SUZ
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 | | 50.32 | 49.13 | 47.40 | 39.76 | 49.83 | 40.97 | 30.46 | 26.01 | 13.44 | 10.52 | 9.88 | 10.22 | 7.26 | 5.69 | 5.19 | 4.85 | 4.51 |
|---|
| Cost of Revenues | | 34.18 | 33.85 | 27.40 | 25.08 | 24.82 | 20.62 | 18.97 | 20.74 | 6.92 | 6.45 | 6.57 | 6.18 | 5.36 | 4.19 | 4.04 | 3.77 | 3.15 |
|---|
| Gross Profit | | 16.13 | 15.28 | 20.00 | 14.68 | 25.01 | 20.35 | 11.49 | 5.27 | 6.52 | 4.07 | 3.31 | 4.04 | 1.91 | 1.50 | 1.16 | 1.08 | 1.37 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 13.31 | 12.15 | 13.30 | 11.55 | 14.18 | 12.27 | 11.49 | 9.46 | 10.37 | 8.95 |
|---|
| Cost of Revenues | | 9.39 | 8.45 | 8.61 | 7.73 | 8.76 | 6.85 | 6.09 | 5.70 | 6.51 | 6.10 |
|---|
| Gross Profit | | 3.92 | 3.70 | 4.69 | 3.82 | 5.42 | 5.43 | 5.40 | 3.76 | 3.86 | 2.84 |
| 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 | 3.45 | 4.19 | 3.77 | 2.63 | 3.05 | 1.38 | 0.92 | 0.81 | 0.84 | 0.67 | 0.65 | 0.65 | 0.58 | 0.52 |
|---|
| Depreciation & Amortization | | 11.14 | 11.08 | 8.87 | 7.32 | 8.41 | 6.43 | 6.12 | 4.44 | 1.56 | 1.40 | 1.40 | 1.42 | 1.22 | 0.94 | 0.73 | 0.63 | 0.53 |
|---|
| Total Operating Expenses | | 6.14 | 4.08 | 4.31 | 2.46 | 3.07 | 2.67 | 3.67 | 2.65 | 1.52 | 0.77 | 0.92 | 0.96 | 0.68 | 0.59 | 0.65 | 0.40 | 0.21 |
|---|
| Operating Income | | 9.99 | 11.21 | 15.69 | 12.22 | 22.22 | 18.18 | 8.44 | 1.90 | 5.01 | 3.26 | 1.32 | 3.07 | 1.23 | 0.98 | 0.54 | -0.10 | 0.90 |
| 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 | 0.84 | 1.14 |
|---|
| Depreciation & Amortization | | 3.12 | 2.78 | 2.84 | 2.41 | 2.72 | 2.30 | 2.13 | 1.98 | 1.79 | 1.94 |
|---|
| Total Operating Expenses | | 1.20 | 1.73 | 1.64 | 1.56 | 1.00 | 1.32 | 0.79 | 1.21 | 0.84 | 1.15 |
|---|
| Operating Income | | 2.72 | 1.97 | 3.05 | 2.26 | 4.42 | 4.11 | 4.61 | 2.55 | 3.01 | 1.68 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 1.61 | 1.55 | 1.60 | 1.24 | 0.97 | 0.21 | 0.15 | 0.39 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.25 | 0.30 | 0.00 | 0.00 |
|---|
| Interest Expense | | 6.50 | 6.54 | 4.90 | 4.08 | 4.59 | 3.75 | 3.28 | 3.36 | 1.20 | 1.14 | 1.09 | 1.20 | 1.05 | 0.68 | 0.57 | 0.00 | 0.00 |
|---|
| Other Expense | | 10.42 | 8.80 | -28.80 | 5.78 | 6.43 | -9.35 | -26.09 | -5.99 | -3.36 | 0.13 | 1.15 | -3.20 | -0.50 | -0.66 | -0.45 | 0.00 | 0.00 |
|---|
| IBT | | 20.41 | 20.01 | -13.11 | 18.00 | 28.66 | 8.83 | -17.64 | -4.10 | 0.17 | 2.24 | 2.42 | -1.36 | -0.36 | -0.28 | -0.31 | -0.10 | 0.90 |
|---|
| Income Tax Expense | | 6.97 | 6.84 | -6.07 | 3.89 | 5.26 | 0.20 | -6.93 | -1.28 | -0.15 | 0.43 | 0.73 | -0.43 | -0.10 | -0.06 | -0.13 | -0.13 | 0.13 |
|---|
| Net Income | | 13.42 | 13.14 | -7.07 | 14.08 | 23.38 | 8.63 | -10.71 | -2.81 | 0.32 | 1.81 | 1.69 | -0.93 | -0.26 | -0.22 | -0.18 | 0.03 | 0.77 |
| 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 | | 0.45 | 0.43 | 0.38 | 0.35 | 0.39 | 0.42 | 0.46 | 0.08 | 0.57 | 0.43 |
|---|
| Interest Expense | | 1.72 | 1.70 | 1.61 | 1.48 | 1.51 | 1.57 | 1.15 | 0.23 | 1.02 | 1.18 |
|---|
| Other Expense | | -2.58 | 1.05 | 4.25 | 7.70 | -6.75 | 0.87 | -11.07 | -3.04 | 2.28 | -3.49 |
|---|
| IBT | | 0.14 | 3.02 | 7.30 | 9.96 | -2.33 | 4.98 | -6.46 | -0.49 | 5.44 | -1.81 |
|---|
| Income Tax Expense | | 0.02 | 1.06 | 2.29 | 3.61 | 4.40 | 1.74 | -2.69 | -0.71 | 0.91 | -1.08 |
|---|
| Net Income | | 0.11 | 1.95 | 5.01 | 6.34 | -6.74 | 3.22 | -3.77 | 0.22 | 4.51 | -0.73 |
| 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 | $10.85 | $17.58 | $6.39 | $-7.94 | $-2.09 | $0.29 | $1.67 | $1.54 | $-0.85 | $-0.24 | $-0.20 | $-0.25 | $0.07 | $2.13 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $10.85 | $17.57 | $6.39 | $-7.94 | $-2.09 | $0.29 | $1.66 | $1.53 | $-0.85 | $-0.24 | $-0.20 | $-0.25 | $0.06 | $2.13 |
|---|
| Shares Outstanding | | 1.24 | 1.24 | 1.26 | 1.30 | 1.33 | 1.35 | 1.35 | 1.35 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.08 | 0.72 | 0.40 | 0.36 |
|---|
| Diluted Shares Outstanding | | 1.24 | 1.24 | 1.26 | 1.30 | 1.33 | 1.35 | 1.35 | 1.35 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 0.72 | 0.47 | 0.37 |
| 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 | $3.50 | $-0.57 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $3.49 | $-0.57 |
|---|
| Shares Outstanding | | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.25 | 1.28 | 1.29 | 1.29 | 1.29 |
|---|
| Diluted Shares Outstanding | | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.25 | 1.28 | 1.29 | 1.29 | 1.29 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 7.25 | 9.02 | 8.35 | 9.51 | 13.59 | 6.84 | 3.25 | 4.39 | 1.08 | 1.61 | 1.48 | 3.69 | 3.69 | 4.34 | 3.27 | 3.74 |
|---|
| Short Term Investments | | 14.36 | 12.97 | 12.82 | 7.55 | 7.51 | 2.21 | 6.15 | 21.10 | 1.63 | 2.08 | 0.97 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 21.61 | 21.99 | 21.17 | 17.05 | 21.10 | 9.05 | 9.40 | 25.49 | 2.71 | 3.70 | 2.45 | 3.69 | 3.69 | 4.34 | 3.27 | 3.74 |
|---|
| Accounts Receivable | | 9.10 | 10.24 | 6.85 | 10.16 | 6.90 | 3.32 | 4.03 | 2.83 | 2.74 | 2.13 | 2.58 | 1.78 | 1.82 | 1.43 | 0.00 | 0.00 |
|---|
| Inventory | | 7.25 | 7.96 | 5.95 | 5.73 | 4.64 | 4.01 | 4.69 | 1.85 | 1.21 | 1.31 | 1.32 | 1.08 | 0.91 | 0.68 | 0.72 | 0.66 |
|---|
| Other Current Assets | | 1.16 | 1.99 | 4.60 | 1.02 | 0.94 | 0.74 | 0.34 | 0.17 | 0.14 | 0.89 | 0.25 | 0.07 | 0.05 | 0.23 | 1.38 | 1.03 |
|---|
| Total Current Assets | | 39.12 | 42.18 | 38.57 | 37.12 | 34.10 | 17.96 | 18.88 | 30.80 | 6.80 | 8.03 | 6.59 | 6.61 | 6.47 | 6.69 | 5.37 | 5.42 |
| 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 | | 15.84 | 12.28 | 9.91 | 9.02 | 5.82 | 7.25 | 4.20 | 8.35 | 5.53 | 11.86 |
|---|
| Short Term Investments | | 7.73 | 8.09 | 6.52 | 12.97 | 11.31 | 14.36 | 14.67 | 12.82 | 14.95 | 7.91 |
|---|
| Total Cash & ST Investments | | 23.57 | 20.37 | 16.43 | 21.99 | 17.13 | 21.61 | 18.88 | 21.17 | 20.47 | 19.77 |
|---|
| Accounts Receivable | | 8.59 | 8.73 | 7.77 | 10.24 | 8.57 | 8.21 | 7.52 | 6.85 | 6.65 | 6.49 |
|---|
| Inventory | | 9.04 | 8.62 | 8.64 | 7.96 | 7.73 | 7.13 | 6.52 | 6.06 | 6.48 | 6.42 |
|---|
| Other Current Assets | | 1.36 | 2.18 | 1.64 | 1.99 | 2.35 | 2.18 | 2.95 | 4.49 | 4.62 | 5.38 |
|---|
| Total Current Assets | | 42.58 | 39.91 | 34.48 | 42.18 | 35.78 | 39.12 | 35.87 | 38.57 | 38.23 | 38.06 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 86.98 | 92.45 | 82.76 | 55.77 | 42.96 | 43.50 | 44.97 | 17.02 | 16.21 | 16.24 | 16.35 | 16.68 | 16.55 | 15.15 | 13.07 | 10.94 |
|---|
| Goodwill | | 8.19 | 8.41 | 8.42 | 0.23 | 8.25 | 0.24 | 0.16 | 0.16 | 0.05 | 0.05 | 0.05 | 0.08 | 0.03 | 0.03 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 6.15 | 5.72 | 6.56 | 15.19 | 8.01 | 16.76 | 17.71 | 0.18 | 0.14 | 0.17 | 0.28 | 0.21 | 0.19 | 0.18 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 4.25 | 1.59 | 0.38 | 0.80 | 0.54 | 0.31 | 0.34 | 0.01 | 0.01 | 0.00 | 0.80 | 0.82 | 0.87 | 0.61 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 3.75 | 7.60 | 6.90 | 20.10 | 16.37 | 14.36 | 13.70 | 5.75 | 5.32 | 4.91 | 4.19 | 3.72 | 3.03 | 2.70 | 3.01 | 2.38 |
|---|
| Total Long-Term Assets | | 113.97 | 123.75 | 105.02 | 96.08 | 84.87 | 83.84 | 79.02 | 23.13 | 21.73 | 21.37 | 21.67 | 21.51 | 20.68 | 18.67 | 16.28 | 13.49 |
|---|
| Total Assets | | 153.09 | 165.94 | 143.59 | 133.20 | 118.98 | 101.80 | 97.91 | 53.93 | 28.52 | 29.40 | 28.26 | 28.12 | 27.15 | 25.35 | 21.66 | 18.91 |
| 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 | | 94.25 | 70.25 | 70.26 | 92.45 | 90.46 | 86.98 | 65.79 | 82.76 | 62.99 | 61.26 |
|---|
| Goodwill | | 8.19 | 8.19 | 8.42 | 8.41 | 8.19 | 8.42 | 8.42 | 8.19 | 8.42 | 8.44 |
|---|
| Intangible Assets | | 5.02 | 5.24 | 5.47 | 5.72 | 5.95 | 6.15 | 6.37 | 6.56 | 6.69 | 6.91 |
|---|
| Long-Term Investments | | 9.07 | 1.82 | 2.05 | 1.59 | 5.66 | 4.25 | 0.39 | 3.17 | 0.41 | 0.41 |
|---|
| Other Long-Term Assets | | 3.84 | 31.64 | 30.36 | 7.60 | 3.86 | 3.75 | 25.20 | 3.57 | 23.59 | 23.06 |
|---|
| Total Long-Term Assets | | 121.84 | 119.51 | 120.77 | 123.75 | 117.43 | 113.97 | 107.53 | 105.02 | 103.39 | 100.22 |
|---|
| Total Assets | | 164.42 | 159.42 | 155.24 | 165.94 | 153.21 | 153.09 | 143.40 | 143.59 | 141.62 | 138.28 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 5.06 | 6.03 | 5.57 | 6.21 | 3.29 | 2.36 | 2.38 | 0.63 | 0.61 | 0.58 | 1.07 | 0.96 | 1.06 | 1.02 | 0.49 | 0.35 |
|---|
| Short-Term Debt | | 6.69 | 11.37 | 5.51 | 4.01 | 4.28 | 2.66 | 6.88 | 3.43 | 2.12 | 1.59 | 1.91 | 1.87 | 1.02 | 1.63 | 2.14 | 1.38 |
|---|
| Other Current Liabilities | | 3.85 | 6.56 | 3.49 | 4.15 | 3.88 | 3.12 | 2.16 | 1.92 | 0.89 | 1.14 | 0.50 | 0.22 | 0.20 | 0.20 | 0.45 | 0.35 |
|---|
| Current Liabilities | | 15.75 | 24.48 | 14.80 | 14.49 | 11.55 | 8.17 | 11.48 | 6.06 | 3.71 | 3.83 | 3.51 | 3.07 | 2.28 | 2.86 | 3.08 | 2.08 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 5.43 | 5.95 | 5.67 | 6.03 | 5.34 | 5.06 | 4.94 | 5.57 | 5.91 | 6.35 |
|---|
| Short-Term Debt | | 3.58 | 3.72 | 4.30 | 11.37 | 8.52 | 8.05 | 5.80 | 5.51 | 5.37 | 6.24 |
|---|
| Other Current Liabilities | | 4.14 | 2.31 | 2.65 | 6.56 | 1.85 | 2.21 | 1.03 | 3.49 | 1.89 | 1.83 |
|---|
| Current Liabilities | | 13.32 | 12.62 | 13.19 | 24.48 | 16.49 | 15.75 | 12.41 | 14.80 | 13.57 | 14.85 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 81.37 | 97.03 | 77.90 | 76.75 | 81.24 | 75.43 | 60.78 | 32.31 | 10.08 | 12.42 | 13.63 | 12.60 | 12.04 | 9.27 | 5.75 | 5.77 |
|---|
| Capital Leases | | 5.81 | 6.97 | 6.24 | 6.18 | 5.89 | 5.19 | 3.98 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.06 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.01 | 0.01 | 0.00 | 0.00 | 10.41 | 0.00 | 0.58 | 1.04 | 1.79 | 1.56 | 1.04 | 1.48 | 1.63 | 1.68 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 112.48 | 133.52 | 98.78 | 100.03 | 103.80 | 94.46 | 79.82 | 41.91 | 16.90 | 19.26 | 19.07 | 17.80 | 16.46 | 14.35 | 11.98 | 10.27 |
| 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 | | 95.17 | 94.70 | 93.60 | 97.03 | 85.86 | 87.18 | 79.44 | 77.90 | 79.57 | 74.48 |
|---|
| Capital Leases | | 0.00 | 6.79 | 6.85 | 6.97 | 6.61 | 6.60 | 6.29 | 5.49 | 6.39 | 6.20 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 |
|---|
| Total Liabilities | | 119.16 | 116.15 | 116.71 | 133.52 | 111.61 | 112.48 | 98.67 | 98.78 | 99.74 | 95.58 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 19.24 | 19.24 | 9.27 | 9.24 | 9.24 | 9.24 | 9.24 | 6.24 | 6.24 | 6.24 | 6.24 | 6.24 | 6.24 | 6.24 | 3.45 | 2.69 |
|---|
| Retained Earnings | | -3.52 | 12.98 | 35.38 | 24.21 | 3.93 | -3.93 | 0.32 | 2.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Comprehensive Income | | 26.08 | 1.38 | 36.94 | 1.74 | 2.13 | 2.14 | 8.64 | 3.00 | 3.32 | 1.86 | 0.50 | 1.63 | 1.95 | 2.26 | -3.94 | -4.06 |
|---|
| Total Common Equity | | 40.49 | 32.28 | 44.69 | 33.06 | 15.08 | 7.23 | 17.97 | 12.01 | 11.62 | 10.14 | 9.19 | 10.32 | 10.69 | 11.00 | 9.67 | 8.64 |
| 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 | | 19.24 | 19.24 | 19.24 | 19.27 | 19.27 | 19.27 | 9.27 | 9.24 | 9.24 | 9.24 |
|---|
| Retained Earnings | | 22.69 | 11.43 | 19.34 | 12.98 | 22.20 | 21.00 | 34.76 | 35.38 | 9.66 | 10.37 |
|---|
| Comprehensive Income | | 4.71 | 13.98 | 1.20 | 1.38 | 1.34 | 1.53 | 1.51 | 36.94 | 24.35 | 24.36 |
|---|
| Total Common Equity | | 45.12 | 43.14 | 38.40 | 32.28 | 41.47 | 40.49 | 44.60 | 44.69 | 41.76 | 42.59 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 93.88 | 108.41 | 83.42 | 80.76 | 85.52 | 78.09 | 67.67 | 35.74 | 12.19 | 14.01 | 15.54 | 14.48 | 13.05 | 10.90 | 7.89 | 7.16 |
|---|
| Book Value | | 40.61 | 32.42 | 44.81 | 33.17 | 15.18 | 7.34 | 18.09 | 12.03 | 11.62 | 10.14 | 9.19 | 10.32 | 10.69 | 11.00 | 9.67 | 8.64 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.14 | 0.13 | 0.14 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 |
|---|
| Book Value | | 45.12 | 43.14 | 38.40 | 32.28 | 41.47 | 40.49 | 44.60 | 44.69 | 41.76 | 42.59 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.23 | 13.14 | -7.04 | 14.08 | 23.39 | 8.64 | -10.71 | -2.81 | 0.32 | 1.81 | 1.69 | -0.93 | -0.26 | -0.22 | -0.18 | 0.03 | 0.77 |
|---|
| Depreciation & Amortization | | 7.84 | 11.08 | 9.30 | 7.32 | 7.44 | 7.08 | 6.75 | 4.44 | 1.56 | 1.40 | 1.40 | 1.42 | 1.22 | 0.94 | 0.73 | 0.63 | 0.53 |
|---|
| Stock-Based Compensation | | 0.19 | 0.00 | 0.00 | 0.00 | 0.00 | 1.92 | 18.27 | 0.35 | 0.13 | -1.25 | -3.17 | 2.10 | 0.02 | 0.03 | 0.01 | 0.00 | 0.01 |
|---|
| Change Working Capital | | 0.49 | 1.27 | 1.04 | 2.23 | -2.32 | -2.38 | 2.26 | 0.47 | -1.33 | 0.04 | 0.73 | -0.94 | 0.04 | -0.78 | 0.15 | 0.26 | 0.06 |
|---|
| Change In Accounts Receivable | | -0.12 | 1.15 | -0.90 | 1.49 | -3.27 | -3.39 | 0.88 | 0.99 | -0.19 | -0.66 | 0.19 | -0.82 | 0.26 | -0.30 | -0.06 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | 0.83 | 0.01 | 2.16 | 0.46 | 1.53 | 1.36 | 0.14 | -1.56 | 0.00 | 0.06 | 0.00 | 0.09 | -0.40 | -0.33 | 0.24 | 0.00 | 0.00 |
|---|
| Change In Inventories | | -0.34 | -0.21 | -0.86 | -0.05 | -0.97 | -0.65 | 0.65 | 0.87 | -0.61 | 0.08 | -0.04 | -0.28 | -0.18 | -0.24 | -0.04 | 0.00 | -0.03 |
|---|
| Other Non-cash Items | | 21.91 | -14.02 | 24.74 | -9.83 | -11.62 | 2.82 | 3.66 | 6.79 | 5.23 | 0.72 | 1.82 | 1.15 | 0.57 | 0.15 | 0.10 | 0.02 | 0.48 |
|---|
| Cash from Operations | | 16.21 | 0.00 | 0.00 | 17.32 | 21.64 | 17.64 | 13.12 | 7.58 | 5.17 | 2.95 | 3.00 | 2.35 | 1.46 | 0.04 | 0.67 | 0.94 | 1.18 |
| 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 | | 0.11 | 1.95 | 5.01 | 6.35 | -6.74 | 3.24 | -3.77 | 0.22 | 4.51 | -0.73 |
|---|
| Depreciation & Amortization | | 3.12 | 2.92 | 2.84 | 2.50 | 2.81 | 2.30 | 2.15 | 1.98 | 1.79 | 1.94 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | 0.06 | 0.07 |
|---|
| Change Working Capital | | 0.59 | 0.83 | -0.94 | 1.26 | 0.56 | 0.49 | -0.23 | -0.23 | 0.47 | 0.03 |
|---|
| Change In Accounts Receivable | | -0.35 | 0.98 | -1.48 | 2.16 | -0.88 | -0.38 | 0.05 | 0.38 | -0.48 | 0.01 |
|---|
| Change In Accounts Payable | | -0.09 | 0.00 | 0.50 | -0.09 | 1.08 | 0.83 | 0.00 | -0.14 | 0.40 | 0.17 |
|---|
| Change In Inventories | | 0.50 | -0.33 | 0.03 | -0.43 | 0.17 | -0.37 | -0.37 | -0.30 | 0.31 | 0.01 |
|---|
| Other Non-cash Items | | 1.56 | -1.67 | -4.62 | -9.23 | 14.30 | -1.95 | 7.92 | 1.91 | 0.40 | 0.78 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.60 | 2.49 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -17.47 | -12.33 | -16.37 | -17.45 | -14.84 | -6.24 | -4.90 | -4.87 | -2.42 | -1.78 | -2.32 | -1.46 | -1.36 | -2.26 | -2.78 | -2.47 | -0.60 |
|---|
| Acquisitions | | 0.10 | 0.10 | -2.58 | -1.11 | -0.07 | -0.06 | 0.00 | -26.05 | -0.29 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | -5.51 | 0.00 | -1.44 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.05 | -0.93 | -0.04 | 0.00 | 0.00 | 0.00 | -0.14 |
|---|
| Sales of Investment | | 6.61 | 2.88 | 0.00 | 0.00 | 0.00 | 0.00 | 3.84 | 19.38 | 0.00 | 0.69 | 0.00 | 0.00 | 0.00 | 0.31 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | -7.03 | 0.00 | 0.00 | -7.47 | -2.11 | -4.06 | 0.32 | -0.16 | -19.24 | 0.08 | 0.04 | 0.04 | 0.01 | 0.02 | 0.07 | -0.76 | 0.39 |
|---|
| Cash from Investing | | -23.29 | 0.00 | 0.00 | -26.04 | -17.02 | -10.36 | -0.74 | -11.70 | -21.96 | -1.01 | -3.34 | -2.35 | -1.40 | -1.92 | -2.71 | -3.23 | -0.35 |
| 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 | | -2.88 | -3.45 | -1.39 | -1.23 | -2.01 | -2.15 | -4.30 | -2.56 | -4.39 | -4.50 |
|---|
| Acquisitions | | 0.01 | -0.10 | -0.01 | 0.00 | 0.00 | 0.01 | -0.18 | -0.02 | 0.02 | 0.01 |
|---|
| Investments | | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.00 | -6.61 |
|---|
| Sales of Investment | | -2.06 | 0.00 | 0.00 | 0.00 | -1.51 | 0.00 | 0.00 | 0.00 | 0.00 | 6.61 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.14 | -6.70 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2.51 | -11.20 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -5.18 | 0.00 | 0.00 | 5.43 | -3.56 | -16.48 | -19.92 | -14.64 | -3.74 | -4.53 | -4.85 | -5.87 | -2.73 | -2.85 | -1.94 | -3.37 | -2.71 |
|---|
| Debt Issued | | 18.33 | 108.41 | 24.99 | 8.09 | -1.20 | 23.91 | 30.34 | 46.57 | 27.28 | 2.71 | 3.33 | 6.93 | 4.15 | 5.01 | 4.95 | 4.10 | 9.87 |
|---|
| Issuance of Common Stock | | 4.69 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 4.12 | 1.46 | 0.00 | 3.47 |
|---|
| Repurchase of Common Stock | | -0.47 | -0.19 | -2.81 | -0.88 | -1.90 | 0.00 | 0.00 | 0.00 | 25.64 | 0.00 | 5.67 | 3.90 | 2.65 | -0.05 | -0.03 | 0.00 | -0.04 |
|---|
| Dividends Paid | | -1.51 | 0.00 | 0.00 | -0.19 | -4.15 | -0.01 | 0.00 | -0.61 | -0.21 | -0.57 | -0.30 | -0.27 | -0.12 | -0.10 | -0.08 | -0.15 | -0.25 |
|---|
| Other Financing Activities | | 1.11 | 0.00 | 0.00 | 3.44 | 1.51 | 14.92 | 10.13 | 18.39 | -1.66 | 2.60 | 0.12 | -0.25 | 0.00 | -0.03 | 3.65 | 5.32 | -0.08 |
|---|
| Cash from Financing | | 2.01 | 0.00 | 0.00 | 7.80 | -8.11 | -1.57 | -9.79 | 3.14 | 20.04 | -2.49 | 0.64 | -2.48 | -0.19 | 1.10 | 3.06 | 1.80 | 0.39 |
| 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 | 0.00 | 1.68 |
|---|
| Debt Issued | | 98.75 | 0.33 | 0.52 | -10.51 | 14.03 | -0.85 | 9.99 | 3.06 | -2.76 | 5.90 |
|---|
| 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 | -0.15 | -0.04 | 0.00 | -2.50 | 0.00 | -0.31 | 0.00 | -0.16 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.19 | 0.00 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.99 | 0.62 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.80 | 2.14 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -4.61 | 7.18 | 0.67 | -1.16 | -4.08 | 6.76 | 3.59 | -1.14 | 3.31 | -0.54 | 0.14 | -2.21 | 0.00 | -0.65 | 1.06 | -0.46 | 1.20 |
|---|
| Closing Cash Balance | | 7.25 | 15.17 | 9.02 | 8.35 | 9.51 | 13.59 | 6.84 | 3.25 | 4.39 | 1.08 | 1.61 | 1.48 | 3.69 | 3.69 | 4.34 | 3.27 | 3.74 |
| 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 | | -1.12 | 3.56 | 2.37 | 0.90 | 3.20 | -1.43 | 3.04 | -4.14 | 2.82 | -6.33 |
|---|
| Closing Cash Balance | | 15.17 | 15.84 | 12.28 | 9.91 | 9.02 | 5.82 | 7.25 | 4.20 | 8.35 | 5.53 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -1.26 | 5.56 | 4.07 | -0.24 | 6.80 | 11.39 | 8.23 | 2.71 | 2.75 | 1.17 | 0.68 | 0.89 | 0.11 | -2.22 | -2.11 | -1.53 | 0.57 |
|---|
| Real Free Cash Flow | | -1.45 | 5.56 | 4.07 | -0.24 | 6.80 | 9.48 | -10.05 | 2.36 | 2.62 | 2.42 | 3.85 | -1.20 | 0.08 | -2.24 | -2.13 | -1.53 | 0.57 |
| 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 | | 2.57 | 0.59 | 1.14 | 1.34 | 2.35 | 1.17 | 1.77 | -1.19 | 0.21 | -2.02 |
|---|
| Real Free Cash Flow | | 2.57 | 0.59 | 1.14 | 1.34 | 2.35 | 1.14 | 1.77 | -1.19 | 0.15 | -2.09 |