0.13 | 0.26 | 0.26 | 0.26 | 0.04 | 0.05 | 0.06 | 0.05 | 0.05 | 0.04 | 0.03 |
|---|
| Interest Expense | | 0.00 | 0.62 | 0.77 | 0.83 | 0.53 | 0.46 | 0.52 | 0.61 | 0.70 | 1.03 | 0.74 | 0.71 | 0.77 | 0.55 | 0.52 | 0.55 | 0.43 |
|---|
| Other Expense | | 0.16 | 0.28 | 0.45 | 0.25 | -0.40 | -0.42 | -0.49 | -0.39 | 0.01 | -0.33 | -0.71 | -0.63 | -1.30 | -0.45 | -0.55 | -0.51 | -0.40 |
|---|
| IBT | | 6.23 | 6.23 | 8.31 | 16.72 | -4.64 | 18.42 | -0.80 | 1.57 | 4.40 | 2.86 | 0.32 | -1.17 | -1.59 | -1.73 | -0.69 | 2.00 | 0.68 |
|---|
| Income Tax Expense | | 1.33 | 1.33 | 1.79 | 3.68 | 6.24 | 3.74 | -0.31 | 0.48 | 0.84 | 0.55 | -0.62 | -0.67 | -0.20 | -0.66 | -0.71 | 0.44 | -0.08 |
|---|
| Net Income | | 4.90 | 4.90 | 6.52 | 13.03 | -10.88 | 14.66 | -0.49 | 1.08 | 3.55 | 2.30 | 0.94 | -0.51 | -1.40 | -1.07 | 0.02 | 1.56 | 0.60 |
| 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 | | -0.10 | 0.05 | 0.04 | 0.13 | 0.09 | 0.09 | 0.11 | 0.16 | 0.00 | 0.08 |
|---|
| Interest Expense | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Expense | | -0.05 | 0.05 | 0.04 | 0.13 | 0.09 | 0.09 | 0.02 | 0.06 | 0.07 | 0.08 |
|---|
| IBT | | 0.66 | 1.92 | 2.18 | 1.48 | 0.58 | 1.34 | 3.08 | 3.33 | 2.47 | 4.45 |
|---|
| Income Tax Expense | | 0.23 | 0.43 | 0.32 | 0.35 | 0.09 | 0.29 | 0.66 | 0.75 | 0.56 | 0.94 |
|---|
| Net Income | | 0.43 | 1.49 | 1.85 | 1.13 | 0.48 | 1.05 | 2.42 | 2.57 | 1.90 | 3.51 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | kr0.00 | kr0.00 | kr0.00 | kr12.67 | kr-10.56 | kr14.24 | kr-0.48 | kr1.04 | kr3.45 | kr2.23 | kr1.04 | kr-0.92 | kr-2.36 | kr-2.33 | kr0.04 | kr3.41 | kr1.22 |
|---|
| EPS Diluted | | kr0.00 | kr0.00 | kr0.00 | kr12.67 | kr-10.56 | kr14.24 | kr-0.48 | kr1.04 | kr3.45 | kr2.23 | kr1.04 | kr-0.92 | kr-2.36 | kr-2.33 | kr0.04 | kr3.41 | kr1.22 |
|---|
| Shares Outstanding | | 1.00 | 1.00 | 1.00 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 0.79 | 0.55 | 0.59 | 0.46 | 0.46 | 0.46 | 0.46 |
|---|
| Diluted Shares Outstanding | | 1.00 | 1.00 | 1.00 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 0.79 | 0.55 | 0.59 | 0.46 | 0.46 | 0.46 | 0.46 |
| 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 | $1.86 | $3.40 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.86 | $3.40 |
|---|
| Shares Outstanding | | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.02 | 1.03 |
|---|
| Diluted Shares Outstanding | | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.02 | 1.03 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 23.89 | 27.81 | 28.92 | 24.90 | 13.80 | 7.05 | 3.59 | 2.60 | 4.25 | 3.88 | 2.71 | 3.01 | 2.12 | 3.00 | 1.65 | 1.31 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | -0.25 | -0.15 | -0.24 | -0.33 | 0.00 | -0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 23.89 | 27.81 | 28.92 | 24.90 | 13.80 | 7.05 | 3.59 | 2.60 | 4.25 | 3.88 | 2.71 | 3.01 | 2.12 | 3.00 | 1.65 | 1.31 |
|---|
| Accounts Receivable | | 15.96 | 11.02 | 10.74 | 14.47 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 9.37 | 9.71 | 12.23 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Inventory | | 32.34 | 31.78 | 32.49 | 37.91 | 25.60 | 17.44 | 20.39 | 19.81 | 16.04 | 15.00 | 12.69 | 14.20 | 8.78 | 9.44 | 11.69 | 11.39 |
|---|
| Other Current Assets | | 0.00 | 3.42 | 1.79 | 0.00 | 0.00 | 0.00 | 0.00 | 12.87 | 12.24 | 2.19 | 0.06 | 0.09 | 6.12 | 5.92 | 7.71 | 7.70 |
|---|
| Total Current Assets | | 72.20 | 74.03 | 74.29 | 77.28 | 53.19 | 33.76 | 33.42 | 35.28 | 32.52 | 30.44 | 25.18 | 29.53 | 17.02 | 18.36 | 21.04 | 20.41 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 20.30 | 23.83 | 27.81 | 23.19 | 23.89 | 28.98 | 28.92 | 27.72 | 24.52 | 27.01 |
|---|
| 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 | | 20.30 | 23.83 | 27.81 | 23.19 | 23.89 | 28.98 | 28.92 | 27.72 | 24.52 | 27.01 |
|---|
| Accounts Receivable | | 13.86 | 15.51 | 12.23 | 14.97 | 14.53 | 15.10 | 10.74 | 13.36 | 14.73 | 14.19 |
|---|
| Inventory | | 29.22 | 28.91 | 31.78 | 31.48 | 32.34 | 32.99 | 32.49 | 35.61 | 36.62 | 35.92 |
|---|
| Other Current Assets | | 1.42 | 0.00 | 2.21 | 0.00 | 3.45 | 3.25 | 2.15 | 2.66 | 2.81 | 2.33 |
|---|
| Total Current Assets | | 64.80 | 68.25 | 74.03 | 69.63 | 72.20 | 78.22 | 74.29 | 79.34 | 78.68 | 79.44 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 31.69 | 33.24 | 30.04 | 28.41 | 25.50 | 24.37 | 26.53 | 23.95 | 23.93 | 25.87 | 26.28 | 26.57 | 16.47 | 17.61 | 18.69 | 17.06 |
|---|
| Goodwill | | 0.00 | 0.36 | 0.35 | 0.35 | 30.38 | 27.87 | 31.28 | 29.99 | 27.73 | 29.91 | 27.87 | 26.42 | 17.76 | 17.88 | 18.91 | 18.64 |
|---|
| Intangible Assets | | 1.51 | 1.16 | 1.15 | 1.07 | 1.08 | 1.02 | 1.23 | 1.44 | 1.92 | 2.70 | 3.29 | 3.96 | 2.15 | 2.73 | 3.64 | 4.31 |
|---|
| Long-Term Investments | | 1.46 | 1.41 | 1.05 | 0.00 | 1.56 | 1.35 | 1.26 | 1.31 | 0.00 | 0.94 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 0.00 | 0.00 | 0.96 | 1.98 | 0.00 | 0.00 | 0.00 | 0.00 | 1.08 | 0.00 | 1.05 | 1.80 | 1.88 | 1.36 | 0.46 | 0.47 |
|---|
| Total Long-Term Assets | | 35.22 | 36.70 | 33.55 | 32.44 | 58.82 | 54.84 | 60.55 | 57.20 | 54.95 | 60.47 | 59.98 | 60.20 | 38.91 | 40.26 | 42.40 | 40.65 |
|---|
| Total Assets | | 107.42 | 110.73 | 107.84 | 109.71 | 112.02 | 88.60 | 93.98 | 92.49 | 87.48 | 90.91 | 85.16 | 89.73 | 55.94 | 58.62 | 63.44 | 61.05 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 34.19 | 32.60 | 33.24 | 31.66 | 31.69 | 31.21 | 30.04 | 30.11 | 30.03 | 29.09 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.36 | 0.00 | 0.00 | 0.00 | 0.35 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 1.71 | 1.58 | 1.16 | 1.48 | 1.51 | 1.53 | 1.50 | 1.51 | 1.55 | 1.98 |
|---|
| Long-Term Investments | | 1.36 | 1.30 | 1.41 | 1.45 | 1.46 | 1.48 | 1.46 | 1.66 | 1.85 | 1.78 |
|---|
| Other Long-Term Assets | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Long-Term Assets | | 37.69 | 36.01 | 36.70 | 35.14 | 35.22 | 34.79 | 33.55 | 33.90 | 33.97 | 33.40 |
|---|
| Total Assets | | 102.49 | 104.26 | 110.73 | 104.77 | 107.42 | 113.01 | 107.84 | 113.24 | 112.65 | 112.85 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 17.31 | 18.85 | 17.00 | 19.57 | 16.22 | 11.07 | 12.07 | 13.38 | 10.22 | 8.22 | 6.33 | 7.00 | 4.58 | 3.47 | 4.30 | 4.05 |
|---|
| Short-Term Debt | | 1.01 | 1.31 | 2.19 | 2.57 | 2.10 | 6.61 | 3.36 | 3.52 | 2.01 | 4.50 | 6.36 | 8.50 | 2.57 | 1.12 | 3.61 | 2.98 |
|---|
| Other Current Liabilities | | 7.33 | 5.98 | 6.08 | 8.41 | 1.28 | 0.84 | 0.82 | 4.00 | 1.26 | 0.97 | 0.89 | 1.09 | 0.21 | 0.14 | 0.17 | 0.19 |
|---|
| Current Liabilities | | 26.57 | 27.29 | 27.77 | 30.55 | 25.77 | 22.33 | 20.12 | 21.31 | 16.32 | 16.92 | 16.51 | 20.33 | 9.10 | 7.00 | 9.97 | 8.99 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 15.57 | 15.44 | 18.85 | 16.36 | 17.31 | 18.30 | 17.00 | 18.87 | 19.09 | 17.42 |
|---|
| Short-Term Debt | | 0.95 | 1.00 | 1.31 | 0.97 | 1.01 | 2.21 | 2.19 | 2.13 | 3.88 | 2.69 |
|---|
| Other Current Liabilities | | 6.48 | 7.39 | 5.98 | 6.58 | 5.49 | 5.08 | 7.45 | 6.63 | 6.65 | 8.07 |
|---|
| Current Liabilities | | 23.86 | 23.82 | 27.29 | 24.62 | 26.57 | 29.16 | 27.77 | 30.15 | 31.87 | 29.72 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 6.41 | 8.84 | 8.43 | 8.10 | 10.41 | 10.83 | 11.88 | 9.69 | 16.05 | 18.75 | 20.75 | 21.17 | 16.09 | 18.27 | 16.94 | 16.79 |
|---|
| Capital Leases | | 2.40 | 3.16 | 2.91 | 2.50 | 2.59 | 2.45 | 2.63 | 0.07 | 0.55 | 0.54 | 0.30 | 0.36 | 0.02 | 0.02 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 2.91 | 2.76 | 2.89 | 3.12 | 1.48 | 0.38 | 0.58 | 1.04 | 0.87 | 1.32 | 2.33 | 2.98 | 2.97 | 3.82 | 4.92 | 4.95 |
|---|
| Total Liabilities | | 39.06 | 39.71 | 39.89 | 42.52 | 38.51 | 34.51 | 33.56 | 32.97 | 34.18 | 37.97 | 40.72 | 45.85 | 28.79 | 29.85 | 32.67 | 30.98 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 8.46 | 8.67 | 8.84 | 8.63 | 8.81 | 8.64 | 8.43 | 8.75 | 8.99 | 8.69 |
|---|
| Capital Leases | | 3.11 | 3.22 | 3.16 | 3.13 | 2.40 | 2.22 | 2.15 | 3.02 | 3.31 | 3.16 |
|---|
| Def. Tax Liability | | 2.32 | 2.62 | 2.76 | 2.90 | 2.91 | 2.97 | 2.89 | 2.93 | 3.14 | 3.15 |
|---|
| Total Liabilities | | 35.45 | 35.91 | 39.71 | 36.89 | 39.06 | 41.58 | 39.89 | 42.64 | 44.88 | 42.35 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 | 4.83 | 4.83 | 2.85 | 2.85 | 2.85 | 2.85 |
|---|
| Retained Earnings | | 20.86 | 22.48 | 21.99 | 19.15 | 35.30 | 20.66 | 21.20 | 21.64 | 19.11 | 16.80 | 15.86 | 16.20 | 17.72 | 19.10 | 19.74 | 19.14 |
|---|
| Comprehensive Income | | 15.36 | 16.40 | 13.79 | 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 |
|---|
| Total Common Equity | | 68.30 | 70.97 | 67.87 | 67.12 | 73.48 | 53.99 | 60.31 | 59.44 | 53.23 | 52.89 | 44.39 | 43.82 | 27.13 | 28.77 | 30.77 | 29.89 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 |
|---|
| Retained Earnings | | 22.89 | 23.60 | 22.48 | 21.92 | 20.86 | 23.42 | 21.99 | 21.44 | 17.87 | 22.89 |
|---|
| Comprehensive Income | | 0.00 | 12.61 | 16.40 | 13.83 | 15.36 | 15.85 | 13.79 | 17.00 | 17.74 | 15.45 |
|---|
| Total Common Equity | | 67.00 | 68.29 | 70.97 | 67.84 | 68.30 | 71.36 | 67.87 | 70.53 | 67.69 | 70.42 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 9.82 | 10.15 | 10.62 | 10.68 | 12.51 | 17.45 | 15.24 | 13.22 | 18.06 | 23.25 | 27.11 | 29.67 | 18.66 | 19.38 | 20.55 | 19.76 |
|---|
| Book Value | | 68.36 | 71.02 | 67.95 | 67.19 | 73.51 | 54.10 | 60.42 | 59.52 | 53.29 | 52.94 | 44.44 | 43.88 | 27.15 | 28.77 | 30.77 | 30.08 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.04 | 0.05 | 0.05 | 0.05 | 0.06 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
|---|
| Book Value | | 67.00 | 68.29 | 70.97 | 67.84 | 68.30 | 71.36 | 67.87 | 70.53 | 67.69 | 70.42 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 11.26 | 6.12 | 7.86 | 13.03 | -4.36 | 18.84 | -0.33 | 1.96 | 4.94 | 3.84 | 1.21 | -0.24 | -0.11 | -1.13 | -0.10 | 2.51 | 1.08 |
|---|
| Depreciation & Amortization | | 3.96 | 4.07 | 4.20 | 3.68 | 36.70 | 3.26 | 3.69 | 4.22 | 3.77 | 3.75 | 3.74 | 3.84 | 3.41 | 2.46 | 2.59 | 2.38 | 2.45 |
|---|
| Stock-Based Compensation | | 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 |
|---|
| Change Working Capital | | 3.74 | 1.16 | 2.47 | 4.84 | -8.28 | -5.49 | 1.57 | 0.85 | -0.95 | 0.32 | -0.73 | 1.96 | -0.62 | 1.32 | 2.97 | -0.83 | -2.85 |
|---|
| Change In Accounts Receivable | | 1.16 | 0.00 | 0.54 | 1.16 | 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 | | -2.54 | 0.00 | 1.22 | -1.45 | 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 | | 5.13 | 0.00 | 1.40 | 5.13 | -10.39 | -7.57 | 2.10 | 0.15 | -3.46 | -1.21 | -1.87 | 1.53 | -0.06 | 0.69 | 2.08 | -0.24 | -3.36 |
|---|
| Other Non-cash Items | | 2.45 | -1.26 | -2.64 | -0.07 | -5.91 | -1.74 | -0.57 | -1.69 | -1.01 | -1.26 | -0.93 | -1.11 | -0.95 | -0.92 | -0.81 | -0.55 | -0.63 |
|---|
| Cash from Operations | | 17.29 | 0.00 | 0.00 | 21.47 | 18.16 | 14.87 | 4.37 | 5.34 | 6.75 | 6.65 | 3.30 | 4.44 | 1.74 | 1.74 | 4.65 | 3.51 | 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 | | 0.76 | 1.49 | 2.14 | 1.13 | 0.49 | 1.25 | 2.42 | 2.57 | 1.90 | 4.37 |
|---|
| Depreciation & Amortization | | 1.02 | 1.02 | 1.02 | 1.02 | 1.08 | 1.07 | 1.07 | 0.99 | 0.96 | 0.94 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | 3.47 | 0.64 | -0.62 | -2.34 | 3.61 | 0.48 | -0.15 | -1.48 | 3.76 | 1.60 |
|---|
| Change In Accounts Receivable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.16 | 0.00 |
|---|
| Change In Accounts Payable | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2.54 | 0.00 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5.13 | 0.00 |
|---|
| Other Non-cash Items | | 0.02 | 0.05 | -0.15 | -0.59 | 0.19 | -0.74 | -0.66 | -0.30 | 0.13 | -0.83 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6.75 | 6.07 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -7.23 | -13.53 | -8.22 | -6.57 | -4.95 | -3.38 | -2.20 | -2.94 | -2.45 | -1.60 | -1.33 | -2.55 | -1.67 | -0.81 | -1.43 | -3.11 | -2.01 |
|---|
| Acquisitions | | 1.46 | 0.01 | -0.04 | -0.01 | -0.51 | -0.13 | -0.23 | -1.14 | -0.01 | -0.01 | -0.05 | -0.04 | 0.33 | -0.02 | 0.00 | -0.10 | -0.56 |
|---|
| Investments | | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.11 | 0.02 | 0.14 | 0.05 | 0.00 | 0.25 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.14 | 0.12 | 0.08 | 0.00 | 0.00 | 0.17 | 0.00 | 0.09 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | -0.02 | 0.00 | 0.00 | 1.29 | 1.57 | 1.24 | 0.00 | 0.00 | -0.04 | -0.02 | 0.05 | 0.00 | 0.07 | 0.05 | 0.05 | -0.03 | 0.06 |
|---|
| Cash from Investing | | -5.81 | 0.00 | 0.00 | -5.29 | -3.89 | -2.27 | -2.18 | -3.95 | -2.28 | -1.58 | -1.32 | -2.16 | -1.27 | -0.72 | -1.38 | -3.24 | -2.51 |
| 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 | | -5.44 | -3.07 | -3.77 | -1.26 | -3.00 | 0.00 | -1.25 | -2.03 | -2.97 | -0.98 |
|---|
| Acquisitions | | 0.00 | 0.10 | -0.01 | -0.13 | -0.04 | 0.00 | -0.04 | 0.75 | 0.75 | 0.00 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 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 | -0.03 | 0.01 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2.27 | -0.98 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -3.07 | 0.00 | 0.00 | -0.56 | -2.32 | -10.01 | -10.62 | -8.26 | -9.47 | -9.25 | -8.77 | -6.78 | -8.13 | -1.10 | -3.72 | -1.78 | -4.00 |
|---|
| Debt Issued | | 0.02 | 10.15 | -0.47 | 0.50 | 0.49 | 5.08 | 12.83 | 10.28 | 4.62 | 4.07 | 4.91 | 4.22 | 19.13 | 0.38 | 2.55 | 2.57 | 23.76 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.91 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -2.51 | 0.00 | -1.22 | -1.29 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -4.98 | 0.00 | 0.00 | -8.96 | -5.41 | 0.00 | 0.00 | -1.55 | -1.03 | 0.00 | -0.01 | 0.00 | 0.00 | -0.32 | -0.65 | -0.65 | -0.32 |
|---|
| Other Financing Activities | | -2.36 | 0.00 | 0.00 | -1.96 | 7.01 | 4.98 | 11.31 | 9.38 | 4.39 | 4.57 | -0.56 | 4.22 | 8.32 | -0.42 | 2.56 | 2.50 | 4.45 |
|---|
| Cash from Financing | | -12.92 | 0.00 | 0.00 | -12.77 | -0.72 | -5.03 | 0.69 | -0.42 | -6.11 | -4.68 | -0.93 | -2.56 | 0.20 | -1.85 | -1.81 | 0.07 | 0.12 |
| 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 | 0.06 | -1.80 |
|---|
| Debt Issued | | 0.00 | 9.41 | -0.25 | -0.49 | 0.56 | -0.23 | -1.03 | 0.23 | -0.21 | -0.18 |
|---|
| 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 | 0.00 | 0.00 | 0.00 | -1.22 | -1.29 | 0.00 |
|---|
| 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 | -4.60 | -0.18 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -4.54 | -1.98 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.64 | -5.04 | -1.11 | 4.02 | 11.10 | 6.75 | 3.45 | 1.00 | -1.65 | 0.37 | 1.17 | -0.30 | 0.89 | -0.88 | 1.36 | 0.33 | -2.34 |
|---|
| Closing Cash Balance | | 23.89 | 22.77 | 27.81 | 28.92 | 24.90 | 13.80 | 7.05 | 3.60 | 2.60 | 4.25 | 3.88 | 2.71 | 3.01 | 2.12 | 3.00 | 1.65 | 1.31 |
| 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 | | 2.48 | -0.01 | -3.53 | -3.98 | 4.62 | -0.70 | -5.09 | 0.06 | 1.20 | 3.20 |
|---|
| Closing Cash Balance | | 22.77 | 20.29 | 20.30 | 23.83 | 27.81 | 23.19 | 23.89 | 28.98 | 28.92 | 27.72 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 10.06 | -3.45 | 3.68 | 14.91 | 13.21 | 11.49 | 2.16 | 2.40 | 4.30 | 5.05 | 1.97 | 1.90 | 0.07 | 0.93 | 3.22 | 0.40 | -1.96 |
|---|
| Real Free Cash Flow | | 10.06 | -3.45 | 3.68 | 14.91 | 13.21 | 11.49 | 2.16 | 2.40 | 4.30 | 5.05 | 1.97 | 1.90 | 0.07 | 0.93 | 3.22 | 0.40 | -1.96 |
| 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 | | -0.18 | 0.13 | -1.37 | -2.04 | 2.37 | 0.13 | 1.44 | -0.25 | 3.78 | 5.10 |
|---|
| Real Free Cash Flow | | -0.18 | 0.13 | -1.37 | -2.04 | 2.37 | 0.13 | 1.44 | -0.25 | 3.78 | 5.10 |