WHR
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 | | 15.53 | 15.52 | 16.61 | 19.46 | 19.72 | 21.99 | 19.46 | 20.42 | 21.04 | 21.25 | 20.72 | 20.89 | 19.87 | 18.77 | 18.14 | 18.67 | 18.37 |
|---|
| Cost of Revenues | | 13.16 | 13.16 | 14.05 | 16.29 | 16.65 | 17.58 | 15.61 | 16.89 | 17.50 | 17.65 | 17.04 | 17.20 | 16.48 | 15.47 | 15.25 | 16.09 | 15.65 |
|---|
| Gross Profit | | 2.36 | 2.36 | 2.55 | 3.17 | 3.07 | 4.41 | 3.85 | 3.53 | 3.54 | 3.60 | 3.68 | 3.69 | 3.40 | 3.30 | 2.89 | 2.58 | 2.71 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 4.10 | 4.03 | 3.77 | 3.62 | 4.14 | 3.99 | 3.99 | 4.49 | 5.09 | 4.93 |
|---|
| Cost of Revenues | | 3.52 | 3.44 | 3.17 | 3.03 | 3.48 | 3.36 | 3.37 | 3.84 | 4.30 | 4.13 |
|---|
| Gross Profit | | 0.58 | 0.59 | 0.60 | 0.59 | 0.66 | 0.63 | 0.62 | 0.65 | 0.79 | 0.80 |
| 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 | 0.47 | 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 | 1.52 | 1.82 | 2.08 | 1.88 | 2.14 | 2.19 | 2.11 | 2.08 | 2.13 | 2.04 | 1.83 | 1.76 | 1.62 | 1.60 |
|---|
| Depreciation & Amortization | | 0.34 | 0.34 | 0.33 | 0.36 | 0.48 | 0.59 | 0.88 | 0.51 | 0.65 | 0.65 | 0.66 | 0.67 | 0.56 | 0.54 | 0.55 | 0.56 | 0.56 |
|---|
| Total Operating Expenses | | 1.64 | 1.63 | 1.68 | 2.16 | 1.86 | 2.13 | 1.94 | 2.21 | 2.26 | 2.19 | 2.16 | 2.20 | 2.07 | 1.85 | 1.79 | 1.65 | 1.63 |
|---|
| Operating Income | | 0.72 | 0.73 | 0.87 | 1.02 | 1.24 | 2.35 | 1.62 | 1.57 | 0.28 | 1.14 | 1.35 | 1.29 | 1.19 | 1.25 | 0.87 | 0.79 | 1.01 |
| 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 | 0.47 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.56 | 0.47 |
|---|
| Depreciation & Amortization | | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.10 | 0.08 |
|---|
| Total Operating Expenses | | 0.43 | 0.41 | 0.40 | 0.41 | 0.42 | 0.40 | 0.39 | 0.48 | 0.56 | 0.49 |
|---|
| Operating Income | | 0.14 | 0.19 | 0.21 | 0.19 | 0.24 | 0.24 | 0.23 | 0.17 | 0.23 | 4.93 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.03 | 0.00 | 0.03 | 0.02 | 0.02 | 0.16 | 0.02 | 0.17 | -0.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.34 | 0.34 | 0.36 | 0.35 | 0.19 | 0.18 | 0.19 | 0.19 | 0.30 | 0.25 | 0.24 | 0.25 | 0.31 | 0.33 | 0.31 | 0.82 | 0.23 |
|---|
| Other Expense | | -0.24 | -0.25 | -1.17 | -0.42 | -2.46 | -0.02 | -0.17 | -0.02 | -0.99 | -0.28 | -0.17 | -0.20 | -0.14 | -0.20 | -0.24 | -0.14 | -0.27 |
|---|
| IBT | | 0.48 | 0.48 | -0.30 | 0.59 | -1.23 | 2.33 | 1.46 | 1.55 | -0.02 | 0.89 | 1.11 | 1.03 | 0.88 | 0.92 | 0.56 | -0.03 | 0.59 |
|---|
| Income Tax Expense | | 0.14 | 0.14 | 0.01 | 0.08 | 0.27 | 0.52 | 0.38 | 0.35 | 0.14 | 0.55 | 0.19 | 0.21 | 0.19 | 0.07 | 0.13 | -0.44 | -0.06 |
|---|
| Net Income | | 0.32 | 0.32 | -0.32 | 0.48 | -1.49 | 1.78 | 1.08 | 1.18 | -0.18 | 0.35 | 0.89 | 0.78 | 0.65 | 0.83 | 0.40 | 0.39 | 0.62 |
| 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 | 0.03 | 0.00 | 0.01 | 0.00 | 0.03 | 0.01 | 0.01 |
|---|
| Interest Expense | | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.09 | 0.10 | 0.09 | 0.09 | 0.10 |
|---|
| Other Expense | | 0.00 | -0.08 | -0.10 | -0.07 | -0.53 | -0.08 | -0.21 | -0.35 | 0.09 | -0.09 |
|---|
| IBT | | 0.15 | 0.11 | 0.10 | 0.12 | -0.29 | 0.16 | 0.02 | -0.18 | 0.33 | 0.09 |
|---|
| Income Tax Expense | | 0.04 | 0.03 | 0.03 | 0.04 | 0.10 | 0.05 | -0.21 | 0.08 | -0.19 | 0.09 |
|---|
| Net Income | | 0.11 | 0.07 | 0.07 | 0.07 | -0.39 | 0.11 | 0.22 | -0.26 | 0.49 | 0.08 |
| 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 | $8.75 | $-26.69 | $28.73 | $17.15 | $18.34 | $-2.72 | $4.78 | $11.67 | $9.95 | $8.30 | $10.42 | $5.14 | $5.07 | $8.12 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $8.71 | $-26.69 | $28.36 | $16.98 | $18.19 | $-2.72 | $4.70 | $11.50 | $9.83 | $8.17 | $10.24 | $5.06 | $4.99 | $7.97 |
|---|
| Shares Outstanding | | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
|---|
| Diluted Shares Outstanding | | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| 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 | $8.91 | $1.51 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $8.89 | $1.50 |
|---|
| Shares Outstanding | | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.06 | 0.06 |
|---|
| Diluted Shares Outstanding | | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 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 | | 1.18 | 1.28 | 1.57 | 1.96 | 3.04 | 2.92 | 1.95 | 1.50 | 1.20 | 1.09 | 0.77 | 1.03 | 1.38 | 1.17 | 1.11 | 1.37 |
|---|
| 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 | 0.00 |
|---|
| Total Cash & ST Investments | | 1.18 | 1.28 | 1.57 | 1.96 | 3.04 | 2.92 | 1.95 | 1.50 | 1.20 | 1.09 | 0.77 | 1.03 | 1.38 | 1.17 | 1.11 | 1.37 |
|---|
| Accounts Receivable | | 1.60 | 1.32 | 1.53 | 1.56 | 3.10 | 3.11 | 2.20 | 2.21 | 2.67 | 2.71 | 2.53 | 2.77 | 2.01 | 2.04 | 2.11 | 2.28 |
|---|
| Inventory | | 2.31 | 2.04 | 2.25 | 2.09 | 2.72 | 2.19 | 2.44 | 2.53 | 2.99 | 2.62 | 2.62 | 2.74 | 2.41 | 2.35 | 2.35 | 2.79 |
|---|
| Other Current Assets | | 0.78 | 0.61 | 0.86 | 0.65 | 0.83 | 0.80 | 0.81 | 0.84 | 1.09 | 0.92 | 0.95 | 1.15 | 0.68 | 0.71 | 0.85 | 0.88 |
|---|
| Total Current Assets | | 5.86 | 5.24 | 6.21 | 6.39 | 9.70 | 9.02 | 7.40 | 7.90 | 7.94 | 7.34 | 7.33 | 8.10 | 7.02 | 6.83 | 6.42 | 7.32 |
| 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 | | 0.93 | 1.07 | 1.02 | 1.28 | 1.08 | 1.18 | 1.23 | 1.57 | 1.12 | 1.31 |
|---|
| 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 | | 0.93 | 1.07 | 1.02 | 1.28 | 1.08 | 1.18 | 1.23 | 1.57 | 1.12 | 1.31 |
|---|
| Accounts Receivable | | 1.60 | 1.38 | 1.42 | 1.32 | 1.64 | 1.60 | 1.71 | 1.53 | 1.84 | 1.68 |
|---|
| Inventory | | 2.59 | 2.60 | 2.39 | 2.04 | 2.28 | 2.31 | 2.38 | 2.25 | 2.39 | 2.48 |
|---|
| Other Current Assets | | 0.67 | 0.58 | 0.58 | 0.61 | 0.58 | 0.78 | 0.87 | 1.56 | 0.76 | 0.72 |
|---|
| Total Current Assets | | 5.79 | 5.63 | 5.41 | 5.24 | 5.58 | 5.86 | 6.19 | 6.21 | 6.11 | 6.19 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 3.14 | 3.12 | 2.96 | 2.79 | 3.75 | 4.19 | 4.22 | 3.41 | 4.03 | 3.81 | 3.77 | 3.98 | 3.04 | 3.03 | 3.10 | 3.13 |
|---|
| Goodwill | | 3.33 | 3.32 | 3.33 | 3.31 | 2.49 | 2.50 | 2.44 | 2.45 | 3.12 | 2.96 | 3.01 | 2.81 | 1.72 | 1.73 | 1.73 | 1.73 |
|---|
| Intangible Assets | | 3.11 | 2.72 | 3.12 | 3.16 | 1.98 | 2.19 | 2.23 | 2.30 | 2.59 | 2.55 | 2.68 | 2.80 | 1.70 | 1.72 | 1.76 | 1.79 |
|---|
| Long-Term Investments | | 0.00 | 0.27 | 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 | | 0.53 | 1.64 | 0.38 | 0.40 | 0.45 | 0.24 | 0.36 | 0.30 | 0.32 | 0.34 | 0.38 | 0.41 | 0.29 | 0.25 | 0.28 | 0.31 |
|---|
| Total Long-Term Assets | | 11.48 | 11.06 | 11.11 | 10.73 | 10.59 | 11.34 | 11.48 | 10.45 | 12.07 | 11.81 | 11.69 | 11.90 | 8.52 | 8.57 | 8.76 | 8.27 |
|---|
| Total Assets | | 17.34 | 16.30 | 17.31 | 17.12 | 20.29 | 20.35 | 18.88 | 18.35 | 20.01 | 19.15 | 19.01 | 20.00 | 15.54 | 15.40 | 15.18 | 15.58 |
| 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 | | 3.12 | 3.13 | 3.14 | 3.12 | 3.11 | 3.14 | 3.10 | 2.96 | 2.84 | 2.82 |
|---|
| Goodwill | | 3.32 | 3.33 | 3.32 | 3.32 | 3.33 | 3.33 | 3.33 | 3.33 | 3.33 | 3.33 |
|---|
| Intangible Assets | | 2.70 | 2.71 | 2.71 | 2.72 | 3.10 | 3.11 | 3.12 | 3.12 | 3.13 | 3.14 |
|---|
| Long-Term Investments | | 0.01 | 0.01 | 0.00 | 0.27 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.20 |
|---|
| Other Long-Term Assets | | 0.47 | 0.48 | 0.49 | 0.20 | 0.53 | 0.53 | 0.35 | 0.38 | 0.40 | 0.20 |
|---|
| Total Long-Term Assets | | 11.10 | 11.13 | 11.11 | 11.06 | 11.58 | 11.48 | 11.18 | 11.11 | 10.78 | 10.79 |
|---|
| Total Assets | | 16.89 | 16.76 | 16.52 | 16.30 | 17.16 | 17.34 | 17.37 | 17.31 | 16.89 | 16.98 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 3.42 | 3.53 | 3.60 | 3.38 | 5.41 | 4.83 | 4.55 | 4.49 | 4.80 | 4.42 | 4.40 | 4.73 | 3.87 | 3.70 | 3.51 | 3.66 |
|---|
| Short-Term Debt | | 1.13 | 1.87 | 0.82 | 0.25 | 0.31 | 0.31 | 0.85 | 1.98 | 0.83 | 0.59 | 0.53 | 0.80 | 0.62 | 0.52 | 0.36 | 0.31 |
|---|
| Other Current Liabilities | | 1.58 | 1.93 | 2.53 | 2.30 | 0.75 | 1.07 | 0.92 | 1.30 | 0.94 | 0.87 | 0.98 | 0.85 | 0.70 | 0.66 | 0.68 | 0.61 |
|---|
| Current Liabilities | | 6.13 | 7.32 | 6.95 | 5.93 | 8.51 | 8.33 | 8.37 | 9.68 | 8.47 | 7.66 | 7.74 | 8.40 | 6.82 | 6.51 | 6.30 | 6.15 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 3.62 | 3.52 | 3.51 | 3.53 | 3.46 | 3.42 | 3.40 | 3.60 | 3.43 | 3.52 |
|---|
| Short-Term Debt | | 1.43 | 1.46 | 2.47 | 1.87 | 0.96 | 1.13 | 1.00 | 0.98 | 1.32 | 1.33 |
|---|
| Other Current Liabilities | | 1.73 | 1.66 | 1.56 | 1.93 | 1.55 | 1.58 | 2.15 | 2.37 | 2.27 | 2.24 |
|---|
| Current Liabilities | | 6.77 | 6.64 | 7.53 | 7.32 | 5.97 | 6.13 | 6.55 | 6.95 | 7.02 | 7.09 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 6.31 | 5.47 | 7.03 | 7.95 | 5.72 | 5.90 | 4.92 | 4.05 | 4.39 | 3.88 | 3.47 | 3.54 | 1.85 | 1.94 | 2.13 | 2.20 |
|---|
| Capital Leases | | 0.78 | 0.71 | 0.61 | 0.58 | 0.79 | 0.84 | 0.78 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 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 | 0.00 | 0.00 |
|---|
| Total Liabilities | | 13.98 | 13.37 | 14.78 | 14.62 | 15.27 | 15.64 | 14.76 | 15.14 | 14.88 | 13.43 | 13.34 | 14.21 | 10.51 | 11.03 | 10.90 | 11.26 |
| 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 | | 6.85 | 6.86 | 5.55 | 5.47 | 7.12 | 7.09 | 7.43 | 7.03 | 6.93 | 6.98 |
|---|
| Capital Leases | | 0.00 | 0.69 | 0.72 | 0.71 | 0.74 | 0.78 | 0.76 | 0.61 | 0.59 | 0.58 |
|---|
| 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 | | 14.25 | 14.18 | 13.69 | 13.37 | 13.87 | 13.98 | 14.76 | 14.78 | 14.65 | 14.79 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.12 | 0.06 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
|---|
| Retained Earnings | | 8.13 | 1.31 | 8.36 | 8.26 | 10.17 | 8.64 | 7.87 | 6.93 | 7.35 | 7.31 | 6.72 | 6.21 | 5.78 | 5.15 | 4.92 | 4.68 |
|---|
| Comprehensive Income | | -1.56 | -1.55 | -2.18 | -2.09 | -2.36 | -2.81 | -2.62 | -2.70 | -2.33 | -2.40 | -2.33 | -1.84 | -1.30 | -1.53 | -1.23 | -0.89 |
|---|
| Total Common Equity | | 3.10 | 2.68 | 2.36 | 2.34 | 4.85 | 3.80 | 3.20 | 2.29 | 4.20 | 4.77 | 4.74 | 4.89 | 4.92 | 4.26 | 4.18 | 4.23 |
| 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 | | 0.07 | 0.07 | 0.07 | 0.06 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 |
|---|
| Retained Earnings | | 1.27 | 1.25 | 1.29 | 1.31 | 8.14 | 8.13 | 8.00 | 8.36 | 7.96 | 7.97 |
|---|
| Comprehensive Income | | -1.89 | -1.90 | -1.66 | -1.55 | -1.65 | -1.56 | -2.16 | -2.18 | -2.08 | -2.13 |
|---|
| Total Common Equity | | 2.38 | 2.32 | 2.57 | 2.68 | 3.04 | 3.10 | 2.35 | 2.36 | 2.06 | 2.02 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 8.22 | 7.34 | 7.84 | 8.20 | 6.03 | 6.21 | 5.77 | 6.03 | 5.22 | 4.47 | 4.00 | 4.35 | 2.46 | 2.46 | 2.49 | 2.51 |
|---|
| Book Value | | 3.36 | 2.93 | 2.54 | 2.51 | 5.01 | 4.71 | 4.12 | 3.21 | 5.13 | 5.73 | 5.67 | 5.80 | 5.03 | 4.37 | 4.28 | 4.32 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.26 | 0.26 | 0.18 | 0.18 | 0.18 |
|---|
| Book Value | | 2.38 | 2.32 | 2.57 | 2.68 | 3.04 | 3.10 | 2.35 | 2.36 | 2.06 | 2.02 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.54 | 0.32 | -0.32 | 0.49 | -1.51 | 1.81 | 1.07 | 1.20 | -0.16 | 0.34 | 0.93 | 0.82 | 0.69 | 0.85 | 0.43 | 0.41 | 0.65 |
|---|
| Depreciation & Amortization | | 0.35 | 0.34 | 0.33 | 0.36 | 0.48 | 0.49 | 0.57 | 0.59 | 0.65 | 0.65 | 0.66 | 0.67 | 0.56 | 0.54 | 0.55 | 0.56 | 0.56 |
|---|
| Stock-Based Compensation | | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | -0.26 | -0.21 | 0.06 | -0.04 | 0.17 | 0.02 | -0.14 | -0.12 | 0.00 | 0.27 | -0.38 | -0.20 | 0.22 | -0.10 | 0.06 | -0.60 | -0.06 |
|---|
| Change In Accounts Receivable | | 0.11 | 0.04 | -0.01 | 0.16 | 0.85 | -0.23 | -0.94 | -0.09 | 0.08 | 0.16 | -0.29 | -0.09 | -0.09 | -0.07 | 0.05 | -0.02 | 0.19 |
|---|
| Change In Accounts Payable | | 0.02 | 0.17 | 0.13 | 0.00 | -0.61 | 0.95 | 0.34 | 0.14 | 0.21 | 0.18 | 0.04 | 0.01 | 0.36 | 0.28 | 0.24 | 0.03 | 0.34 |
|---|
| Change In Inventories | | 0.21 | -0.37 | 0.17 | 0.00 | -0.05 | -0.65 | 0.24 | -0.04 | 0.07 | -0.23 | -0.02 | -0.14 | 0.04 | -0.09 | -0.01 | 0.28 | -0.60 |
|---|
| Other Non-cash Items | | 0.90 | 0.03 | 0.77 | 0.11 | 2.25 | -0.15 | -0.02 | -0.44 | 0.75 | 0.00 | 0.00 | -0.06 | 0.01 | -0.03 | -0.34 | 0.16 | -0.07 |
|---|
| Cash from Operations | | 0.80 | 0.00 | 0.00 | 0.92 | 1.39 | 2.18 | 1.50 | 1.23 | 1.23 | 1.26 | 1.20 | 1.23 | 1.48 | 1.26 | 0.70 | 0.53 | 1.08 |
| 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 | 0.07 | 0.07 | 0.07 | -0.39 | 0.11 | 0.22 | -0.26 | 0.49 | 0.09 |
|---|
| Depreciation & Amortization | | 0.00 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.10 | 0.08 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 |
|---|
| Change Working Capital | | 1.07 | -0.13 | -0.18 | -0.96 | 0.92 | 0.05 | 0.04 | -0.96 | 0.83 | -0.17 |
|---|
| Change In Accounts Receivable | | 0.30 | -0.24 | 0.06 | -0.08 | 0.26 | -0.06 | 0.06 | -0.27 | 0.52 | -0.20 |
|---|
| Change In Accounts Payable | | 0.23 | 0.08 | -0.05 | -0.08 | 0.20 | 0.05 | 0.11 | -0.24 | 0.28 | -0.13 |
|---|
| Change In Inventories | | 0.15 | 0.00 | -0.19 | -0.34 | 0.19 | 0.04 | 0.06 | -0.11 | 0.16 | 0.10 |
|---|
| Other Non-cash Items | | -0.02 | 0.01 | 0.06 | 0.08 | 0.49 | -0.03 | 0.05 | 0.25 | -0.18 | 0.05 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.24 | 0.05 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.56 | -0.39 | -0.45 | -0.55 | -0.57 | -0.53 | -0.41 | -0.53 | -0.59 | -0.68 | -0.66 | -0.69 | -0.72 | -0.58 | -0.48 | -0.61 | -0.59 |
|---|
| Acquisitions | | 0.50 | -0.13 | 0.31 | -0.01 | -3.08 | -0.44 | -0.05 | 0.00 | 0.59 | 0.68 | 0.00 | 0.00 | -1.81 | 0.00 | 0.00 | -0.01 | -0.02 |
|---|
| Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | -0.21 | -0.01 | -0.07 | -0.02 | -0.01 | -0.03 | -0.01 | 0.00 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 0.11 | 0.00 | 0.00 | 0.72 | 0.00 | 0.00 | 0.61 | 0.00 |
|---|
| Other Investing Activities | | -0.35 | 0.00 | 0.00 | 0.01 | 0.08 | 0.30 | 0.22 | 1.17 | -0.43 | -0.56 | 0.08 | 0.08 | -0.63 | 0.00 | 0.01 | -0.58 | 0.01 |
|---|
| Cash from Investing | | -0.30 | 0.00 | 0.00 | -0.55 | -3.57 | -0.66 | -0.24 | 0.64 | -0.40 | -0.66 | -0.59 | -0.68 | -2.46 | -0.58 | -0.49 | -0.60 | -0.61 |
| 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 | | -0.15 | -0.09 | -0.08 | -0.07 | -0.14 | -0.09 | -0.11 | -0.12 | -0.21 | -0.12 |
|---|
| Acquisitions | | -0.13 | 0.00 | 0.00 | 0.00 | -0.25 | 0.05 | 0.04 | 0.46 | -0.01 | 0.00 |
|---|
| Investments | | 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 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.21 | -0.12 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1.22 | 0.00 | 0.00 | -0.41 | -0.30 | -0.30 | -0.57 | -0.95 | -0.39 | -0.56 | -0.52 | -0.28 | -0.61 | -0.51 | -0.36 | -0.31 | -0.40 |
|---|
| Debt Issued | | 1.14 | 7.34 | -0.51 | 0.06 | 2.47 | 0.12 | 1.01 | 0.69 | 1.20 | 1.31 | 0.99 | -0.07 | 2.49 | 0.52 | 0.33 | 0.30 | 2.91 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | 0.04 | 0.01 | 0.02 | 0.03 | 0.03 | 0.04 | 0.04 | 0.10 | 0.04 | 0.01 | 0.07 |
|---|
| Repurchase of Common Stock | | 0.50 | 0.00 | -0.05 | 0.00 | -0.90 | -1.04 | -0.12 | -0.15 | -1.15 | -0.75 | -0.53 | -0.25 | -0.03 | -0.35 | 0.33 | 0.30 | 0.00 |
|---|
| Dividends Paid | | -0.38 | 0.00 | 0.00 | -0.38 | -0.39 | -0.34 | -0.31 | -0.31 | -0.31 | -0.31 | -0.29 | -0.27 | -0.22 | -0.19 | -0.16 | -0.15 | -0.13 |
|---|
| Other Financing Activities | | 0.47 | 0.00 | 0.00 | 0.00 | 2.80 | 0.26 | 0.70 | -0.03 | 1.31 | 1.04 | 1.04 | 0.06 | 1.52 | 0.52 | 0.00 | -0.02 | -0.04 |
|---|
| Cash from Financing | | -0.64 | 0.00 | 0.00 | -0.79 | 1.21 | -1.34 | -0.25 | -1.42 | -0.52 | -0.55 | -0.28 | -0.71 | 0.71 | -0.43 | -0.15 | -0.17 | -0.50 |
| 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 | -0.50 | 0.00 |
|---|
| Debt Issued | | 8.28 | -0.05 | 0.30 | 0.69 | -0.74 | -0.14 | -0.22 | 0.59 | 0.09 | -0.05 |
|---|
| 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 | -0.05 | 0.55 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.09 | -0.10 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.59 | -0.09 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.13 | -0.61 | -0.30 | -0.39 | -1.09 | 0.11 | 0.98 | 0.41 | 0.25 | 0.11 | 0.31 | -0.25 | -0.35 | 0.21 | 0.06 | -0.26 | -0.01 |
|---|
| Closing Cash Balance | | 1.18 | 0.67 | 1.28 | 1.57 | 1.96 | 3.04 | 2.93 | 1.95 | 1.54 | 1.20 | 1.09 | 0.77 | 1.03 | 1.38 | 1.17 | 1.11 | 1.37 |
| 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 | | -0.27 | -0.13 | 0.04 | -0.25 | 0.19 | -0.10 | -0.05 | -0.34 | 0.45 | -0.19 |
|---|
| Closing Cash Balance | | 0.67 | 0.93 | 1.07 | 1.02 | 1.28 | 1.08 | 1.18 | 1.23 | 1.57 | 1.12 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.24 | 0.09 | 0.38 | 0.37 | 0.82 | 1.65 | 1.09 | 0.70 | 0.64 | 0.58 | 0.54 | 0.54 | 0.76 | 0.68 | 0.22 | -0.08 | 0.49 |
|---|
| Real Free Cash Flow | | 0.21 | 0.09 | 0.38 | 0.37 | 0.82 | 1.65 | 1.07 | 0.70 | 0.64 | 0.58 | 0.54 | 0.54 | 0.76 | 0.68 | 0.22 | -0.08 | 0.49 |
| 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 | | 1.00 | -0.05 | -0.06 | -0.79 | 0.97 | 0.13 | 0.28 | -0.99 | 1.03 | -0.07 |
|---|
| Real Free Cash Flow | | 1.00 | -0.05 | -0.06 | -0.79 | 0.97 | 0.13 | 0.28 | -0.99 | 0.99 | -0.07 |