WLK
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 | | 11.17 | 11.17 | 12.14 | 12.55 | 15.79 | 11.78 | 7.50 | 8.12 | 8.64 | 8.04 | 5.08 | 4.46 | 4.42 | 3.76 | 3.57 | 3.62 | 3.17 |
|---|
| Cost of Revenues | | 10.88 | 10.88 | 10.19 | 10.33 | 11.72 | 8.28 | 6.48 | 6.86 | 6.65 | 6.27 | 4.09 | 3.28 | 3.10 | 2.66 | 2.83 | 3.06 | 2.69 |
|---|
| Gross Profit | | 0.29 | 0.29 | 1.96 | 2.22 | 4.07 | 3.50 | 1.02 | 1.26 | 1.99 | 1.77 | 0.98 | 1.19 | 1.32 | 1.10 | 0.74 | 0.56 | 0.48 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 2.53 | 2.84 | 2.95 | 2.85 | 2.84 | 3.12 | 3.21 | 2.98 | 2.83 | 3.12 |
|---|
| Cost of Revenues | | 2.97 | 2.60 | 2.70 | 2.61 | 2.52 | 2.62 | 2.54 | 2.51 | 2.66 | 2.53 |
|---|
| Gross Profit | | -0.44 | 0.24 | 0.26 | 0.23 | 0.33 | 0.50 | 0.66 | 0.47 | 0.17 | 0.59 |
| 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 | 0.87 | 0.84 | 0.55 | 0.45 | 0.46 | 0.45 | 0.40 | 0.30 | 0.23 | 0.19 | 0.15 | 0.12 | 0.11 | 0.10 |
|---|
| Depreciation & Amortization | | 1.24 | 1.24 | 1.11 | 1.10 | 1.16 | 0.91 | 0.85 | 0.79 | 0.64 | 0.60 | 0.38 | 0.25 | 0.21 | 0.16 | 0.14 | 0.13 | 0.13 |
|---|
| Total Operating Expenses | | 1.87 | 1.87 | 1.08 | 0.87 | 0.99 | 0.67 | 0.56 | 0.57 | 0.55 | 0.51 | 0.30 | 0.23 | 0.19 | 0.15 | 0.12 | 0.11 | 0.10 |
|---|
| Operating Income | | -1.58 | -1.58 | 0.88 | 0.73 | 3.05 | 2.80 | 0.43 | 0.66 | 1.41 | 1.23 | 0.58 | 0.96 | 1.12 | 0.95 | 0.62 | 0.45 | 0.38 |
| 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 | 0.22 | 0.21 |
|---|
| Depreciation & Amortization | | 0.36 | 0.30 | 0.30 | 0.28 | 0.28 | 0.28 | 0.28 | 0.27 | 0.28 | 0.28 |
|---|
| Total Operating Expenses | | 0.23 | 1.00 | 0.37 | 0.26 | 0.26 | 0.32 | 0.26 | 0.24 | 0.22 | 0.24 |
|---|
| Operating Income | | -0.67 | -0.77 | -0.11 | -0.03 | 0.07 | 0.18 | 0.41 | 0.22 | -0.06 | 0.35 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.00 | 0.00 | 0.15 | 0.00 | 0.02 | 0.01 | 0.01 | 0.02 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Expense | | 0.16 | 0.16 | 0.16 | 0.17 | 0.18 | 0.18 | 0.14 | 0.12 | 0.13 | 0.16 | 0.08 | 0.03 | 0.04 | 0.02 | 0.04 | 0.05 | 0.04 |
|---|
| Other Expense | | -0.02 | -0.02 | 0.06 | -0.03 | -0.10 | -0.12 | -0.10 | -0.09 | 0.02 | -0.02 | -0.05 | 0.04 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 |
|---|
| IBT | | -1.60 | -1.60 | 0.94 | 0.70 | 2.95 | 2.68 | 0.33 | 0.57 | 1.33 | 1.08 | 0.56 | 0.96 | 1.08 | 0.94 | 0.59 | 0.40 | 0.34 |
|---|
| Income Tax Expense | | -0.16 | -0.16 | 0.29 | 0.18 | 0.65 | 0.61 | -0.04 | 0.11 | 0.30 | -0.26 | 0.14 | 0.30 | 0.40 | 0.33 | 0.20 | 0.14 | 0.12 |
|---|
| Net Income | | -1.51 | -1.51 | 0.60 | 0.48 | 2.25 | 2.02 | 0.33 | 0.42 | 1.00 | 1.30 | 0.40 | 0.65 | 0.68 | 0.61 | 0.39 | 0.26 | 0.22 |
| 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 | 0.03 |
|---|
| Interest Expense | | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
|---|
| Other Expense | | 0.01 | -0.01 | -0.02 | 0.00 | 0.03 | 0.01 | 0.02 | 0.01 | -0.01 | 0.02 |
|---|
| IBT | | -0.66 | -0.78 | -0.13 | -0.03 | 0.10 | 0.19 | 0.42 | 0.23 | -0.56 | 0.37 |
|---|
| Income Tax Expense | | -0.17 | 0.00 | 0.01 | 0.00 | 0.08 | 0.07 | 0.10 | 0.05 | -0.07 | 0.07 |
|---|
| Net Income | | -0.54 | -0.78 | -0.14 | -0.04 | 0.01 | 0.11 | 0.31 | 0.17 | -0.50 | 0.29 |
| 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 | $3.72 | $17.46 | $15.66 | $2.57 | $3.26 | $7.70 | $10.05 | $3.07 | $4.88 | $5.09 | $4.57 | $2.89 | $1.95 | $1.68 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $3.70 | $17.34 | $15.58 | $2.56 | $3.25 | $7.66 | $10.00 | $3.06 | $4.86 | $5.07 | $4.55 | $2.88 | $1.94 | $1.67 |
|---|
| Shares Outstanding | | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
|---|
| Diluted Shares Outstanding | | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
| 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 | $-3.88 | $2.21 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-3.88 | $2.20 |
|---|
| Shares Outstanding | | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
|---|
| Diluted Shares Outstanding | | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 3.04 | 2.92 | 3.30 | 2.23 | 1.91 | 1.31 | 0.73 | 0.75 | 1.53 | 0.46 | 0.66 | 0.88 | 0.46 | 0.79 | 0.83 | 0.63 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.52 | 0.00 | 0.24 | 0.12 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 3.04 | 2.92 | 3.30 | 2.23 | 1.91 | 1.31 | 0.73 | 0.75 | 1.53 | 0.46 | 1.18 | 0.88 | 0.70 | 0.91 | 0.83 | 0.63 |
|---|
| Accounts Receivable | | 1.81 | 1.48 | 1.60 | 1.80 | 1.87 | 1.21 | 1.04 | 1.04 | 1.00 | 0.94 | 0.51 | 0.56 | 0.43 | 0.40 | 0.41 | 0.36 |
|---|
| Inventory | | 1.68 | 1.70 | 1.62 | 1.87 | 1.41 | 0.92 | 0.94 | 1.01 | 0.90 | 0.80 | 0.43 | 0.53 | 0.47 | 0.40 | 0.49 | 0.45 |
|---|
| Other Current Assets | | 0.07 | 0.12 | 0.08 | 0.08 | 0.08 | 0.03 | 0.04 | 0.04 | 0.03 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.03 | 0.03 |
|---|
| Total Current Assets | | 6.61 | 6.21 | 6.61 | 5.97 | 5.26 | 3.48 | 2.74 | 2.84 | 3.46 | 2.41 | 2.18 | 2.01 | 1.65 | 1.75 | 1.76 | 1.48 |
| 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 | | 1.93 | 2.09 | 2.30 | 2.92 | 2.92 | 3.04 | 3.11 | 3.30 | 3.06 | 2.68 |
|---|
| Short Term Investments | | 0.20 | 0.19 | 0.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 2.13 | 2.28 | 2.48 | 2.92 | 2.92 | 3.04 | 3.11 | 3.30 | 3.06 | 2.68 |
|---|
| Accounts Receivable | | 1.76 | 1.83 | 1.66 | 1.48 | 1.75 | 1.81 | 1.69 | 1.60 | 1.94 | 1.86 |
|---|
| Inventory | | 1.73 | 1.73 | 1.78 | 1.70 | 1.75 | 1.68 | 1.66 | 1.62 | 1.67 | 1.67 |
|---|
| Other Current Assets | | 0.14 | 0.11 | 0.10 | 0.12 | 0.13 | 0.07 | 0.07 | 0.08 | 0.09 | 0.09 |
|---|
| Total Current Assets | | 5.75 | 5.95 | 6.02 | 6.21 | 6.55 | 6.61 | 6.53 | 6.61 | 6.76 | 6.30 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 9.32 | 9.43 | 9.22 | 8.53 | 7.61 | 6.92 | 6.91 | 6.60 | 6.41 | 6.42 | 3.00 | 2.76 | 2.09 | 1.51 | 1.23 | 1.17 |
|---|
| Goodwill | | 2.04 | 2.03 | 2.04 | 2.16 | 2.02 | 1.08 | 1.07 | 1.00 | 1.01 | 0.95 | 0.06 | 0.06 | 0.06 | 0.03 | 0.03 | 0.03 |
|---|
| Intangible Assets | | 1.34 | 1.28 | 1.40 | 1.57 | 1.58 | 0.61 | 0.71 | 0.66 | 0.78 | 0.79 | 0.15 | 0.16 | 0.10 | 0.02 | 0.02 | 0.02 |
|---|
| Long-Term Investments | | 1.10 | 1.08 | 1.12 | 1.14 | 1.01 | 1.06 | 1.11 | -2.82 | -2.90 | 0.13 | 0.11 | 0.13 | 0.07 | 0.04 | 0.08 | 0.05 |
|---|
| Other Long-Term Assets | | -0.84 | 0.71 | 0.65 | -0.55 | 5.59 | 3.44 | 3.61 | 2.17 | 2.20 | 0.18 | 0.04 | 0.06 | 0.06 | 0.04 | 0.13 | 0.19 |
|---|
| Total Long-Term Assets | | 14.47 | 14.54 | 14.43 | 14.58 | 13.20 | 10.36 | 10.52 | 8.76 | 8.61 | 8.48 | 3.40 | 3.20 | 2.41 | 1.66 | 1.51 | 1.48 |
|---|
| Total Assets | | 21.08 | 20.75 | 21.04 | 20.55 | 18.46 | 13.84 | 13.26 | 11.60 | 12.08 | 10.89 | 5.58 | 5.21 | 4.06 | 3.41 | 3.27 | 2.95 |
| 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 | | 8.83 | 9.65 | 9.50 | 9.43 | 9.42 | 9.32 | 9.23 | 8.52 | 8.57 | 8.55 |
|---|
| Goodwill | | 1.31 | 2.04 | 2.03 | 2.03 | 2.04 | 2.04 | 2.04 | 2.04 | 2.16 | 2.17 |
|---|
| Intangible Assets | | 0.44 | 1.24 | 1.26 | 1.28 | 1.31 | 1.34 | 1.37 | 1.40 | 0.54 | 1.51 |
|---|
| Long-Term Investments | | 1.06 | 1.07 | 1.08 | 1.08 | 1.10 | 1.09 | 1.10 | 1.12 | 1.12 | 1.12 |
|---|
| Other Long-Term Assets | | 2.42 | 0.85 | 0.82 | 0.71 | 0.69 | 0.70 | 0.69 | 5.91 | 0.57 | -0.35 |
|---|
| Total Long-Term Assets | | 14.06 | 14.86 | 14.69 | 14.54 | 14.56 | 14.47 | 14.43 | 14.43 | 14.64 | 14.69 |
|---|
| Total Assets | | 19.81 | 20.81 | 20.71 | 20.75 | 21.11 | 21.08 | 20.96 | 21.04 | 21.40 | 20.98 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.87 | 0.81 | 0.88 | 0.87 | 0.86 | 0.53 | 0.47 | 0.51 | 0.60 | 0.49 | 0.24 | 0.26 | 0.25 | 0.22 | 0.23 | 0.20 |
|---|
| Short-Term Debt | | 0.44 | 0.01 | 0.30 | 0.00 | 0.27 | 0.01 | 0.00 | 0.00 | 0.71 | 0.15 | 0.24 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | | 2.58 | 1.41 | 1.61 | -0.31 | 1.21 | 0.82 | 0.77 | 0.68 | 0.66 | 0.54 | 0.29 | 0.28 | 0.16 | 0.18 | 0.14 | 0.12 |
|---|
| Current Liabilities | | 2.54 | 2.22 | 2.79 | 2.30 | 2.34 | 1.36 | 1.24 | 1.18 | 1.97 | 1.18 | 0.52 | 0.54 | 0.40 | 0.40 | 0.36 | 0.32 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 2.15 | 0.89 | 0.91 | 0.81 | 0.88 | 0.87 | 0.87 | 0.88 | 0.81 | 0.80 |
|---|
| Short-Term Debt | | 0.75 | 0.23 | 0.14 | 0.01 | 0.15 | 0.52 | 0.30 | 0.30 | 0.30 | 0.11 |
|---|
| Other Current Liabilities | | 0.00 | 1.29 | 1.24 | 1.41 | 1.32 | 1.15 | 1.48 | 1.61 | 1.55 | 1.04 |
|---|
| Current Liabilities | | 2.90 | 2.40 | 2.29 | 2.22 | 2.35 | 2.54 | 2.66 | 2.79 | 2.66 | 2.13 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 4.59 | 5.27 | 5.22 | 4.88 | 4.91 | 3.57 | 3.45 | 2.67 | 3.13 | 3.68 | 0.76 | 0.76 | 0.76 | 0.76 | 0.76 | 0.76 |
|---|
| Capital Leases | | 0.69 | 0.71 | 0.61 | 0.50 | 0.46 | 0.38 | 0.36 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 1.52 | 1.55 | 1.56 | 1.74 | 1.68 | 1.37 | 1.26 | 1.16 | 1.11 | 1.65 | 0.58 | 0.54 | 0.44 | 0.33 | 0.33 | 0.32 |
|---|
| Total Liabilities | | 9.99 | 9.71 | 10.27 | 10.09 | 9.93 | 7.26 | 6.86 | 5.53 | 6.71 | 7.00 | 2.01 | 2.01 | 1.64 | 1.54 | 1.51 | 1.45 |
| 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 | | 4.62 | 5.39 | 5.32 | 5.27 | 5.35 | 5.27 | 5.21 | 5.22 | 5.12 | 5.43 |
|---|
| Capital Leases | | 0.71 | 0.73 | 0.96 | 0.71 | 0.73 | 0.69 | 0.62 | 0.61 | 0.54 | 0.54 |
|---|
| Def. Tax Liability | | 1.58 | 1.52 | 1.55 | 1.55 | 1.51 | 1.52 | 1.54 | 1.56 | 1.68 | 1.69 |
|---|
| Total Liabilities | | 9.88 | 10.02 | 9.79 | 9.71 | 9.92 | 9.99 | 10.11 | 10.27 | 10.11 | 9.90 |
| 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 | | 10.50 | 10.48 | 10.14 | 9.89 | 7.81 | 5.94 | 5.76 | 5.48 | 4.61 | 3.41 | 3.11 | 2.56 | 1.95 | 1.40 | 1.30 | 1.06 |
|---|
| Comprehensive Income | | -0.15 | -0.14 | -0.10 | -0.09 | -0.04 | -0.06 | -0.07 | -0.06 | 0.01 | -0.12 | -0.13 | -0.08 | 0.00 | -0.01 | -0.01 | -0.01 |
|---|
| Total Common Equity | | 10.57 | 10.53 | 10.24 | 9.93 | 7.96 | 6.04 | 5.86 | 5.59 | 4.87 | 3.52 | 3.27 | 2.91 | 2.42 | 1.87 | 1.76 | 1.51 |
| 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 | | 9.31 | 10.16 | 10.37 | 10.48 | 10.54 | 10.50 | 10.25 | 10.14 | 10.71 | 10.48 |
|---|
| Comprehensive Income | | -0.08 | -0.06 | -0.13 | -0.14 | -0.12 | -0.15 | -0.13 | -0.10 | -0.13 | -0.08 |
|---|
| Total Common Equity | | 9.43 | 10.28 | 10.41 | 10.53 | 10.66 | 10.57 | 10.33 | 10.24 | 10.75 | 10.54 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 5.71 | 5.28 | 5.52 | 4.88 | 5.18 | 3.57 | 3.45 | 2.67 | 3.84 | 3.83 | 0.76 | 0.76 | 0.76 | 0.76 | 0.76 | 0.76 |
|---|
| Book Value | | 11.09 | 11.04 | 10.76 | 10.47 | 8.53 | 6.58 | 6.40 | 6.08 | 5.37 | 3.89 | 3.56 | 3.20 | 2.42 | 1.87 | 1.76 | 1.51 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.51 | 0.51 | 0.51 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.53 | 0.53 |
|---|
| Book Value | | 9.43 | 10.28 | 10.41 | 10.53 | 10.66 | 10.57 | 10.33 | 10.24 | 10.75 | 10.54 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 0.28 | -1.47 | 0.65 | 0.52 | 2.30 | 2.07 | 0.37 | 0.46 | 1.03 | 1.34 | 0.42 | 0.67 | 0.69 | 0.61 | 0.39 | 0.26 | 0.22 |
|---|
| Depreciation & Amortization | | 1.11 | 1.18 | 1.11 | 1.10 | 1.06 | 0.84 | 0.77 | 0.71 | 0.64 | 0.60 | 0.38 | 0.25 | 0.21 | 0.16 | 0.14 | 0.13 | 0.13 |
|---|
| Stock-Based Compensation | | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Change Working Capital | | -0.13 | -0.19 | -0.47 | 0.33 | -0.02 | -0.61 | -0.08 | 0.00 | -0.37 | 0.09 | -0.04 | 0.13 | 0.06 | -0.12 | 0.10 | -0.04 | -0.08 |
|---|
| Change In Accounts Receivable | | 0.04 | 0.02 | 0.09 | 0.23 | 0.33 | -0.53 | -0.16 | 0.06 | -0.06 | -0.04 | 0.05 | 0.06 | 0.03 | -0.01 | 0.01 | -0.05 | -0.03 |
|---|
| Change In Accounts Payable | | 0.07 | -0.07 | -0.02 | -0.03 | -0.15 | 0.24 | 0.07 | -0.09 | -0.10 | 0.09 | 0.01 | -0.02 | -0.10 | 0.01 | -0.01 | 0.02 | 0.03 |
|---|
| Change In Inventories | | -0.03 | 0.05 | -0.10 | 0.25 | -0.14 | -0.31 | 0.03 | 0.11 | -0.12 | -0.03 | -0.06 | 0.10 | 0.05 | -0.05 | 0.09 | -0.04 | -0.08 |
|---|
| Other Non-cash Items | | 2.02 | 1.08 | 0.02 | 0.52 | 0.05 | 0.04 | 0.05 | 0.05 | 0.02 | 0.02 | -0.04 | -0.01 | 0.01 | 0.01 | -0.01 | -0.01 | -0.01 |
|---|
| Cash from Operations | | 1.68 | 0.00 | 0.00 | 2.34 | 3.40 | 2.39 | 1.30 | 1.30 | 1.41 | 1.54 | 0.83 | 1.08 | 1.03 | 0.75 | 0.62 | 0.36 | 0.28 |
| 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 | | -0.53 | -0.77 | -0.13 | -0.04 | 0.02 | 0.12 | 0.32 | 0.19 | -0.50 | 0.30 |
|---|
| Depreciation & Amortization | | 0.30 | 0.30 | 0.30 | 0.28 | 0.28 | 0.28 | 0.28 | 0.27 | 0.28 | 0.28 |
|---|
| Stock-Based Compensation | | -0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Change Working Capital | | 0.55 | -0.16 | -0.05 | -0.34 | 0.11 | 0.05 | -0.34 | -0.28 | 0.37 | 0.12 |
|---|
| Change In Accounts Receivable | | 0.25 | 0.06 | -0.14 | -0.17 | 0.24 | 0.07 | -0.13 | -0.10 | 0.36 | -0.10 |
|---|
| Change In Accounts Payable | | 0.02 | -0.11 | -0.04 | 0.14 | -0.07 | 0.00 | -0.01 | 0.06 | 0.00 | 0.02 |
|---|
| Change In Inventories | | 0.01 | 0.00 | 0.06 | -0.07 | 0.03 | -0.05 | -0.03 | -0.05 | 0.06 | -0.01 |
|---|
| Other Non-cash Items | | 0.04 | 0.86 | 0.03 | 0.01 | 0.00 | 0.02 | 0.00 | 0.00 | 0.52 | 0.11 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.57 | 0.70 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -1.03 | -1.00 | -1.01 | -1.03 | -1.11 | -0.66 | -0.53 | -0.79 | -0.70 | -0.58 | -0.63 | -0.49 | -0.43 | -0.68 | -0.39 | -0.18 | -0.08 |
|---|
| Acquisitions | | -0.02 | 0.00 | -0.03 | -0.03 | -1.38 | -2.58 | 0.03 | -1.18 | -0.07 | -0.01 | -2.44 | 0.04 | -0.61 | -0.20 | 0.00 | 0.00 | 0.00 |
|---|
| Investments | | -0.02 | -0.27 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.07 | -0.16 | -0.61 | -0.12 | -0.37 | -0.13 | -0.03 | -0.01 |
|---|
| Sales of Investment | | 0.02 | 0.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.66 | 0.05 | 0.34 | 0.25 | 0.05 | 0.00 | 0.01 |
|---|
| Other Investing Activities | | 0.02 | 0.00 | 0.00 | 0.02 | 0.01 | 0.02 | -0.01 | 0.01 | 0.02 | 0.00 | 0.00 | 0.00 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash from Investing | | -1.03 | 0.00 | 0.00 | -1.04 | -2.48 | -3.21 | -0.51 | -1.95 | -0.75 | -0.65 | -2.56 | -1.01 | -0.77 | -1.00 | -0.47 | -0.20 | -0.08 |
| 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 | | -0.24 | -0.24 | -0.27 | -0.25 | -0.29 | -0.22 | -0.23 | -0.27 | -0.28 | -0.25 |
|---|
| Acquisitions | | 0.02 | 0.00 | -0.02 | -0.01 | 0.00 | -0.02 | 0.00 | 0.00 | -0.01 | -0.02 |
|---|
| Investments | | -0.07 | -0.01 | -0.01 | -0.18 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.02 |
|---|
| Sales of Investment | | 0.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.29 | -0.25 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | -0.25 | 0.00 | -1.25 | -0.02 | -1.18 | -0.96 | -0.13 | -0.07 | -0.01 | 0.00 | -0.25 | 0.00 | 0.00 |
|---|
| Debt Issued | | 0.82 | 5.28 | -0.24 | 0.64 | -0.05 | 1.61 | 1.38 | 0.80 | 0.01 | 0.97 | 3.19 | 0.07 | 0.01 | 0.00 | 0.25 | 0.00 | 0.77 |
|---|
| Issuance of Common Stock | | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.28 | 0.06 | 0.01 | 0.11 | 2.03 | 0.05 | 0.29 | 0.00 | 0.26 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | 0.00 | -0.06 | -0.06 | -0.02 | -0.10 | -0.03 | -0.05 | -0.03 | -0.11 | 0.98 | -0.07 | -0.16 | -0.05 | -0.03 | -0.01 | 0.00 | 0.00 |
|---|
| Dividends Paid | | -0.26 | 0.00 | 0.00 | -0.22 | -0.17 | -0.15 | -0.14 | -0.13 | -0.12 | -0.10 | -0.10 | -0.09 | -0.08 | -0.06 | -0.29 | -0.02 | -0.02 |
|---|
| Other Financing Activities | | -0.05 | 0.00 | 0.00 | 0.00 | -0.07 | 1.61 | -0.05 | 0.75 | -0.04 | 0.13 | -0.21 | -0.01 | 0.01 | 0.01 | 0.09 | 0.06 | 0.20 |
|---|
| Cash from Financing | | -0.26 | 0.00 | 0.00 | -0.25 | -0.59 | 1.44 | -0.22 | 0.63 | -1.43 | 0.16 | 1.53 | -0.29 | 0.16 | -0.08 | -0.19 | 0.04 | 0.18 |
| 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 | | 5.37 | -0.25 | 0.16 | 0.18 | -0.20 | -0.32 | 0.28 | 0.61 | 0.03 | -0.02 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
|---|
| Repurchase of Common Stock | | -0.03 | 0.00 | 0.00 | -0.03 | -0.06 | 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 | -0.07 | -0.06 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.02 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.07 | -0.04 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.37 | -0.20 | -0.38 | 1.07 | 0.31 | 0.60 | 0.59 | -0.03 | -0.78 | 1.07 | -0.20 | -0.22 | 0.42 | -0.33 | -0.04 | 0.20 | 0.38 |
|---|
| Closing Cash Balance | | 3.04 | 2.72 | 2.94 | 3.32 | 2.25 | 1.94 | 1.34 | 0.75 | 0.78 | 1.53 | 0.46 | 0.66 | 0.88 | 0.46 | 0.79 | 0.83 | 0.63 |
| 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 | | 0.80 | -0.16 | -0.21 | -0.62 | 0.00 | -0.13 | -0.07 | -0.20 | 0.25 | 0.38 |
|---|
| Closing Cash Balance | | 2.72 | 1.93 | 2.10 | 2.31 | 2.94 | 2.93 | 3.04 | 3.11 | 3.30 | 3.07 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.65 | -0.53 | 0.31 | 1.30 | 2.29 | 1.74 | 0.77 | 0.51 | 0.71 | 0.96 | 0.21 | 0.59 | 0.60 | 0.07 | 0.23 | 0.19 | 0.20 |
|---|
| Real Free Cash Flow | | 0.60 | -0.57 | 0.27 | 1.26 | 2.25 | 1.71 | 0.74 | 0.49 | 0.69 | 0.94 | 0.19 | 0.58 | 0.59 | 0.07 | 0.23 | 0.18 | 0.20 |
| 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 | | -0.02 | -0.06 | -0.13 | -0.33 | 0.15 | 0.25 | 0.01 | -0.10 | 0.29 | 0.45 |
|---|
| Real Free Cash Flow | | 0.01 | -0.07 | -0.14 | -0.33 | 0.14 | 0.24 | -0.01 | -0.11 | 0.28 | 0.44 |