W
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Total Revenues | | 12.46 | 12.46 | 11.85 | 12.00 | 12.22 | 13.71 | 14.15 | 9.13 | 6.78 | 4.72 | 3.38 | 2.25 | 1.32 | 0.92 | 0.60 |
|---|
| Cost of Revenues | | 8.69 | 8.69 | 8.28 | 8.34 | 8.80 | 9.81 | 10.03 | 6.98 | 5.19 | 3.60 | 2.57 | 1.71 | 1.01 | 0.69 | 0.46 |
|---|
| Gross Profit | | 3.77 | 3.77 | 3.57 | 3.67 | 3.42 | 3.90 | 4.11 | 2.15 | 1.59 | 1.12 | 0.81 | 0.54 | 0.31 | 0.22 | 0.15 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 3.34 | 3.12 | 3.27 | 2.73 | 3.12 | 2.88 | 3.12 | 2.73 | 3.11 | 2.94 |
|---|
| Cost of Revenues | | 2.33 | 2.18 | 2.29 | 1.89 | 2.18 | 2.01 | 2.18 | 1.91 | 2.17 | 2.03 |
|---|
| Gross Profit | | 1.01 | 0.93 | 0.98 | 0.84 | 0.94 | 0.87 | 0.94 | 0.82 | 0.94 | 0.92 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 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 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 4.40 | 4.73 | 3.39 | 3.24 | 2.72 | 1.80 | 1.18 | 0.88 | 0.54 | 0.40 | 0.24 | 0.17 |
|---|
| Depreciation & Amortization | | 0.31 | 0.31 | 0.39 | 0.42 | 0.37 | 0.32 | 0.28 | 0.19 | 0.12 | 0.09 | 0.06 | 0.03 | 0.02 | 0.01 | 0.01 |
|---|
| Total Operating Expenses | | 3.76 | 3.75 | 4.04 | 4.48 | 4.73 | 3.98 | 3.75 | 3.08 | 2.06 | 1.35 | 1.00 | 0.62 | 0.46 | 0.24 | 0.17 |
|---|
| Operating Income | | 0.00 | 0.02 | -0.46 | -0.81 | -1.31 | -0.09 | 0.36 | -0.93 | -0.47 | -0.24 | -0.20 | -0.08 | -0.15 | -0.02 | -0.02 |
| 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 | 0.28 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.12 | 0.93 |
|---|
| Depreciation & Amortization | | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.10 | 0.10 | 0.11 | 0.11 |
|---|
| Total Operating Expenses | | 0.94 | 0.90 | 0.97 | 0.96 | 1.06 | 0.95 | 0.98 | 1.05 | 1.12 | 1.07 |
|---|
| Operating Income | | 0.07 | 0.04 | 0.02 | -0.12 | -0.12 | -0.07 | -0.04 | -0.24 | -0.17 | -0.15 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Interest Income | | 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 |
|---|
| Interest Expense | | 0.12 | 0.08 | 0.03 | 0.02 | 0.03 | 0.03 | 0.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Expense | | -0.31 | -0.32 | -0.02 | 0.08 | -0.01 | -0.04 | -0.16 | -0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| IBT | | -0.30 | -0.31 | -0.48 | -0.73 | -1.32 | -0.13 | 0.21 | -0.98 | -0.50 | -0.24 | -0.19 | -0.08 | -0.15 | -0.02 | -0.02 |
|---|
| Income Tax Expense | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Net Income | | -0.31 | -0.31 | -0.49 | -0.74 | -1.33 | -0.13 | 0.18 | -0.98 | -0.50 | -0.24 | -0.19 | -0.08 | -0.15 | -0.02 | -0.02 |
| 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 | 0.01 |
|---|
| Interest Expense | | 0.04 | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | 0.01 |
|---|
| Other Expense | | -0.18 | -0.14 | 0.00 | 0.01 | -0.01 | 0.00 | -0.01 | -0.01 | 0.00 | -0.01 |
|---|
| IBT | | -0.11 | -0.10 | 0.02 | -0.11 | -0.13 | -0.07 | -0.04 | -0.25 | -0.17 | -0.16 |
|---|
| Income Tax Expense | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Net Income | | -0.12 | -0.10 | 0.02 | -0.11 | -0.13 | -0.07 | -0.04 | -0.25 | -0.17 | -0.16 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| EPS | | $0.00 | $0.00 | $0.00 | $-6.47 | $-12.56 | $-1.26 | $1.93 | $-10.68 | $-5.63 | $-2.81 | $-2.29 | $-0.92 | $-2.92 | $-0.22 | $-0.30 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-6.47 | $-12.56 | $-1.26 | $1.86 | $-10.68 | $-5.63 | $-2.81 | $-2.29 | $-0.92 | $-2.92 | $-0.22 | $-0.30 |
|---|
| Shares Outstanding | | 0.13 | 0.13 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.05 | 0.07 | 0.07 |
|---|
| Diluted Shares Outstanding | | 0.13 | 0.13 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.05 | 0.07 | 0.07 |
| 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 | $-1.47 | $-1.41 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-1.47 | $-1.41 |
|---|
| Shares Outstanding | | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
|---|
| Diluted Shares Outstanding | | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Cash And Equivalents | | 1.31 | 1.32 | 1.32 | 1.05 | 1.71 | 2.13 | 0.58 | 0.85 | 0.56 | 0.28 | 0.33 | 0.36 | 0.07 | 0.08 |
|---|
| Short Term Investments | | 0.04 | 0.06 | 0.03 | 0.23 | 0.69 | 0.46 | 0.40 | 0.11 | 0.06 | 0.07 | 0.05 | 0.06 | 0.05 | 0.02 |
|---|
| Total Cash & ST Investments | | 1.35 | 1.37 | 1.35 | 1.28 | 2.40 | 2.59 | 0.99 | 0.96 | 0.62 | 0.35 | 0.39 | 0.42 | 0.12 | 0.10 |
|---|
| Accounts Receivable | | 0.16 | 0.29 | 0.14 | 0.27 | 0.23 | 0.11 | 0.10 | 0.05 | 0.04 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 |
|---|
| Inventory | | 0.08 | 0.08 | 0.08 | 0.09 | 0.07 | 0.05 | 0.06 | 0.05 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
|---|
| Other Current Assets | | 0.24 | 0.14 | 0.29 | 0.29 | 0.32 | 0.29 | 0.23 | 0.20 | 0.13 | 0.09 | 0.08 | 0.05 | 0.03 | 0.02 |
|---|
| Total Current Assets | | 1.82 | 1.88 | 1.86 | 1.93 | 3.01 | 3.05 | 1.38 | 1.26 | 0.82 | 0.48 | 0.49 | 0.49 | 0.16 | 0.14 |
| 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 | | 1.17 | 1.33 | 1.34 | 1.32 | 1.30 | 1.30 | 1.11 | 1.32 | 1.28 | 1.25 |
|---|
| Short Term Investments | | 0.05 | 0.05 | 0.03 | 0.06 | 0.03 | 0.04 | 0.05 | 0.03 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 1.23 | 1.38 | 1.37 | 1.37 | 1.33 | 1.34 | 1.16 | 1.35 | 1.28 | 1.25 |
|---|
| Accounts Receivable | | 0.13 | 0.11 | 0.14 | 0.29 | 0.16 | 0.16 | 0.11 | 0.14 | 0.13 | 0.13 |
|---|
| Inventory | | 0.07 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
|---|
| Other Current Assets | | 0.25 | 0.23 | 0.30 | 0.14 | 0.25 | 0.24 | 0.24 | 0.29 | 0.29 | 0.32 |
|---|
| Total Current Assets | | 1.68 | 1.81 | 1.89 | 1.88 | 1.81 | 1.82 | 1.59 | 1.86 | 1.78 | 1.77 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Property, Plant & Equipment | | 1.56 | 1.53 | 1.57 | 1.61 | 1.52 | 1.49 | 1.39 | 0.61 | 0.36 | 0.24 | 0.11 | 0.06 | 0.02 | 0.02 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
|---|
| Intangible Assets | | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 0.00 | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 | 0.16 | 0.01 | 0.02 | 0.03 | 0.08 | 0.00 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 0.05 | 0.03 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
|---|
| Total Long-Term Assets | | 1.61 | 1.58 | 1.62 | 1.65 | 1.56 | 1.52 | 1.58 | 0.63 | 0.40 | 0.28 | 0.20 | 0.07 | 0.03 | 0.02 |
|---|
| Total Assets | | 3.44 | 3.46 | 3.47 | 3.58 | 4.57 | 4.57 | 2.95 | 1.89 | 1.21 | 0.76 | 0.69 | 0.56 | 0.20 | 0.16 |
| 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 | | 1.38 | 1.41 | 1.47 | 1.53 | 1.55 | 1.56 | 1.60 | 1.57 | 1.53 | 1.57 |
|---|
| Goodwill | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Intangible Assets | | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 |
|---|
| Other Long-Term Assets | | 0.06 | 0.06 | 0.06 | 0.03 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 |
|---|
| Total Long-Term Assets | | 1.44 | 1.47 | 1.53 | 1.58 | 1.60 | 1.61 | 1.65 | 1.62 | 1.58 | 1.61 |
|---|
| Total Assets | | 3.12 | 3.28 | 3.42 | 3.46 | 3.41 | 3.44 | 3.24 | 3.47 | 3.36 | 3.38 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Accounts Payable | | 1.17 | 1.25 | 1.23 | 1.20 | 1.17 | 1.16 | 0.91 | 0.65 | 0.44 | 0.38 | 0.27 | 0.15 | 0.10 | 0.07 |
|---|
| Short-Term Debt | | 0.16 | 0.41 | 0.25 | 0.13 | 0.11 | 0.10 | 0.09 | 0.05 | 0.12 | 0.07 | 0.05 | 0.04 | 0.02 | 0.01 |
|---|
| Other Current Liabilities | | 0.65 | 0.43 | 0.44 | 0.53 | 0.64 | 0.62 | 0.44 | 0.29 | 0.09 | 0.04 | 0.02 | 0.02 | 0.01 | 0.01 |
|---|
| Current Liabilities | | 2.21 | 2.37 | 2.18 | 2.07 | 2.22 | 2.17 | 1.61 | 1.14 | 0.74 | 0.56 | 0.40 | 0.23 | 0.15 | 0.10 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 1.20 | 1.14 | 1.12 | 1.25 | 1.19 | 1.17 | 1.06 | 1.23 | 1.17 | 1.10 |
|---|
| Short-Term Debt | | 0.00 | 0.00 | 0.00 | 0.41 | 0.00 | 0.00 | 0.00 | 0.25 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | | 1.06 | 1.08 | 1.16 | 0.43 | 0.98 | 1.04 | 0.97 | 0.44 | 0.82 | 0.87 |
|---|
| Current Liabilities | | 2.25 | 2.22 | 2.28 | 2.37 | 2.17 | 2.21 | 2.03 | 2.18 | 2.00 | 1.97 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Long-Term Debt | | 3.06 | 3.81 | 3.95 | 4.03 | 3.94 | 3.53 | 2.28 | 0.92 | 0.42 | 0.03 | 0.03 | 0.00 | 0.00 | 0.00 |
|---|
| Capital Leases | | 0.89 | 1.10 | 0.86 | 0.89 | 0.89 | 0.87 | 0.82 | 0.18 | 0.08 | 0.03 | 0.03 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 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 Liabilities | | 6.20 | 6.21 | 6.18 | 6.13 | 6.19 | 5.76 | 3.90 | 2.22 | 1.26 | 0.68 | 0.45 | 0.25 | 0.15 | 0.10 |
| 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 | | 3.61 | 3.75 | 3.91 | 3.81 | 3.95 | 3.95 | 4.00 | 3.95 | 4.03 | 4.07 |
|---|
| Capital Leases | | 0.86 | 0.87 | 0.91 | 1.10 | 0.88 | 0.89 | 0.91 | 0.86 | 0.83 | 0.86 |
|---|
| 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 | | 5.88 | 6.00 | 6.23 | 6.21 | 6.15 | 6.20 | 6.07 | 6.18 | 6.07 | 6.08 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 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 |
|---|
| Retained Earnings | | -4.31 | -4.51 | -4.02 | -3.28 | -1.95 | -1.89 | -2.07 | -1.08 | -0.58 | -0.33 | -0.14 | -0.06 | -0.19 | -0.15 |
|---|
| Comprehensive Income | | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Common Equity | | -2.76 | -2.76 | -2.71 | -2.55 | -1.62 | -1.19 | -0.94 | -0.33 | -0.05 | 0.08 | 0.24 | 0.31 | 0.05 | 0.07 |
| 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 | | -4.71 | -4.61 | -4.62 | -4.51 | -4.38 | -4.31 | -4.27 | -4.02 | -3.84 | -3.68 |
|---|
| Comprehensive Income | | -0.03 | -0.03 | -0.01 | 0.00 | -0.01 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 |
|---|
| Total Common Equity | | -2.77 | -2.72 | -2.81 | -2.76 | -2.73 | -2.76 | -2.83 | -2.71 | -2.71 | -2.70 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Total Debt | | 4.11 | 4.22 | 4.20 | 4.16 | 3.94 | 3.53 | 2.28 | 0.92 | 0.42 | 0.03 | 0.03 | 0.00 | 0.00 | 0.00 |
|---|
| Book Value | | -2.76 | -2.76 | -2.71 | -2.55 | -1.62 | -1.19 | -0.94 | -0.33 | -0.05 | 0.08 | 0.24 | 0.31 | 0.05 | 0.07 |
| 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 | | -2.77 | -2.72 | -2.81 | -2.76 | -2.73 | -2.76 | -2.83 | -2.71 | -2.71 | -2.70 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Income | | -0.63 | -0.31 | -0.49 | -0.74 | -1.33 | -0.13 | 0.18 | -0.98 | -0.50 | -0.24 | -0.19 | -0.08 | -0.15 | -0.02 | -0.02 |
|---|
| Depreciation & Amortization | | 0.41 | 0.31 | 0.39 | 0.42 | 0.37 | 0.32 | 0.29 | 0.19 | 0.12 | 0.09 | 0.06 | 0.03 | 0.02 | 0.01 | 0.01 |
|---|
| Stock-Based Compensation | | 0.51 | 0.34 | 0.40 | 0.61 | 0.51 | 0.34 | 0.28 | 0.23 | 0.13 | 0.07 | 0.05 | 0.03 | 0.06 | 0.00 | 0.00 |
|---|
| Change Working Capital | | 0.08 | -0.05 | 0.01 | 0.15 | -0.22 | -0.15 | 0.52 | 0.31 | 0.32 | 0.12 | 0.15 | 0.15 | 0.08 | 0.04 | 0.02 |
|---|
| Change In Accounts Receivable | | -0.05 | 0.03 | -0.04 | 0.13 | -0.05 | -0.12 | -0.01 | -0.05 | -0.01 | -0.02 | -0.01 | 0.00 | 0.00 | 0.01 | -0.01 |
|---|
| Change In Accounts Payable | | 0.11 | -0.10 | 0.04 | -0.02 | -0.18 | 0.01 | 0.53 | 0.33 | 0.29 | 0.10 | 0.13 | 0.14 | 0.07 | 0.04 | 0.03 |
|---|
| Change In Inventories | | 0.00 | 0.01 | 0.00 | 0.02 | -0.02 | -0.02 | 0.01 | -0.02 | -0.02 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 |
|---|
| Other Non-cash Items | | 0.94 | 0.26 | 0.02 | -0.08 | -0.01 | 0.01 | 0.15 | 0.06 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Operations | | 0.39 | 0.00 | 0.00 | 0.35 | -0.67 | 0.41 | 1.42 | -0.20 | 0.08 | 0.03 | 0.06 | 0.14 | 0.01 | 0.03 | 0.00 |
| 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 | | -0.12 | -0.10 | 0.02 | -0.11 | -0.13 | -0.07 | -0.04 | -0.25 | -0.17 | -0.16 |
|---|
| Depreciation & Amortization | | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.10 | 0.10 | 0.11 | 0.11 |
|---|
| Stock-Based Compensation | | 0.00 | 0.09 | 0.10 | 0.06 | 0.09 | 0.10 | 0.10 | 0.12 | 0.16 | 0.14 |
|---|
| Change Working Capital | | 0.03 | 0.00 | 0.06 | -0.14 | 0.10 | -0.07 | 0.10 | -0.12 | 0.07 | 0.03 |
|---|
| Change In Accounts Receivable | | 0.00 | -0.02 | 0.03 | 0.02 | 0.00 | 0.00 | -0.05 | 0.01 | -0.01 | 0.00 |
|---|
| Change In Accounts Payable | | 0.04 | 0.00 | 0.01 | -0.14 | 0.09 | -0.06 | 0.16 | -0.15 | 0.09 | 0.01 |
|---|
| Change In Inventories | | 0.00 | 0.02 | 0.00 | -0.01 | 0.01 | 0.00 | 0.00 | -0.01 | 0.01 | 0.00 |
|---|
| Other Non-cash Items | | 0.22 | 0.09 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.28 | 0.01 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.16 | 0.12 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Capital Expenditure | | -0.29 | -0.07 | -0.07 | -0.15 | -0.46 | -0.28 | -0.33 | -0.40 | -0.22 | -0.15 | -0.13 | -0.06 | -0.05 | -0.02 | -0.01 |
|---|
| Acquisitions | | 0.05 | 0.00 | 0.00 | 0.00 | 0.27 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | -0.07 | -0.12 | -0.07 | -0.04 | -0.43 | -0.99 | -0.48 | -0.55 | -0.10 | -0.05 | -0.09 | -0.21 | -0.14 | -0.09 | -0.07 |
|---|
| Sales of Investment | | 0.04 | 0.10 | 0.04 | 0.23 | 0.89 | 0.75 | 0.58 | 0.12 | 0.06 | 0.07 | 0.12 | 0.13 | 0.13 | 0.07 | 0.06 |
|---|
| Other Investing Activities | | -0.12 | 0.00 | 0.00 | -0.20 | -0.27 | 0.01 | 0.00 | -0.02 | 0.00 | -0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Investing | | -0.33 | 0.00 | 0.00 | -0.15 | 0.00 | -0.52 | -0.24 | -0.85 | -0.26 | -0.13 | -0.10 | -0.14 | -0.06 | -0.05 | -0.02 |
| 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 | | -0.06 | -0.03 | -0.01 | -0.01 | -0.02 | 0.06 | -0.06 | -0.05 | -0.10 | -0.08 |
|---|
| Acquisitions | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 |
|---|
| Investments | | -0.04 | -0.02 | -0.04 | -0.02 | -0.03 | 0.00 | 0.00 | -0.04 | -0.03 | 0.00 |
|---|
| Sales of Investment | | 0.03 | 0.02 | 0.01 | 0.04 | 0.01 | 0.01 | 0.01 | 0.02 | 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 | -0.05 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.12 | -0.08 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Debt Repaid | | -0.60 | 0.00 | 0.00 | 0.16 | -0.51 | 0.00 | -1.24 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.15 | 0.00 | 0.00 |
|---|
| Debt Issued | | 0.64 | 4.22 | 0.02 | 0.21 | 0.72 | 0.41 | 2.49 | 1.36 | 0.51 | 0.39 | 0.00 | 0.03 | 0.15 | 0.00 | 0.00 |
|---|
| Issuance 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 | 0.28 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | -0.08 | -0.30 | -0.38 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | 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 | -0.04 | 0.00 | 0.00 |
|---|
| Other Financing Activities | | 0.08 | 0.00 | 0.00 | -0.09 | 0.60 | 0.00 | 1.97 | 0.79 | 0.47 | 0.37 | -0.02 | -0.02 | 0.28 | 0.00 | 0.04 |
|---|
| Cash from Financing | | 0.08 | 0.00 | 0.00 | 0.08 | 0.02 | -0.30 | 0.35 | 0.79 | 0.47 | 0.37 | -0.02 | -0.02 | 0.34 | 0.00 | 0.04 |
| 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 | 0.00 |
|---|
| Debt Issued | | 3.61 | -0.15 | -0.16 | -0.31 | 0.28 | -0.01 | -0.05 | 0.05 | -0.08 | -0.03 |
|---|
| 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 | 0.01 | -0.01 | 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 | 0.08 | 0.00 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | 0.00 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Change in Cash | | 0.07 | 0.16 | -0.01 | 0.28 | -0.66 | -0.42 | 1.55 | -0.27 | 0.29 | 0.28 | -0.05 | -0.02 | 0.29 | -0.01 | 0.03 |
|---|
| Closing Cash Balance | | 1.31 | 1.48 | 1.32 | 1.33 | 1.05 | 1.71 | 2.13 | 0.58 | 0.85 | 0.56 | 0.28 | 0.33 | 0.36 | 0.07 | 0.08 |
| 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 | | 0.31 | -0.31 | -0.01 | 0.02 | 0.02 | -0.01 | 0.20 | -0.22 | 0.04 | 0.04 |
|---|
| Closing Cash Balance | | 1.48 | 1.01 | 1.33 | 1.34 | 1.32 | 1.30 | 1.31 | 1.11 | 1.32 | 1.29 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Free Cash Flow | | 0.09 | 0.46 | 0.08 | 0.00 | -1.13 | 0.13 | 1.08 | -0.60 | -0.14 | -0.11 | -0.07 | 0.07 | -0.04 | 0.02 | -0.01 |
|---|
| Real Free Cash Flow | | -0.42 | 0.13 | -0.31 | -0.61 | -1.65 | -0.21 | 0.81 | -0.83 | -0.26 | -0.18 | -0.11 | 0.04 | -0.10 | 0.02 | -0.01 |
| 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 | | 0.15 | 0.13 | 0.26 | -0.10 | 0.10 | -0.01 | 0.18 | -0.19 | 0.06 | 0.04 |
|---|
| Real Free Cash Flow | | 0.15 | 0.04 | 0.16 | -0.17 | 0.02 | -0.10 | 0.09 | -0.31 | -0.10 | -0.10 |