TEP.PA
Výsledovka
Rozvaha
Peněžní toky
V miliardách (EUR)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 20.49 | 10.21 | 10.28 | 8.35 | 8.15 | 7.12 | 5.73 | 5.36 | 4.44 | 4.18 | 3.65 | 3.40 | 2.76 | 2.43 | 2.35 | 2.13 | 2.07 |
|---|
| Cost of Revenues | | 16.04 | 9.01 | 6.93 | 5.75 | 5.49 | 4.93 | 3.97 | 3.60 | 3.02 | 2.85 | 2.53 | 2.36 | 1.96 | 1.77 | 1.72 | 0.37 | 0.00 |
|---|
| Gross Profit | | 4.45 | 1.20 | 3.35 | 2.60 | 2.67 | 2.18 | 1.77 | 1.76 | 1.42 | 1.33 | 1.12 | 1.04 | 0.80 | 0.66 | 0.63 | 1.76 | 2.07 |
| Revenue |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 |
| Total Revenues | | 5.09 | 5.12 | 5.20 | 5.08 | 4.39 | 3.96 | 2.04 | 2.04 | 2.04 | 2.04 |
|---|
| Cost of Revenues | | 4.44 | 4.57 | 3.57 | 3.46 | 3.79 | 3.49 | 1.37 | 1.37 | 1.37 | 1.37 |
|---|
| Gross Profit | | 0.66 | 0.55 | 1.64 | 1.62 | 0.60 | 0.47 | 0.67 | 0.67 | 0.67 | 0.67 |
| 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 | 0.35 | 0.40 | 0.24 | 0.22 | 0.21 | 0.19 | 0.20 | 0.17 | 0.16 | 0.21 | 0.16 | 0.15 | 0.01 | 0.36 |
|---|
| Depreciation & Amortization | | 1.21 | 0.74 | 0.78 | 0.63 | 0.63 | 0.50 | 0.49 | 0.49 | 0.25 | 0.25 | 0.19 | 0.17 | 0.12 | 0.11 | 0.10 | 0.10 | 0.09 |
|---|
| Total Operating Expenses | | 2.22 | 0.05 | 2.27 | 1.59 | 1.67 | 1.31 | 1.18 | 1.14 | 0.94 | 0.91 | 0.78 | 0.73 | 0.56 | 0.46 | 0.43 | 1.61 | 1.95 |
|---|
| Operating Income | | 2.23 | 1.15 | 1.08 | 1.01 | 0.99 | 0.87 | 0.56 | 0.62 | 0.49 | 0.36 | 0.34 | 0.31 | 0.24 | 0.20 | 0.19 | 0.15 | 0.12 |
| Operating Income |
|
TTM |
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 |
| 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 | 0.02 | 0.01 | 0.10 | 0.10 | 0.10 | 0.10 |
|---|
| Depreciation & Amortization | | 0.37 | 0.37 | 0.21 | 0.26 | 0.33 | 0.29 | 0.16 | 0.16 | 0.16 | 0.16 |
|---|
| Total Operating Expenses | | 0.03 | 0.02 | 1.06 | 1.11 | 0.03 | 0.02 | -0.42 | -0.42 | -0.42 | -0.42 |
|---|
| Operating Income | | 0.62 | 0.53 | 0.58 | 0.50 | 0.57 | 0.45 | 0.25 | 0.25 | 0.25 | 0.25 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.06 | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 |
|---|
| Interest Expense | | 0.56 | 0.28 | 0.28 | 0.17 | 0.10 | 0.08 | 0.08 | 0.10 | 0.05 | 0.05 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 |
|---|
| Other Expense | | -0.58 | -0.37 | -0.21 | -0.18 | -0.09 | -0.09 | -0.09 | -0.09 | -0.05 | -0.05 | -0.04 | -0.03 | -0.02 | -0.01 | -0.01 | -0.01 | 0.00 |
|---|
| IBT | | 1.66 | 0.79 | 0.87 | 0.83 | 0.90 | 0.78 | 0.47 | 0.53 | 0.44 | 0.31 | 0.30 | 0.28 | 0.22 | 0.19 | 0.19 | 0.15 | 0.12 |
|---|
| Income Tax Expense | | 0.64 | 0.29 | 0.35 | 0.23 | 0.26 | 0.22 | 0.14 | 0.13 | 0.12 | -0.01 | 0.08 | 0.08 | 0.07 | 0.06 | 0.06 | 0.05 | 0.04 |
|---|
| Net Income | | 1.02 | 0.50 | 0.52 | 0.60 | 0.65 | 0.56 | 0.32 | 0.40 | 0.31 | 0.31 | 0.21 | 0.20 | 0.15 | 0.13 | 0.13 | 0.10 | 0.07 |
| Net Income |
|
TTM |
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 |
| Interest Income | | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.14 | 0.14 | 0.14 | 0.14 | 0.10 | 0.07 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Other Expense | | -0.21 | -0.16 | -0.11 | -0.10 | -0.10 | -0.08 | -0.02 | -0.02 | -0.02 | -0.02 |
|---|
| IBT | | 0.41 | 0.37 | 0.47 | 0.40 | 0.46 | 0.37 | 0.23 | 0.23 | 0.23 | 0.23 |
|---|
| Income Tax Expense | | 0.17 | 0.12 | 0.23 | 0.11 | 0.13 | 0.10 | 0.06 | 0.06 | 0.06 | 0.06 |
|---|
| Net Income | | 0.25 | 0.25 | 0.23 | 0.29 | 0.33 | 0.27 | 0.16 | 0.16 | 0.16 | 0.16 |
| 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 | €10.27 | €10.95 | €9.49 | €5.52 | €6.86 | €5.41 | €5.40 | €3.73 | €3.51 | €2.62 | €2.27 | €2.30 | €1.63 | €1.27 |
|---|
| EPS Diluted | | €0.00 | €0.00 | €0.00 | €10.19 | €10.80 | €9.36 | €5.52 | €6.81 | €5.30 | €5.31 | €3.67 | €3.45 | €2.62 | €2.27 | €2.27 | €1.63 | €1.27 |
|---|
| Shares Outstanding | | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
|---|
| Diluted Shares Outstanding | | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Per Share Data |
|
TTM |
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $5.63 | $4.64 | $2.74 | $2.74 | $2.74 | $2.74 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $5.60 | $4.59 | $2.70 | $2.70 | $2.70 | $2.70 |
|---|
| Shares Outstanding | | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
|---|
| Diluted Shares Outstanding | | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1.00 | 1.06 | 0.88 | 0.82 | 0.84 | 1.00 | 0.42 | 0.34 | 0.29 | 0.28 | 0.26 | 0.22 | 0.16 | 0.17 | 0.16 | 0.12 |
|---|
| Short Term Investments | | 0.08 | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.00 | 0.01 | 0.00 |
|---|
| Total Cash & ST Investments | | 1.00 | 1.10 | 0.93 | 0.85 | 0.86 | 1.01 | 0.44 | 0.35 | 0.29 | 0.29 | 0.26 | 0.23 | 0.18 | 0.18 | 0.17 | 0.12 |
|---|
| Accounts Receivable | | 2.24 | 2.26 | 2.13 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.61 | 0.49 | 0.52 |
|---|
| Inventory | | 0.00 | 0.00 | -0.04 | 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 Current Assets | | 0.59 | 0.40 | 0.59 | 2.06 | 0.00 | 0.20 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 0.03 | 0.61 | 0.00 | 0.09 | 0.10 |
|---|
| Total Current Assets | | 3.83 | 3.75 | 3.60 | 2.91 | 2.78 | 2.68 | 2.05 | 1.76 | 1.37 | 1.32 | 1.20 | 1.11 | 0.79 | 0.78 | 0.75 | 0.74 |
| Current Assets |
|
2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | 4-2021 |
| Cash And Equivalents | | 1.23 | 1.06 | 1.00 | 0.88 | 0.73 | 0.82 | 0.20 | 0.76 | 0.20 | 0.84 |
|---|
| Short Term Investments | | 0.00 | 0.04 | 0.00 | 0.06 | 0.11 | 0.04 | 0.01 | 0.07 | 0.01 | 0.02 |
|---|
| Total Cash & ST Investments | | 1.23 | 1.10 | 1.00 | 0.94 | 0.73 | 0.85 | 0.21 | 0.83 | 0.21 | 0.86 |
|---|
| Accounts Receivable | | 2.45 | 2.26 | 2.24 | 2.13 | 1.72 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Inventory | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Assets | | 0.30 | 0.40 | 0.59 | 0.59 | 0.48 | 2.06 | 0.51 | 2.01 | 0.51 | 1.92 |
|---|
| Total Current Assets | | 3.97 | 3.75 | 3.83 | 3.60 | 2.93 | 2.91 | 0.73 | 2.84 | 0.73 | 2.78 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1.33 | 1.34 | 1.45 | 1.24 | 1.22 | 1.19 | 1.27 | 0.50 | 0.42 | 0.48 | 0.43 | 0.39 | 0.29 | 0.27 | 0.26 | 0.26 |
|---|
| Goodwill | | 4.51 | 4.57 | 5.15 | 3.18 | 2.89 | 2.11 | 2.34 | 2.30 | 1.68 | 1.95 | 1.12 | 1.02 | 0.67 | 0.71 | 0.71 | 0.71 |
|---|
| Intangible Assets | | 2.24 | 2.16 | 1.30 | 1.35 | 1.29 | 0.95 | 1.14 | 1.23 | 0.95 | 1.18 | 0.28 | 0.32 | 0.08 | 0.09 | 0.10 | 0.10 |
|---|
| Long-Term Investments | | 0.01 | 0.08 | 0.07 | 0.06 | 0.04 | 0.04 | 0.04 | 0.05 | 0.03 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.00 |
|---|
| Other Long-Term Assets | | 0.10 | 0.04 | 0.04 | 0.05 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | 0.02 | 0.02 | 0.00 | 0.01 | 0.02 |
|---|
| Total Long-Term Assets | | 8.35 | 8.32 | 8.15 | 5.95 | 5.53 | 4.34 | 4.84 | 4.13 | 3.12 | 3.69 | 1.90 | 1.82 | 1.10 | 1.14 | 1.12 | 1.11 |
|---|
| Total Assets | | 12.18 | 12.07 | 11.75 | 8.86 | 8.31 | 7.02 | 6.89 | 5.89 | 4.49 | 5.01 | 3.10 | 2.93 | 1.89 | 1.92 | 1.87 | 1.86 |
| Long-Term Assets |
|
2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | 4-2021 |
| Net Property, Plant & Equipment | | 1.31 | 1.34 | 1.33 | 1.45 | 1.22 | 1.24 | 0.31 | 1.31 | 0.31 | 1.22 |
|---|
| Goodwill | | 4.33 | 4.57 | 4.51 | 5.15 | 3.14 | 3.18 | 0.79 | 2.99 | 0.79 | 2.89 |
|---|
| Intangible Assets | | 2.21 | 2.16 | 2.24 | 1.30 | 4.39 | 1.35 | 0.34 | 1.47 | 0.34 | 1.29 |
|---|
| Long-Term Investments | | 0.13 | 0.08 | 0.01 | 0.07 | 0.11 | 0.06 | 0.00 | -0.01 | 0.00 | 0.04 |
|---|
| Other Long-Term Assets | | 0.00 | 0.04 | 0.10 | 0.04 | -3.14 | 0.05 | 0.03 | 0.09 | 0.03 | 0.03 |
|---|
| Total Long-Term Assets | | 8.12 | 8.32 | 8.35 | 8.15 | 5.84 | 5.95 | 1.49 | 5.92 | 1.49 | 5.53 |
|---|
| Total Assets | | 12.10 | 12.07 | 12.18 | 11.75 | 8.77 | 8.86 | 2.22 | 8.77 | 2.22 | 8.31 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.31 | 0.33 | 0.33 | 0.23 | 0.28 | 0.23 | 0.17 | 0.15 | 0.14 | 0.13 | 0.12 | 0.12 | 0.09 | 0.08 | 0.08 | 0.09 |
|---|
| Short-Term Debt | | 1.00 | 1.33 | 1.02 | 0.87 | 0.70 | 0.55 | 0.46 | 0.22 | 0.22 | 0.26 | 0.15 | 0.21 | 0.06 | 0.08 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | | 1.54 | 2.05 | 1.18 | 1.19 | 0.10 | 0.07 | 0.05 | 0.05 | 0.03 | 0.04 | 0.03 | 0.05 | 0.03 | 0.02 | 0.43 | 0.46 |
|---|
| Current Liabilities | | 3.06 | 3.36 | 2.71 | 2.29 | 2.04 | 1.64 | 1.37 | 1.11 | 0.93 | 0.92 | 0.75 | 0.77 | 0.43 | 0.47 | 0.51 | 0.55 |
| Current Liabilities |
|
2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | 4-2021 |
| Accounts Payable | | 0.36 | 0.33 | 0.31 | 0.33 | 0.22 | 0.23 | 0.06 | 0.24 | 0.06 | 0.28 |
|---|
| Short-Term Debt | | 1.79 | 1.33 | 1.22 | 1.02 | 0.95 | 0.87 | 0.00 | 0.63 | 0.00 | 0.70 |
|---|
| Other Current Liabilities | | 1.47 | 1.30 | 1.32 | 1.18 | 0.81 | 1.19 | 0.51 | 1.14 | 0.51 | 1.06 |
|---|
| Current Liabilities | | 3.62 | 3.36 | 3.06 | 2.71 | 2.27 | 2.29 | 0.57 | 2.01 | 0.57 | 2.04 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 4.24 | 3.58 | 4.42 | 2.53 | 2.78 | 2.71 | 2.65 | 2.22 | 1.39 | 1.69 | 0.47 | 0.43 | 0.02 | 0.01 | 0.00 | 0.00 |
|---|
| Capital Leases | | 0.78 | 0.80 | 0.83 | 0.69 | 0.69 | 0.67 | 0.73 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.54 | 0.49 | 0.31 | 0.32 | 0.30 | 0.24 | 0.28 | 0.31 | 0.23 | 0.46 | 0.11 | 0.13 | 0.04 | 0.05 | 0.05 | 0.04 |
|---|
| Total Liabilities | | 7.93 | 7.52 | 7.52 | 5.19 | 5.15 | 4.62 | 4.32 | 3.66 | 2.57 | 3.09 | 1.33 | 1.33 | 0.50 | 0.54 | 0.59 | 0.63 |
| Long-Term Liabilities |
|
2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | 4-2021 |
| Long-Term Debt | | 3.93 | 3.58 | 4.24 | 4.42 | 2.40 | 2.53 | 0.51 | 2.76 | 0.51 | 2.78 |
|---|
| Capital Leases | | 0.00 | 0.80 | 0.78 | 0.60 | 0.52 | 0.69 | 0.00 | 0.75 | 0.00 | 0.69 |
|---|
| Def. Tax Liability | | 0.51 | 0.49 | 0.00 | 0.31 | 0.32 | 0.32 | 0.08 | 0.35 | 0.08 | 0.30 |
|---|
| Total Liabilities | | 8.14 | 7.52 | 7.93 | 7.52 | 5.05 | 5.19 | 1.30 | 5.16 | 1.30 | 5.15 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.15 | 0.15 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |
|---|
| Retained Earnings | | 3.42 | 3.70 | 3.10 | 2.97 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Comprehensive Income | | -0.08 | 0.02 | -0.13 | 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 | | 4.25 | 4.56 | 4.23 | 3.67 | 3.16 | 2.41 | 2.57 | 2.22 | 1.91 | 1.91 | 1.76 | 1.60 | 1.39 | 1.38 | 1.27 | 1.22 |
| Total Common Equity |
|
2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | 4-2021 |
| Common Stock | | 0.15 | 0.15 | 0.15 | 0.16 | 0.15 | 0.15 | 0.04 | 0.15 | 0.04 | 0.15 |
|---|
| Retained Earnings | | 3.71 | 3.70 | 3.42 | 3.10 | 3.02 | 2.97 | 0.74 | 0.00 | 0.74 | 0.00 |
|---|
| Comprehensive Income | | -0.59 | 0.02 | -0.08 | -0.13 | -0.03 | 0.00 | -0.49 | 0.00 | -0.49 | 0.00 |
|---|
| Total Common Equity | | 3.95 | 4.56 | 4.25 | 4.23 | 3.72 | 3.67 | 0.92 | 3.60 | 0.92 | 3.16 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 5.24 | 4.91 | 5.43 | 3.40 | 3.49 | 3.25 | 3.11 | 2.44 | 1.61 | 1.95 | 0.62 | 0.64 | 0.08 | 0.09 | 0.00 | 0.00 |
|---|
| Book Value | | 4.25 | 4.56 | 4.24 | 3.67 | 3.16 | 2.41 | 2.57 | 2.23 | 1.92 | 1.92 | 1.77 | 1.60 | 1.40 | 1.38 | 1.28 | 1.23 |
| Other |
|
2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 | 4-2021 |
| Total Debt | | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | 3.95 | 4.56 | 4.25 | 4.23 | 3.72 | 3.67 | 0.92 | 3.60 | 0.92 | 3.16 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.05 | 0.50 | 0.52 | 0.60 | 0.65 | 0.56 | 0.32 | 0.40 | 0.31 | 0.31 | 0.21 | 0.20 | 0.15 | 0.13 | 0.13 | 0.10 | 0.07 |
|---|
| Depreciation & Amortization | | 1.17 | 0.74 | 0.78 | 0.63 | 0.63 | 0.52 | 0.50 | 0.48 | 0.25 | 0.25 | 0.19 | 0.17 | 0.12 | 0.11 | 0.10 | 0.10 | 0.09 |
|---|
| Stock-Based Compensation | | 0.18 | 0.00 | 0.09 | 0.11 | 0.11 | 0.08 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | -0.07 | 0.05 | 0.10 | 0.02 | -0.17 | -0.08 | 0.01 | -0.15 | -0.05 | -0.04 | 0.00 | -0.01 | -0.11 | -0.05 | -0.04 | 0.03 | 0.00 |
|---|
| Change In Accounts Receivable | | -0.10 | 0.00 | -0.06 | 0.02 | 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 | | -0.04 | 0.00 | 0.02 | -0.04 | 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 | | 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 |
|---|
| Other Non-cash Items | | 1.49 | 0.14 | 0.32 | 0.02 | 0.08 | 0.07 | 0.08 | 0.09 | -0.01 | 0.05 | 0.03 | 0.02 | 0.03 | -0.01 | 0.01 | -0.04 | 0.02 |
|---|
| Cash from Operations | | 2.38 | 0.00 | 0.00 | 1.38 | 1.29 | 1.14 | 0.99 | 0.82 | 0.52 | 0.52 | 0.46 | 0.39 | 0.20 | 0.19 | 0.20 | 0.18 | 0.18 |
| Cash Flow From Operating Activities |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 |
| Net Income | | 0.25 | 0.25 | 0.23 | 0.29 | 0.33 | 0.27 | 0.16 | 0.16 | 0.16 | 0.16 |
|---|
| Depreciation & Amortization | | 0.37 | 0.37 | 0.39 | 0.39 | 0.33 | 0.29 | 0.16 | 0.16 | 0.16 | 0.16 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.04 | 0.05 | 0.05 | 0.06 | 0.03 | 0.03 | 0.03 | 0.03 |
|---|
| Change Working Capital | | 0.17 | -0.12 | 0.13 | -0.05 | 0.05 | -0.03 | -0.04 | -0.04 | -0.04 | -0.04 |
|---|
| Change In Accounts Receivable | | 0.00 | -0.02 | 0.06 | -0.12 | 0.04 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | 0.00 | 0.02 | 0.02 | 0.00 | -0.01 | -0.03 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change In Inventories | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Non-cash Items | | 0.11 | 0.03 | 0.12 | 0.09 | 0.73 | 0.65 | 0.02 | 0.02 | 0.02 | 0.02 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.74 | 0.55 | 0.32 | 0.32 | 0.32 | 0.32 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.40 | -0.25 | -0.22 | -0.23 | -0.30 | -0.23 | -0.26 | -0.25 | -0.20 | -0.15 | -0.19 | -0.17 | -0.16 | -0.13 | -0.11 | -0.10 | -0.10 |
|---|
| Acquisitions | | -2.35 | -0.46 | -0.01 | -2.35 | -0.30 | -0.93 | 0.00 | 0.00 | -0.76 | 0.00 | -1.38 | 0.00 | -0.47 | 0.00 | -0.01 | -0.02 | -0.08 |
|---|
| Investments | | 0.00 | -0.03 | 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 |
|---|
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | 0.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.01 | 0.00 | -0.01 | 0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Investing | | -2.75 | 0.00 | 0.00 | -2.59 | -0.60 | -1.16 | -0.25 | -0.25 | -0.95 | -0.15 | -1.58 | -0.16 | -0.63 | -0.13 | -0.12 | -0.11 | -0.18 |
| Cash Flow From Investing Activities |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 |
| Capital Expenditure | | -0.14 | -0.12 | -0.13 | -0.09 | -0.12 | -0.11 | -0.07 | -0.07 | -0.07 | -0.07 |
|---|
| Acquisitions | | 0.00 | -0.46 | -0.01 | 0.00 | -2.35 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | 0.00 | -0.02 | 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 | 0.07 | 0.07 | 0.07 | 0.07 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | -2.47 | -0.11 | -0.07 | -0.07 | -0.07 | -0.07 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -2.40 | 0.00 | 0.00 | 1.70 | -1.71 | -0.92 | -1.10 | -1.58 | -1.80 | -2.02 | -1.36 | -0.81 | -0.36 | -0.09 | -0.29 | -0.04 | -0.10 |
|---|
| Debt Issued | | 18.97 | 4.91 | -0.53 | 3.73 | 1.62 | 1.15 | 1.25 | 2.24 | 2.64 | 1.68 | 2.68 | 0.79 | 0.92 | 0.08 | 0.38 | 0.04 | 0.10 |
|---|
| Issuance of Common Stock | | 0.58 | 0.00 | 0.00 | 0.58 | 0.00 | 0.00 | 0.00 | -0.25 | 0.00 | -0.05 | -0.03 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.53 | -0.11 | -0.18 | -0.37 | 0.00 | 0.00 | 0.00 | -0.03 | -0.05 | -0.04 | -0.05 | -0.01 | -0.01 | -0.01 | 0.00 | -0.02 | 0.00 |
|---|
| Dividends Paid | | -0.51 | 0.00 | 0.00 | -0.23 | -0.19 | -0.14 | -0.14 | -0.11 | -0.11 | -0.08 | -0.07 | -0.05 | -0.05 | -0.02 | -0.03 | -0.02 | -0.02 |
|---|
| Other Financing Activities | | 0.34 | 0.00 | 0.00 | -0.28 | 1.19 | 0.89 | 1.08 | 1.49 | 2.52 | 1.73 | 2.70 | 0.75 | 0.92 | 0.07 | 0.25 | 0.04 | 0.01 |
|---|
| Cash from Financing | | 0.79 | 0.00 | 0.00 | 1.41 | -0.72 | -0.17 | -0.16 | -0.48 | 0.56 | -0.45 | 1.19 | -0.14 | 0.51 | -0.05 | -0.06 | -0.04 | -0.10 |
| Cash Flow From Financing Activities |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 1.77 | -0.20 | -0.43 | -0.43 | -0.43 | -0.43 |
|---|
| Debt Issued | | 0.00 | 5.72 | 4.91 | 5.46 | 7.21 | 3.55 | 2.98 | -2.11 | 2.96 | -2.21 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.63 | -0.05 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.08 | -0.03 | -0.07 | -0.12 | -0.37 | -0.05 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.23 | -0.05 | -0.05 | -0.05 | -0.05 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | -0.15 | 0.00 | 0.48 | 0.48 | 0.48 | 0.48 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 1.89 | -0.48 | -0.07 | -0.07 | -0.07 | -0.07 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.17 | -0.06 | 0.18 | 0.05 | -0.02 | -0.16 | 0.58 | 0.08 | 0.05 | 0.00 | 0.03 | 0.04 | 0.05 | 0.00 | 0.01 | 0.04 | -0.10 |
|---|
| Closing Cash Balance | | 0.99 | 1.00 | 1.05 | 0.87 | 0.81 | 0.84 | 0.99 | 0.41 | 0.33 | 0.28 | 0.28 | 0.25 | 0.21 | 0.16 | 0.16 | 0.15 | 0.11 |
| Cash position |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 |
| Net Change in Cash | | -0.23 | 0.17 | 0.06 | 0.99 | 0.16 | -0.09 | -0.01 | -0.01 | -0.01 | -0.01 |
|---|
| Closing Cash Balance | | 1.00 | 1.23 | 1.05 | 0.99 | 0.88 | 0.73 | 0.20 | 0.20 | 0.20 | 0.20 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.99 | 1.18 | 1.59 | 1.14 | 1.00 | 0.91 | 0.73 | 0.57 | 0.33 | 0.37 | 0.27 | 0.22 | 0.04 | 0.06 | 0.09 | 0.09 | 0.07 |
|---|
| Real Free Cash Flow | | 1.81 | 1.18 | 1.50 | 1.04 | 0.89 | 0.83 | 0.70 | 0.55 | 0.31 | 0.35 | 0.25 | 0.20 | 0.03 | 0.06 | 0.09 | 0.09 | 0.07 |
| Free Cash Flow |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 4-2023 | 2-2023 | 4-2022 | 3-2022 | 2-2022 | 1-2022 |
| Free Cash Flow | | 0.76 | 0.41 | 0.91 | 0.68 | 0.62 | 0.44 | 0.25 | 0.25 | 0.25 | 0.25 |
|---|
| Real Free Cash Flow | | 0.76 | 0.41 | 0.87 | 0.64 | 0.57 | 0.38 | 0.22 | 0.22 | 0.22 | 0.22 |