TSLA
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 | | 94.83 | 94.83 | 97.69 | 96.77 | 81.46 | 53.82 | 31.54 | 24.58 | 21.46 | 11.76 | 7.00 | 4.05 | 3.20 | 2.01 | 0.41 | 0.20 | 0.12 |
|---|
| Cost of Revenues | | 77.73 | 77.73 | 80.24 | 79.11 | 60.61 | 40.22 | 24.91 | 20.51 | 17.42 | 9.54 | 5.40 | 3.12 | 2.32 | 1.56 | 0.38 | 0.14 | 0.09 |
|---|
| Gross Profit | | 17.09 | 17.09 | 17.45 | 17.66 | 20.85 | 13.61 | 6.63 | 4.07 | 4.04 | 2.22 | 1.60 | 0.92 | 0.88 | 0.46 | 0.03 | 0.06 | 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 | | 24.90 | 28.10 | 22.50 | 19.34 | 25.71 | 25.18 | 25.50 | 21.30 | 25.17 | 23.35 |
|---|
| Cost of Revenues | | 19.89 | 23.04 | 18.62 | 16.18 | 21.53 | 20.19 | 20.92 | 17.61 | 20.73 | 19.17 |
|---|
| Gross Profit | | 5.01 | 5.05 | 3.88 | 3.15 | 4.18 | 5.00 | 4.58 | 3.70 | 4.44 | 4.18 |
| 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 | 3.97 | 3.08 | 2.59 | 1.49 | 1.34 | 1.46 | 1.38 | 0.83 | 0.72 | 0.46 | 0.23 | 0.27 | 0.21 | 0.09 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 4.80 | 3.95 | 4.52 | 3.15 | 2.65 | 2.83 | 2.48 | 1.43 | 0.92 | 0.60 | 0.29 | 0.15 | 0.10 | 0.08 |
|---|
| Depreciation & Amortization | | 6.15 | 6.15 | 5.37 | 4.67 | 4.18 | 2.91 | 2.23 | 2.15 | 1.90 | 1.64 | 0.95 | 0.42 | 0.23 | 0.11 | 0.03 | 0.02 | 0.01 |
|---|
| Total Operating Expenses | | 12.74 | 12.74 | 10.37 | 8.77 | 7.02 | 7.11 | 4.64 | 3.99 | 4.29 | 3.85 | 2.27 | 1.64 | 1.07 | 0.52 | 0.42 | 0.31 | 0.18 |
|---|
| Operating Income | | 4.36 | 4.36 | 7.08 | 8.89 | 13.66 | 6.69 | 1.99 | 0.17 | -0.39 | -1.63 | -0.67 | -0.72 | -0.19 | -0.06 | -0.39 | -0.25 | -0.15 |
| 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 | 1.09 | 1.16 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.28 | 1.25 |
|---|
| Depreciation & Amortization | | 1.64 | 1.63 | 1.43 | 1.45 | 1.50 | 1.35 | 1.28 | 1.25 | 1.23 | 1.24 |
|---|
| Total Operating Expenses | | 3.60 | 3.43 | 2.96 | 2.75 | 2.60 | 2.28 | 2.97 | 2.53 | 2.37 | 2.41 |
|---|
| Operating Income | | 1.41 | 1.62 | 0.92 | 0.40 | 1.58 | 2.72 | 1.61 | 1.17 | 2.06 | 1.76 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 1.68 | 1.68 | 1.57 | 1.07 | 0.30 | 0.06 | 0.03 | 0.04 | 0.02 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.34 | 0.34 | 0.35 | 0.16 | 0.19 | 0.37 | 0.75 | 0.69 | 0.66 | 0.47 | 0.20 | 0.12 | 0.10 | 0.03 | 0.00 | 0.00 | 0.00 |
|---|
| Other Expense | | 0.92 | 0.92 | 1.91 | 1.08 | 0.06 | -0.34 | -0.84 | -0.83 | -0.11 | -0.13 | 0.11 | -0.04 | 0.00 | 0.02 | 0.00 | 0.00 | -0.01 |
|---|
| IBT | | 5.28 | 5.28 | 8.99 | 9.97 | 13.72 | 6.34 | 1.15 | -0.67 | -1.00 | -2.21 | -0.75 | -0.88 | -0.28 | -0.07 | -0.40 | -0.25 | -0.15 |
|---|
| Income Tax Expense | | 1.42 | 1.42 | 1.84 | -5.00 | 1.13 | 0.70 | 0.29 | 0.11 | 0.06 | 0.03 | 0.03 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Net Income | | 3.79 | 3.79 | 7.13 | 15.00 | 12.58 | 5.52 | 0.69 | -0.78 | -0.98 | -1.96 | -0.67 | -0.89 | -0.29 | -0.07 | -0.40 | -0.25 | -0.15 |
| 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 | 0.44 | 0.39 | 0.40 | 0.44 | 0.43 | 0.35 | 0.35 | 0.33 | 0.28 |
|---|
| Interest Expense | | 0.09 | 0.08 | 0.09 | 0.09 | 0.10 | 0.09 | 0.09 | 0.08 | 0.06 | 0.04 |
|---|
| Other Expense | | -0.23 | 0.34 | 0.63 | 0.19 | 1.18 | 0.07 | 0.18 | 0.72 | 0.13 | 0.28 |
|---|
| IBT | | 1.18 | 1.96 | 1.55 | 0.59 | 2.77 | 2.78 | 1.79 | 1.89 | 2.19 | 2.05 |
|---|
| Income Tax Expense | | 0.33 | 0.57 | 0.36 | 0.17 | 0.43 | 0.60 | 0.37 | 0.48 | -5.75 | 0.17 |
|---|
| Net Income | | 0.84 | 1.37 | 1.17 | 0.41 | 2.31 | 2.17 | 1.40 | 1.39 | 7.93 | 1.85 |
| 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 | $4.73 | $4.02 | $1.87 | $0.25 | $-0.29 | $-0.38 | $-0.79 | $-0.31 | $-0.46 | $-0.16 | $-0.04 | $-0.25 | $-0.17 | $-0.20 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $4.30 | $3.62 | $1.63 | $0.21 | $-0.29 | $-0.38 | $-0.79 | $-0.31 | $-0.46 | $-0.16 | $-0.04 | $-0.25 | $-0.17 | $-0.20 |
|---|
| Shares Outstanding | | 3.23 | 3.23 | 3.20 | 3.17 | 3.13 | 2.96 | 2.80 | 2.66 | 2.56 | 2.49 | 2.16 | 1.92 | 1.87 | 1.79 | 1.61 | 1.51 | 0.76 |
|---|
| Diluted Shares Outstanding | | 3.54 | 3.53 | 3.50 | 3.49 | 3.48 | 3.39 | 3.25 | 2.66 | 2.56 | 2.49 | 2.16 | 1.92 | 1.87 | 1.79 | 1.61 | 1.51 | 0.76 |
| 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 | $2.49 | $0.58 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.27 | $0.53 |
|---|
| Shares Outstanding | | 3.23 | 3.23 | 3.22 | 3.22 | 3.21 | 3.20 | 3.19 | 3.19 | 3.18 | 3.18 |
|---|
| Diluted Shares Outstanding | | 3.54 | 3.53 | 3.52 | 3.52 | 3.52 | 3.50 | 3.48 | 3.48 | 3.49 | 3.49 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 15.01 | 16.14 | 16.40 | 16.25 | 17.58 | 19.38 | 6.27 | 3.69 | 3.37 | 3.39 | 1.17 | 1.89 | 0.85 | 0.20 | 0.26 | 0.10 |
|---|
| Short Term Investments | | 16.09 | 20.42 | 12.70 | 5.93 | 0.13 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | 0.00 | 0.00 | 0.03 | 0.00 |
|---|
| Total Cash & ST Investments | | 31.09 | 36.56 | 29.09 | 22.19 | 17.71 | 19.38 | 6.27 | 3.69 | 3.37 | 3.39 | 1.20 | 1.91 | 0.85 | 0.20 | 0.28 | 0.10 |
|---|
| Accounts Receivable | | 3.74 | 4.42 | 3.51 | 2.95 | 1.91 | 1.89 | 1.32 | 0.95 | 0.52 | 0.50 | 0.17 | 0.23 | 0.05 | 0.03 | 0.01 | 0.01 |
|---|
| Inventory | | 14.20 | 12.02 | 13.63 | 12.84 | 5.76 | 4.10 | 3.55 | 3.11 | 2.26 | 2.07 | 1.28 | 0.95 | 0.34 | 0.27 | 0.05 | 0.05 |
|---|
| Other Current Assets | | 3.95 | 5.36 | 3.39 | 2.94 | 1.72 | 1.35 | 0.96 | 0.56 | 0.42 | 0.30 | 0.15 | 0.11 | 0.03 | 0.03 | 0.03 | 0.08 |
|---|
| Total Current Assets | | 52.98 | 58.36 | 49.62 | 40.92 | 27.10 | 26.72 | 12.10 | 8.31 | 6.57 | 6.26 | 2.79 | 3.20 | 1.27 | 0.52 | 0.37 | 0.24 |
| 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 | | 18.88 | 15.59 | 16.35 | 16.14 | 18.11 | 14.64 | 11.81 | 16.40 | 15.93 | 15.30 |
|---|
| Short Term Investments | | 23.36 | 21.20 | 20.64 | 20.42 | 15.54 | 16.09 | 15.06 | 12.70 | 10.15 | 7.78 |
|---|
| Total Cash & ST Investments | | 42.24 | 36.78 | 37.00 | 36.56 | 33.65 | 30.72 | 26.86 | 29.09 | 26.08 | 23.08 |
|---|
| Accounts Receivable | | 4.70 | 3.84 | 3.78 | 4.42 | 3.31 | 3.74 | 3.89 | 3.51 | 2.52 | 3.45 |
|---|
| Inventory | | 12.28 | 14.57 | 13.71 | 12.02 | 14.53 | 14.20 | 16.03 | 13.63 | 13.72 | 14.36 |
|---|
| Other Current Assets | | 5.44 | 5.94 | 4.91 | 5.36 | 4.89 | 4.33 | 3.75 | 3.39 | 2.71 | 3.00 |
|---|
| Total Current Assets | | 64.65 | 61.13 | 59.39 | 58.36 | 56.38 | 52.98 | 50.54 | 49.62 | 45.03 | 43.88 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 48.11 | 51.51 | 45.12 | 36.64 | 31.18 | 23.38 | 20.20 | 19.69 | 20.49 | 15.04 | 5.19 | 2.60 | 1.12 | 0.56 | 0.31 | 0.12 |
|---|
| Goodwill | | 0.25 | 0.24 | 0.25 | 0.19 | 0.20 | 0.21 | 0.20 | 0.07 | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.16 | 1.23 | 0.36 | 0.59 | 1.72 | 0.31 | 0.34 | 0.28 | 0.36 | 0.38 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 0.60 | 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 | | 4.04 | 4.22 | 4.53 | 4.19 | 2.14 | 1.54 | 1.47 | 1.39 | 1.17 | 0.99 | 0.11 | 0.05 | 0.02 | 0.01 | 0.03 | 0.03 |
|---|
| Total Long-Term Assets | | 59.86 | 63.72 | 57.00 | 41.42 | 35.03 | 25.43 | 22.21 | 21.43 | 22.08 | 16.40 | 5.30 | 2.65 | 1.15 | 0.59 | 0.34 | 0.15 |
|---|
| Total Assets | | 112.83 | 122.07 | 106.62 | 82.34 | 62.13 | 52.15 | 34.31 | 29.74 | 28.66 | 22.66 | 8.09 | 5.85 | 2.42 | 1.11 | 0.71 | 0.39 |
| 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 | | 54.88 | 54.23 | 52.75 | 51.51 | 51.40 | 48.11 | 46.70 | 45.12 | 42.79 | 41.05 |
|---|
| Goodwill | | 0.26 | 0.26 | 0.25 | 0.24 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.26 |
|---|
| Intangible Assets | | 0.13 | 0.14 | 0.14 | 1.23 | 0.16 | 0.16 | 0.17 | 0.36 | 0.38 | 0.39 |
|---|
| Long-Term Investments | | 0.00 | 1.24 | 0.95 | 0.00 | 0.18 | 0.18 | 0.18 | 0.00 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 7.18 | 4.86 | 4.94 | 4.22 | 4.99 | 4.46 | 4.62 | 4.53 | 5.50 | 5.03 |
|---|
| Total Long-Term Assets | | 69.08 | 67.43 | 65.72 | 63.72 | 63.47 | 59.86 | 58.69 | 57.00 | 48.92 | 46.72 |
|---|
| Total Assets | | 133.74 | 128.57 | 125.11 | 122.07 | 119.85 | 112.83 | 109.23 | 106.62 | 93.94 | 90.59 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 13.06 | 12.47 | 14.43 | 15.26 | 10.03 | 6.05 | 3.77 | 3.40 | 2.39 | 1.86 | 1.34 | 1.05 | 0.41 | 0.34 | 0.06 | 0.03 |
|---|
| Short-Term Debt | | 3.01 | 3.26 | 3.05 | 1.50 | 1.59 | 2.13 | 1.79 | 2.57 | 0.86 | 1.15 | 0.63 | 0.63 | 0.01 | 0.06 | 0.01 | 0.00 |
|---|
| Other Current Liabilities | | 8.87 | 7.56 | 6.33 | 7.14 | 5.72 | 3.86 | 3.22 | 2.60 | 2.52 | 1.39 | -0.63 | -0.63 | -0.01 | -0.20 | 0.12 | 0.05 |
|---|
| Current Liabilities | | 27.73 | 28.82 | 28.75 | 26.71 | 19.71 | 14.25 | 10.67 | 9.99 | 7.64 | 5.83 | 1.62 | 1.30 | 0.58 | 0.34 | 0.19 | 0.09 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 12.82 | 13.21 | 13.47 | 12.47 | 14.65 | 13.06 | 14.73 | 14.43 | 13.94 | 15.27 |
|---|
| Short-Term Debt | | 2.85 | 2.93 | 3.08 | 3.26 | 3.09 | 3.01 | 3.17 | 3.05 | 2.58 | 2.01 |
|---|
| Other Current Liabilities | | 11.87 | 9.22 | 7.77 | 7.56 | 7.55 | 6.82 | 6.47 | 6.33 | 5.93 | 5.87 |
|---|
| Current Liabilities | | 31.29 | 30.01 | 29.75 | 28.82 | 30.58 | 27.73 | 29.45 | 28.75 | 26.64 | 27.59 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 5.34 | 10.36 | 6.53 | 1.60 | 5.25 | 9.61 | 11.63 | 9.40 | 9.46 | 5.98 | 2.72 | 2.49 | 0.61 | 0.47 | 0.27 | 0.07 |
|---|
| Capital Leases | | 4.17 | 5.75 | 4.92 | 3.70 | 3.53 | 3.01 | 2.90 | 3.19 | 1.80 | 1.46 | 0.03 | 0.02 | 0.02 | 0.01 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 4.17 | 0.00 | 0.00 | 0.08 | 0.02 | 0.15 | 0.00 | -4.57 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.02 | 0.01 |
|---|
| Total Liabilities | | 45.57 | 48.39 | 43.01 | 36.44 | 30.55 | 28.47 | 26.20 | 23.43 | 23.02 | 16.76 | 7.00 | 4.94 | 1.75 | 0.99 | 0.49 | 0.18 |
| 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 | | 10.94 | 10.20 | 10.05 | 10.36 | 9.70 | 9.50 | 6.75 | 6.53 | 5.61 | 3.80 |
|---|
| Capital Leases | | 0.00 | 6.18 | 5.88 | 5.75 | 5.39 | 5.15 | 5.04 | 4.92 | 4.48 | 4.29 |
|---|
| Def. Tax Liability | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 53.02 | 50.50 | 49.69 | 48.39 | 49.14 | 45.57 | 44.05 | 43.01 | 39.45 | 38.41 |
| 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 | | 30.49 | 35.21 | 27.88 | 12.89 | 0.33 | -5.40 | -6.08 | -5.32 | -4.97 | -3.00 | -2.32 | -1.43 | -1.14 | -1.07 | -0.67 | -0.41 |
|---|
| Comprehensive Income | | -0.47 | -0.67 | -0.14 | -0.36 | 0.05 | 0.36 | -0.04 | -0.01 | 0.03 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.39 |
|---|
| Total Common Equity | | 66.47 | 72.91 | 62.63 | 44.70 | 30.19 | 22.23 | 6.62 | 4.92 | 4.24 | 4.75 | 1.09 | 0.91 | 0.67 | 0.12 | 0.22 | 0.21 |
| 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 | | 38.16 | 36.79 | 35.62 | 35.21 | 32.66 | 30.49 | 29.01 | 27.88 | 19.95 | 18.10 |
|---|
| Comprehensive Income | | 0.21 | 0.16 | -0.42 | -0.67 | -0.01 | -0.47 | -0.40 | -0.14 | -0.69 | -0.41 |
|---|
| Total Common Equity | | 79.97 | 77.31 | 74.65 | 72.91 | 69.93 | 66.47 | 64.38 | 62.63 | 53.47 | 51.13 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 12.52 | 13.62 | 9.57 | 3.10 | 6.83 | 11.74 | 13.42 | 11.97 | 10.31 | 7.13 | 2.72 | 2.49 | 0.61 | 0.47 | 0.28 | 0.07 |
|---|
| Book Value | | 67.26 | 73.68 | 63.61 | 45.90 | 31.58 | 23.68 | 8.11 | 6.31 | 5.63 | 5.91 | 1.09 | 0.91 | 0.67 | 0.12 | 0.22 | 0.21 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.75 | 0.76 | 0.77 | 0.77 | 0.78 | 0.80 | 0.80 | 0.98 | 1.03 | 1.05 |
|---|
| Book Value | | 79.97 | 77.31 | 74.65 | 72.91 | 69.93 | 66.47 | 64.38 | 62.63 | 53.47 | 51.13 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 12.43 | 3.86 | 7.15 | 14.97 | 12.59 | 5.64 | 0.86 | -0.78 | -1.06 | -2.24 | -0.77 | -0.89 | -0.29 | -0.07 | -0.40 | -0.25 | -0.15 |
|---|
| Depreciation & Amortization | | 4.99 | 6.15 | 5.37 | 4.67 | 3.75 | 2.91 | 2.32 | 2.15 | 1.90 | 1.64 | 0.95 | 0.42 | 0.23 | 0.11 | 0.03 | 0.02 | 0.01 |
|---|
| Stock-Based Compensation | | 1.91 | 2.83 | 2.00 | 1.81 | 1.56 | 2.12 | 1.73 | 0.90 | 0.75 | 0.47 | 0.33 | 0.20 | 0.16 | 0.08 | 0.05 | 0.03 | 0.02 |
|---|
| Change Working Capital | | -1.68 | 0.64 | 0.08 | -2.25 | -3.91 | 0.52 | 0.18 | -0.35 | 0.06 | -0.50 | -0.69 | -0.49 | -0.26 | 0.12 | 0.04 | 0.09 | -0.01 |
|---|
| Change In Accounts Receivable | | -0.37 | -0.26 | -1.08 | -0.59 | -1.12 | -0.13 | -0.65 | -0.37 | -0.50 | -0.02 | -0.22 | 0.05 | -0.18 | -0.02 | -0.02 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | -0.61 | 4.38 | 3.59 | 2.61 | 6.03 | 1.38 | 0.93 | -0.30 | 1.72 | 0.39 | 0.75 | 0.68 | 0.25 | 0.00 | 0.19 | 0.03 | 0.00 |
|---|
| Change In Inventories | | 0.01 | -0.63 | 0.94 | -1.20 | -6.47 | -1.71 | -0.42 | -0.43 | -1.02 | -0.18 | -2.47 | -1.57 | -1.05 | -0.46 | -0.19 | -0.01 | -0.02 |
|---|
| Other Non-cash Items | | 2.50 | 1.15 | -0.16 | 0.40 | 0.74 | 0.25 | 0.41 | 0.48 | 0.45 | 0.57 | 0.06 | 0.10 | 0.08 | 0.01 | 0.00 | 0.00 | 0.01 |
|---|
| Cash from Operations | | 11.53 | 0.00 | 0.00 | 13.26 | 14.72 | 11.50 | 5.94 | 2.41 | 2.10 | -0.06 | -0.12 | -0.52 | -0.06 | 0.26 | -0.23 | -0.11 | -0.13 |
| 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 | | 0.84 | 1.37 | 1.17 | 0.41 | 2.33 | 2.17 | 1.48 | 1.13 | 7.91 | 1.85 |
|---|
| Depreciation & Amortization | | 1.64 | 1.63 | 1.43 | 1.45 | 1.50 | 1.35 | 1.28 | 1.25 | 1.23 | 1.24 |
|---|
| Stock-Based Compensation | | 0.95 | 0.66 | 0.64 | 0.57 | 0.58 | 0.46 | 0.44 | 0.52 | 0.48 | 0.47 |
|---|
| Change Working Capital | | -0.21 | 2.08 | -0.67 | -0.55 | 1.03 | 1.57 | 0.14 | -2.66 | -0.21 | -0.42 |
|---|
| Change In Accounts Receivable | | 0.05 | -0.91 | -0.03 | 0.63 | -1.23 | 0.43 | 0.14 | -0.42 | -0.96 | 0.88 |
|---|
| Change In Accounts Payable | | 1.40 | 1.65 | 0.63 | 0.71 | 1.08 | 2.26 | -1.00 | 1.25 | 0.00 | 0.00 |
|---|
| Change In Inventories | | -0.21 | 1.99 | -0.70 | -1.70 | 2.04 | -0.19 | 1.78 | -2.70 | 0.76 | 0.16 |
|---|
| Other Non-cash Items | | 0.69 | 0.25 | -0.08 | 0.32 | -0.68 | 0.42 | 0.28 | 0.02 | -4.77 | 0.17 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.37 | 3.31 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -9.82 | -8.53 | -11.34 | -8.90 | -7.17 | -8.01 | -3.24 | -1.44 | -2.32 | -4.08 | -1.44 | -1.63 | -0.97 | -0.26 | -0.24 | -0.20 | -0.04 |
|---|
| Acquisitions | | 2.39 | 0.00 | 0.00 | -0.06 | 0.00 | 0.00 | -0.01 | -0.05 | -0.02 | -0.11 | 0.21 | -0.01 | 0.00 | 0.00 | -0.03 | 0.00 | 0.00 |
|---|
| Investments | | -26.79 | -37.11 | -35.96 | -19.11 | -5.84 | -0.13 | 0.00 | 0.00 | 0.00 | 0.00 | -1.30 | 0.00 | -0.21 | 0.00 | -0.01 | -0.06 | 0.00 |
|---|
| Sales of Investment | | 18.72 | 30.16 | 28.51 | 12.49 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.19 | 0.00 | 0.04 | 0.04 | 0.00 |
|---|
| Other Investing Activities | | -8.07 | 0.00 | 0.00 | 0.00 | 1.01 | 0.28 | 0.12 | 0.05 | 0.00 | -0.22 | 1.09 | -0.03 | 0.00 | 0.01 | 0.01 | 0.05 | -0.14 |
|---|
| Cash from Investing | | -18.00 | 0.00 | 0.00 | -15.58 | -11.97 | -7.87 | -3.13 | -1.44 | -2.34 | -4.42 | -1.42 | -1.67 | -0.99 | -0.25 | -0.24 | -0.18 | -0.18 |
| 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 | | -2.39 | -2.25 | -2.39 | -1.49 | -2.78 | -3.51 | -2.27 | -2.78 | -2.31 | -2.46 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | -0.10 | -0.04 | 0.01 |
|---|
| Investments | | -12.21 | -11.40 | -7.49 | -6.02 | -15.16 | -6.03 | -8.14 | -6.62 | -5.89 | -6.13 |
|---|
| Sales of Investment | | 8.07 | 9.30 | 6.94 | 5.86 | 10.34 | 6.67 | 7.19 | 4.32 | 3.39 | 3.82 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -4.80 | -4.76 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -3.51 | 0.00 | 0.00 | 2.12 | -3.87 | -14.62 | -12.20 | -0.39 | -6.09 | -4.26 | -1.90 | -0.20 | -0.01 | -0.46 | -0.02 | 0.00 | 0.00 |
|---|
| Debt Issued | | 13.70 | 13.62 | 4.05 | 8.59 | 0.13 | 9.71 | 10.52 | 1.84 | 7.74 | 7.45 | 6.32 | 0.43 | 1.89 | 0.60 | 0.20 | 0.21 | 0.07 |
|---|
| Issuance of Common Stock | | 0.85 | 0.00 | 0.00 | 0.00 | 0.54 | 0.00 | 12.27 | 0.85 | -0.01 | 0.40 | 1.70 | 0.75 | -0.04 | 0.42 | 0.22 | 0.23 | 0.27 |
|---|
| Repurchase of 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 | 0.00 |
|---|
| Dividends Paid | | 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 Financing Activities | | 3.74 | 0.00 | 0.00 | 0.47 | -0.20 | 9.41 | 9.91 | 1.07 | 6.68 | 8.28 | 3.95 | 0.98 | 2.19 | 0.68 | 0.21 | 0.21 | 0.07 |
|---|
| Cash from Financing | | 6.01 | 0.00 | 0.00 | 2.59 | -3.53 | -5.20 | 9.97 | 1.53 | 0.57 | 4.41 | 3.74 | 1.52 | 2.14 | 0.64 | 0.42 | 0.45 | 0.34 |
| 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 | 0.82 | 2.06 |
|---|
| Debt Issued | | 13.79 | 0.65 | 0.01 | -0.50 | 0.84 | 0.27 | 2.60 | 0.34 | 2.20 | 4.44 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2.37 | 2.78 |
|---|
| 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 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 | 0.20 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.89 | 2.26 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.62 | 0.58 | -0.15 | 0.27 | -1.22 | -1.76 | 13.12 | 2.51 | 0.31 | -0.03 | 2.20 | -0.71 | 1.06 | 0.64 | -0.05 | 0.16 | 0.03 |
|---|
| Closing Cash Balance | | 15.01 | 17.62 | 17.04 | 17.19 | 16.92 | 18.14 | 19.90 | 6.78 | 4.28 | 3.37 | 3.39 | 1.20 | 1.91 | 0.85 | 0.20 | 0.26 | 0.10 |
| 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 | | -1.97 | 2.85 | -0.52 | 0.21 | -1.94 | 3.62 | 2.89 | -4.73 | 0.60 | 0.71 |
|---|
| Closing Cash Balance | | 17.62 | 19.58 | 16.74 | 17.25 | 17.04 | 18.97 | 15.35 | 12.46 | 17.19 | 16.59 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 1.72 | 6.22 | 3.58 | 4.36 | 7.55 | 3.48 | 2.70 | 0.97 | -0.22 | -4.14 | -1.56 | -2.16 | -1.03 | -0.01 | -0.47 | -0.31 | -0.17 |
|---|
| Real Free Cash Flow | | -0.20 | 3.40 | 1.58 | 2.55 | 5.99 | 1.36 | 0.97 | 0.07 | -0.97 | -4.61 | -1.90 | -2.36 | -1.18 | -0.09 | -0.52 | -0.34 | -0.19 |
| 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 | | 1.42 | 3.99 | 0.15 | 0.66 | 2.03 | 2.74 | 1.34 | -2.54 | 2.06 | 0.85 |
|---|
| Real Free Cash Flow | | 0.47 | 3.33 | -0.49 | 0.09 | 1.46 | 2.29 | 0.90 | -3.06 | 1.58 | 0.38 |