SUN
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 | | 25.20 | 25.20 | 22.69 | 23.07 | 25.73 | 17.60 | 10.71 | 16.60 | 16.99 | 11.72 | 15.70 | 18.46 | 5.38 | 4.49 | 4.28 | 3.82 | 2.68 |
|---|
| Cost of Revenues | | 22.96 | 23.10 | 20.96 | 21.89 | 24.54 | 16.42 | 9.84 | 15.56 | 16.05 | 10.78 | 13.80 | 16.75 | 5.23 | 4.43 | 4.23 | 3.78 | 2.65 |
|---|
| Gross Profit | | 2.24 | 2.10 | 1.73 | 1.18 | 1.19 | 1.17 | 0.87 | 1.03 | 0.94 | 0.94 | 1.90 | 1.71 | 0.15 | 0.06 | 0.04 | 0.04 | 0.03 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 8.60 | 6.03 | 5.39 | 5.18 | 5.27 | 5.75 | 6.17 | 5.50 | 5.64 | 6.32 |
|---|
| Cost of Revenues | | 7.90 | 5.41 | 4.98 | 4.68 | 4.80 | 5.42 | 5.69 | 5.06 | 5.57 | 5.84 |
|---|
| Gross Profit | | 0.71 | 0.63 | 0.42 | 0.50 | 0.47 | 0.33 | 0.49 | 0.44 | 0.07 | 0.48 |
| 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 | 0.19 | 0.18 | 0.17 | 0.17 | 0.20 | 0.21 | 0.22 | 0.41 | 0.36 | 0.04 | 0.02 | 0.02 | 0.01 | 0.01 |
|---|
| Depreciation & Amortization | | 0.68 | 0.69 | 0.37 | 0.19 | 0.19 | 0.18 | 0.19 | 0.18 | 0.18 | 0.17 | 0.32 | 0.28 | 0.03 | 0.01 | 0.01 | 0.01 | 0.00 |
|---|
| Total Operating Expenses | | 1.32 | 1.18 | 0.94 | 0.54 | 0.52 | 0.44 | 0.45 | 0.50 | 0.58 | 0.60 | 1.47 | 1.37 | 0.07 | 0.02 | 0.02 | 0.03 | 0.02 |
|---|
| Operating Income | | 0.93 | 0.93 | 0.79 | 0.64 | 0.48 | 0.56 | 0.24 | 0.35 | 0.35 | 0.23 | -0.25 | 0.33 | 0.07 | 0.04 | 0.02 | 0.02 | 0.01 |
| 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 | 0.05 | 0.05 |
|---|
| Depreciation & Amortization | | 0.22 | 0.15 | 0.15 | 0.16 | 0.15 | 0.10 | 0.08 | 0.04 | 0.05 | 0.04 |
|---|
| Total Operating Expenses | | 0.53 | 0.38 | 0.21 | 0.20 | 0.24 | 0.22 | 0.34 | 0.14 | 0.15 | 0.14 |
|---|
| Operating Income | | 0.17 | 0.25 | 0.20 | 0.30 | 0.24 | 0.11 | 0.15 | 0.30 | -0.07 | 0.34 |
| 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 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.54 | 0.54 | 0.40 | 0.22 | 0.18 | 0.16 | 0.18 | 0.17 | 0.14 | 0.21 | 0.19 | 0.09 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Expense | | -0.34 | -0.34 | 0.26 | -0.21 | 0.02 | -0.01 | 0.00 | -0.06 | -0.13 | -0.11 | -0.68 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| IBT | | 0.59 | 0.59 | 1.05 | 0.43 | 0.50 | 0.55 | 0.24 | 0.30 | 0.09 | 0.02 | -0.44 | 0.25 | 0.06 | 0.04 | 0.02 | 0.02 | 0.01 |
|---|
| Income Tax Expense | | 0.06 | 0.06 | 0.18 | 0.04 | 0.03 | 0.03 | 0.02 | -0.02 | 0.03 | -0.31 | -0.03 | 0.05 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 |
|---|
| Net Income | | 0.40 | 0.53 | 0.72 | 0.31 | 0.48 | 0.52 | 0.21 | 0.31 | -0.21 | 0.15 | -0.41 | 0.19 | 0.06 | 0.04 | 0.02 | 0.01 | 0.01 |
| 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 | 0.06 |
|---|
| Interest Expense | | 0.17 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.10 | 0.06 | 0.06 | 0.06 |
|---|
| Other Expense | | -0.03 | -0.10 | -0.11 | -0.09 | -0.09 | -0.09 | 0.50 | -0.06 | -0.06 | -0.06 |
|---|
| IBT | | 0.14 | 0.15 | 0.09 | 0.21 | 0.15 | 0.02 | 0.65 | 0.24 | -0.10 | 0.28 |
|---|
| Income Tax Expense | | 0.05 | 0.01 | 0.01 | 0.00 | 0.00 | 0.02 | 0.15 | 0.01 | 0.01 | 0.01 |
|---|
| Net Income | | 0.10 | 0.09 | 0.05 | 0.17 | 0.10 | -0.04 | 0.46 | 0.19 | -0.13 | 0.25 |
| 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 | $3.70 | $5.67 | $5.35 | $1.63 | $2.84 | $-2.46 | $0.35 | $-4.34 | $1.11 | $1.69 | $1.69 | $0.42 | $0.48 | $0.42 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $3.65 | $5.60 | $5.28 | $1.61 | $2.82 | $-2.44 | $0.34 | $-4.34 | $1.11 | $1.69 | $1.69 | $0.42 | $0.48 | $0.42 |
|---|
| Shares Outstanding | | 0.14 | 0.14 | 0.12 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.10 | 0.09 | 0.05 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Diluted Shares Outstanding | | 0.14 | 0.14 | 0.12 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.10 | 0.09 | 0.05 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 |
| 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 | $-1.50 | $2.99 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-1.50 | $2.95 |
|---|
| Shares Outstanding | | 0.14 | 0.14 | 0.14 | 0.14 | 0.13 | 0.14 | 0.12 | 0.08 | 0.08 | 0.08 |
|---|
| Diluted Shares Outstanding | | 0.14 | 0.14 | 0.14 | 0.14 | 0.13 | 0.14 | 0.12 | 0.09 | 0.08 | 0.09 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Cash And Equivalents | | 0.23 | 0.09 | 0.03 | 0.08 | 0.03 | 0.10 | 0.02 | 0.06 | 0.03 | 0.12 | 0.07 | 0.07 | 0.01 | 0.01 | 0.00 |
|---|
| Short 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 |
|---|
| Total Cash & ST Investments | | 0.23 | 0.09 | 0.03 | 0.08 | 0.03 | 0.10 | 0.02 | 0.06 | 0.03 | 0.12 | 0.07 | 0.07 | 0.01 | 0.01 | 0.00 |
|---|
| Accounts Receivable | | 1.05 | 1.16 | 0.88 | 0.91 | 0.54 | 0.31 | 0.41 | 0.41 | 0.70 | 0.54 | 0.32 | 0.10 | 0.12 | 0.09 | 0.14 |
|---|
| Inventory | | 1.04 | 1.07 | 0.89 | 0.82 | 0.53 | 0.38 | 0.42 | 0.37 | 0.43 | 0.57 | 0.47 | 0.05 | 0.01 | 0.00 | 0.01 |
|---|
| Other Current Assets | | 0.13 | 0.14 | 0.13 | 0.18 | 0.10 | 0.06 | 0.07 | 0.06 | 0.08 | 0.16 | 0.05 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Total Current Assets | | 2.44 | 2.47 | 1.93 | 1.98 | 1.19 | 0.85 | 0.92 | 0.91 | 4.54 | 1.39 | 1.27 | 0.23 | 0.14 | 0.10 | 0.15 |
| 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 | | 3.24 | 0.12 | 0.17 | 0.09 | 0.12 | 0.23 | 0.22 | 0.03 | 0.26 | 0.24 |
|---|
| 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 | | 3.24 | 0.12 | 0.17 | 0.09 | 0.12 | 0.23 | 0.22 | 0.03 | 0.26 | 0.24 |
|---|
| Accounts Receivable | | 1.32 | 1.04 | 1.03 | 1.16 | 0.90 | 1.05 | 0.92 | 0.88 | 1.16 | 0.55 |
|---|
| Inventory | | 1.14 | 1.18 | 1.11 | 1.07 | 0.89 | 1.04 | 0.95 | 0.89 | 0.91 | 0.93 |
|---|
| Other Current Assets | | 0.11 | 0.15 | 0.20 | 0.14 | 0.16 | 0.13 | 0.64 | 0.13 | 0.16 | 0.14 |
|---|
| Total Current Assets | | 5.81 | 2.48 | 2.51 | 2.47 | 2.07 | 2.44 | 2.72 | 1.93 | 2.48 | 1.87 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Property, Plant & Equipment | | 9.33 | 8.15 | 2.34 | 2.29 | 2.19 | 1.96 | 2.00 | 1.55 | 1.56 | 3.37 | 3.15 | 0.91 | 0.18 | 0.07 | 0.04 |
|---|
| Goodwill | | 1.48 | 1.48 | 1.60 | 1.60 | 1.57 | 1.56 | 1.56 | 1.56 | 1.43 | 2.62 | 3.11 | 0.86 | 0.02 | 0.01 | 0.02 |
|---|
| Intangible Assets | | 0.72 | 0.55 | 0.54 | 0.59 | 0.54 | 0.59 | 0.65 | 0.71 | 0.77 | 1.26 | 1.26 | 0.17 | 0.02 | 0.02 | 0.02 |
|---|
| Long-Term Investments | | 0.13 | 1.34 | 0.12 | 0.13 | 0.13 | 0.14 | 0.12 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.15 | 0.00 |
|---|
| Other Long-Term Assets | | 0.36 | 0.40 | 0.29 | 0.24 | 0.19 | 0.17 | 0.19 | 0.16 | 0.05 | 0.07 | 0.05 | 0.02 | 0.00 | 0.00 | 0.00 |
|---|
| Total Long-Term Assets | | 12.02 | 11.91 | 4.90 | 4.85 | 4.62 | 4.42 | 4.51 | 3.97 | 3.80 | 7.31 | 7.57 | 1.98 | 0.25 | 0.25 | 0.08 |
|---|
| Total Assets | | 14.47 | 14.38 | 6.83 | 6.83 | 5.82 | 5.27 | 5.44 | 4.88 | 8.34 | 8.70 | 8.84 | 2.20 | 0.39 | 0.36 | 0.23 |
| 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 | | 8.28 | 8.17 | 8.10 | 8.15 | 8.23 | 9.33 | 2.28 | 2.34 | 2.34 | 2.35 |
|---|
| Goodwill | | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.46 | 1.60 | 1.60 | 1.60 |
|---|
| Intangible Assets | | 0.53 | 0.53 | 0.54 | 0.55 | 0.55 | 0.72 | 0.52 | 0.54 | 0.55 | 0.56 |
|---|
| Long-Term Investments | | 1.28 | 1.28 | 1.28 | 1.34 | 1.40 | 0.13 | 0.13 | 0.12 | 0.13 | 0.13 |
|---|
| Other Long-Term Assets | | 0.48 | 0.49 | 0.44 | 0.40 | 0.40 | 0.36 | 0.28 | 0.29 | 0.27 | 0.27 |
|---|
| Total Long-Term Assets | | 12.03 | 11.95 | 11.83 | 11.91 | 12.06 | 12.02 | 4.67 | 4.92 | 4.89 | 4.91 |
|---|
| Total Assets | | 17.85 | 14.43 | 14.34 | 14.38 | 14.12 | 14.47 | 7.39 | 6.85 | 7.37 | 6.78 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Accounts Payable | | 1.22 | 1.45 | 1.00 | 0.97 | 0.52 | 0.27 | 0.45 | 0.41 | 0.56 | 0.62 | 0.43 | 0.10 | 0.11 | 0.09 | 0.10 |
|---|
| Short-Term Debt | | 0.11 | 0.04 | 0.04 | 0.02 | 0.03 | 0.03 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | | 0.58 | 0.29 | 0.15 | 0.42 | 0.06 | 0.05 | 0.06 | 0.36 | 0.08 | 0.09 | 0.11 | 0.01 | 0.01 | 0.00 | 0.01 |
|---|
| Current Liabilities | | 1.94 | 1.95 | 1.37 | 1.41 | 0.89 | 0.65 | 0.74 | 0.87 | 1.21 | 1.19 | 0.76 | 0.15 | 0.12 | 0.09 | 0.11 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 1.31 | 1.15 | 1.13 | 1.45 | 1.15 | 1.22 | 1.19 | 1.00 | 1.11 | 0.78 |
|---|
| Short-Term Debt | | 0.03 | 0.07 | 0.03 | 0.04 | 0.14 | 0.14 | 0.02 | 0.04 | 0.04 | 0.04 |
|---|
| Other Current Liabilities | | 0.51 | 0.42 | 0.31 | 0.29 | 0.33 | 0.22 | 0.31 | 0.15 | 0.15 | 0.19 |
|---|
| Current Liabilities | | 1.87 | 1.63 | 1.63 | 1.95 | 1.78 | 1.94 | 1.65 | 1.37 | 1.48 | 1.22 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Long-Term Debt | | 7.30 | 7.96 | 4.09 | 4.10 | 3.77 | 3.64 | 3.59 | 2.98 | 4.28 | 4.51 | 1.95 | 0.86 | 0.19 | 0.18 | 0.00 |
|---|
| Capital Leases | | 0.49 | 0.51 | 0.53 | 0.55 | 0.54 | 0.56 | 0.55 | 0.02 | 0.01 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.12 | 0.16 | 0.00 | 0.16 | 0.11 | 0.10 | 0.11 | 0.10 | 0.39 | 0.64 | 0.69 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 10.14 | 10.31 | 5.85 | 5.89 | 5.00 | 4.64 | 4.68 | 4.10 | 6.10 | 6.51 | 3.58 | 1.06 | 0.31 | 0.28 | 0.12 |
| 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 | | 10.04 | 8.31 | 8.17 | 7.96 | 7.74 | 7.79 | 4.23 | 4.00 | 4.24 | 4.10 |
|---|
| Capital Leases | | 0.00 | 0.54 | 0.53 | 0.51 | 0.51 | 0.49 | 0.43 | 0.61 | 0.54 | 0.55 |
|---|
| Def. Tax Liability | | 0.17 | 0.16 | 0.16 | 0.16 | 0.17 | 0.12 | 0.18 | 0.19 | 0.16 | 0.16 |
|---|
| Total Liabilities | | 12.30 | 10.33 | 10.19 | 10.31 | 9.94 | 10.14 | 6.27 | 5.87 | 6.19 | 5.78 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Common Stock | | 4.33 | 4.07 | 0.98 | 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 | | 0.00 | 0.00 | 0.00 | 1.28 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.12 |
|---|
| Comprehensive Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.59 | -0.46 | -0.36 | -0.34 | -0.09 | -0.01 | -0.01 | -0.02 |
|---|
| Total Common Equity | | 4.33 | 4.07 | 0.98 | 0.94 | 0.81 | 0.63 | 0.76 | -0.59 | 2.25 | -0.02 | 3.09 | 1.14 | 0.08 | 0.08 | 0.12 |
| 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 | | 4.07 | 4.10 | 4.16 | 4.07 | 4.18 | 4.33 | 1.12 | 0.98 | 1.18 | 1.00 |
|---|
| Retained Earnings | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| 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 | | 5.54 | 4.10 | 4.16 | 4.07 | 4.18 | 4.33 | 1.12 | 0.98 | 1.18 | 1.00 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Total Debt | | 7.90 | 8.00 | 4.11 | 4.12 | 3.80 | 3.67 | 3.62 | 2.99 | 4.29 | 4.51 | 1.96 | 0.87 | 0.19 | 0.18 | 0.00 |
|---|
| Book Value | | 4.33 | 4.07 | 0.98 | 0.94 | 0.81 | 0.63 | 0.76 | 0.78 | 2.25 | 2.20 | 5.26 | 1.14 | 0.08 | 0.08 | 0.12 |
| 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 | | 5.54 | 4.10 | 4.16 | 4.07 | 4.18 | 4.33 | 1.12 | 0.98 | 1.18 | 1.00 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.79 | 0.53 | 0.87 | 0.39 | 0.48 | 0.52 | 0.21 | 0.31 | -0.21 | 0.15 | -0.41 | 0.19 | 0.06 | 0.04 | 0.02 | 0.01 | 0.01 |
|---|
| Depreciation & Amortization | | 0.21 | 0.69 | 0.37 | 0.19 | 0.19 | 0.18 | 0.19 | 0.18 | 0.18 | 0.17 | 0.32 | 0.28 | 0.03 | 0.01 | 0.01 | 0.01 | 0.00 |
|---|
| Stock-Based Compensation | | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 |
|---|
| Change Working Capital | | -0.13 | -0.38 | -0.20 | -0.12 | -0.13 | -0.02 | -0.02 | -0.07 | -0.03 | -0.01 | -0.03 | -0.08 | 0.05 | 0.00 | -0.01 | 0.00 | 0.00 |
|---|
| Change In Accounts Receivable | | -0.40 | 0.21 | -0.21 | 0.03 | -0.31 | -0.23 | 0.10 | -0.04 | 0.20 | 0.00 | -0.22 | 0.00 | 0.00 | -0.02 | -0.06 | -0.01 | 0.01 |
|---|
| Change In Accounts Payable | | 0.31 | -0.13 | 0.36 | -0.04 | 0.44 | 0.28 | -0.16 | 0.03 | -0.14 | 0.05 | 0.29 | -0.08 | 0.03 | 0.01 | 0.09 | 0.02 | 0.00 |
|---|
| Change In Inventories | | -0.10 | -0.28 | 0.09 | 0.11 | -0.17 | 0.04 | -0.05 | 0.03 | -0.01 | 0.02 | -0.09 | 0.02 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 |
|---|
| Other Non-cash Items | | -0.20 | 0.30 | -0.50 | 0.11 | -0.02 | -0.17 | 0.10 | -0.01 | 0.00 | 0.42 | 0.69 | 0.00 | -0.04 | 0.00 | 0.00 | 0.01 | 0.00 |
|---|
| Cash from Operations | | 0.41 | 0.00 | 0.00 | 0.60 | 0.56 | 0.54 | 0.50 | 0.44 | -0.04 | 0.44 | 0.56 | 0.44 | 0.11 | 0.05 | 0.02 | 0.01 | 0.02 |
| 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 | | 0.04 | 0.14 | 0.09 | 0.21 | 0.14 | 0.09 | 0.46 | 0.23 | -0.13 | 0.27 |
|---|
| Depreciation & Amortization | | 0.22 | 0.16 | 0.15 | 0.16 | 0.15 | 0.10 | 0.08 | 0.04 | 0.05 | 0.04 |
|---|
| Stock-Based Compensation | | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | -0.16 | 0.08 | -0.06 | -0.23 | -0.14 | -0.06 | -0.07 | 0.13 | 0.01 | -0.19 |
|---|
| Change In Accounts Receivable | | 0.37 | -0.28 | -0.01 | 0.13 | -0.22 | 0.09 | -0.02 | -0.06 | 0.28 | -0.60 |
|---|
| Change In Accounts Payable | | 0.02 | 0.16 | 0.02 | -0.33 | 0.30 | -0.12 | -0.05 | 0.20 | -0.11 | 0.27 |
|---|
| Change In Inventories | | -0.23 | 0.05 | -0.11 | 0.02 | -0.17 | 0.15 | -0.11 | 0.05 | -0.21 | 0.16 |
|---|
| Other Non-cash Items | | 0.27 | 0.02 | 0.06 | 0.03 | -0.04 | 0.03 | -0.47 | -0.12 | 0.25 | -0.14 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.19 | 0.00 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.24 | -0.58 | -0.34 | -0.22 | -0.19 | -0.17 | -0.12 | -0.15 | -0.11 | -0.14 | -0.49 | -0.55 | -0.18 | -0.12 | -0.04 | -0.02 | -0.01 |
|---|
| Acquisitions | | 0.84 | -2.00 | 0.79 | -0.11 | -0.32 | -0.26 | -0.02 | -0.05 | -0.40 | 0.00 | -2.54 | -1.92 | -0.80 | 0.11 | 0.04 | 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 | 0.00 | 0.00 | -0.84 | -0.84 | -0.50 | 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 | 0.84 | 0.97 | 0.35 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | -0.18 | 0.00 | 0.00 | 0.04 | 0.04 | 0.04 | 0.02 | 0.03 | 3.24 | -0.03 | 0.02 | 0.02 | 0.09 | -0.11 | -0.04 | 0.00 | 0.00 |
|---|
| Cash from Investing | | 0.60 | 0.00 | 0.00 | -0.29 | -0.46 | -0.39 | -0.12 | -0.16 | 2.74 | -0.17 | -3.02 | -2.45 | -0.89 | 0.01 | -0.19 | -0.02 | -0.01 |
| 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 | | -0.16 | -0.16 | -0.16 | -0.10 | -0.13 | -0.10 | -0.07 | -0.04 | -0.08 | -0.05 |
|---|
| Acquisitions | | -2.05 | 0.14 | -0.11 | -0.04 | -0.02 | -0.83 | 1.02 | -0.19 | 0.01 | 0.00 |
|---|
| Investments | | -0.02 | 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 | 0.00 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.08 | -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 | | -1.96 | 0.00 | 0.00 | 0.01 | -3.81 | -2.59 | -1.90 | -2.99 | -6.31 | -2.89 | -3.07 | -1.69 | -0.03 | -0.14 | -0.03 | 0.00 | 0.00 |
|---|
| Debt Issued | | 5.65 | 8.00 | 3.89 | 0.00 | 4.13 | 2.72 | 1.95 | 3.63 | 5.00 | 2.67 | 5.63 | 2.78 | 0.71 | 0.14 | 0.22 | 0.00 | 0.00 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.99 | 0.33 | 0.13 | 0.90 | 0.00 | 0.00 | 0.21 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.84 | 2.65 | 5.65 | 2.87 | 0.00 | 0.00 | 0.22 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.44 | 0.00 | 0.00 | -0.37 | -0.36 | -0.36 | -0.35 | -0.35 | -0.38 | -0.43 | -0.44 | -0.32 | -0.03 | -0.04 | -0.21 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | 3.69 | 0.00 | 0.00 | -0.01 | 4.13 | 2.72 | 1.95 | 3.04 | -0.14 | 0.00 | 0.23 | 0.20 | 0.90 | 0.12 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Financing | | -1.02 | 0.00 | 0.00 | -0.37 | -0.04 | -0.23 | -0.31 | -0.31 | -2.68 | -0.34 | 2.50 | 1.95 | 0.84 | -0.06 | 0.18 | 0.00 | 0.00 |
| 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 | -0.24 | 0.16 |
|---|
| Debt Issued | | 10.07 | 1.73 | 0.14 | 0.21 | 0.15 | -0.05 | 3.65 | 0.14 | 0.00 | 0.30 |
|---|
| 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 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.10 | -0.09 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.34 | 0.06 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.01 | 0.80 | 0.07 | -0.05 | 0.06 | -0.07 | 0.08 | -0.04 | 0.03 | -0.08 | 0.05 | -0.06 | 0.06 | 0.00 | 0.01 | 0.00 | 0.00 |
|---|
| Closing Cash Balance | | 0.23 | 0.89 | 0.09 | 0.03 | 0.08 | 0.03 | 0.10 | 0.02 | 0.06 | 0.03 | 0.12 | 0.07 | 0.07 | 0.01 | 0.01 | 0.00 | 0.00 |
| 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 | | -2.35 | 3.12 | -0.06 | 0.08 | -0.02 | -0.11 | 0.01 | 0.19 | -0.23 | 0.02 |
|---|
| Closing Cash Balance | | 0.89 | 3.24 | 0.12 | 0.17 | 0.09 | 0.12 | 0.23 | 0.22 | 0.03 | 0.26 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.17 | 0.62 | 0.21 | 0.39 | 0.38 | 0.37 | 0.38 | 0.29 | -0.14 | 0.30 | 0.07 | -0.11 | -0.07 | -0.07 | -0.03 | -0.01 | 0.00 |
|---|
| Real Free Cash Flow | | 0.15 | 0.60 | 0.19 | 0.37 | 0.36 | 0.35 | 0.36 | 0.27 | -0.15 | 0.27 | 0.06 | -0.12 | -0.08 | -0.07 | -0.03 | 0.01 | 0.00 |
| 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 | | 0.25 | 0.24 | 0.08 | 0.06 | -0.01 | 0.11 | -0.14 | 0.25 | 0.10 | -0.05 |
|---|
| Real Free Cash Flow | | 0.25 | 0.24 | 0.08 | 0.05 | -0.01 | 0.10 | -0.14 | 0.24 | 0.10 | -0.05 |