WN.TO
Výsledovka
Rozvaha
Peněžní toky
V miliardách (CAD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 64.78 | 64.51 | 61.61 | 60.12 | 57.05 | 53.75 | 54.71 | 50.11 | 48.57 | 48.29 | 48.00 | 46.89 | 43.92 | 33.58 | 32.74 | 32.38 | 32.01 |
|---|
| Cost of Revenues | | 44.02 | 43.87 | 41.30 | 40.51 | 38.53 | 36.44 | 37.58 | 34.17 | 33.38 | 33.84 | 34.11 | 33.67 | 32.73 | 25.29 | 24.70 | 24.42 | 23.78 |
|---|
| Gross Profit | | 20.76 | 20.64 | 20.31 | 19.61 | 18.52 | 17.31 | 17.12 | 15.94 | 15.19 | 14.46 | 13.89 | 13.23 | 11.19 | 8.30 | 8.04 | 7.96 | 8.23 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 15.86 | 19.55 | 14.82 | 14.55 | 15.10 | 18.69 | 14.09 | 13.74 | 14.70 | 18.41 |
|---|
| Cost of Revenues | | 11.34 | 13.19 | 9.82 | 9.67 | 10.17 | 12.67 | 9.33 | 9.14 | 9.88 | 12.53 |
|---|
| Gross Profit | | 4.52 | 6.36 | 5.00 | 4.88 | 4.93 | 6.02 | 4.77 | 4.60 | 4.82 | 5.87 |
| 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 | 15.01 | 13.97 | 13.29 | 14.23 | 12.99 | 12.61 | 11.92 | 11.64 | 11.30 | 10.22 | 6.68 | 6.65 | 6.35 | 6.08 |
|---|
| Depreciation & Amortization | | 2.33 | 2.38 | 1.51 | 2.53 | 2.58 | 2.03 | 2.70 | 1.81 | 1.75 | 1.69 | 1.65 | 1.69 | 1.54 | 0.89 | 0.84 | 0.76 | 0.71 |
|---|
| Total Operating Expenses | | 15.34 | 14.73 | 15.94 | 15.01 | 13.97 | 13.29 | 14.23 | 12.99 | 12.61 | 11.92 | 11.64 | 11.30 | 10.22 | 6.68 | 6.65 | 6.35 | 6.75 |
|---|
| Operating Income | | 5.42 | 5.92 | 4.38 | 4.60 | 4.55 | 4.03 | 2.89 | 2.96 | 2.59 | 2.54 | 2.26 | 1.93 | 0.97 | 1.62 | 1.39 | 1.61 | 1.48 |
| 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 | 3.81 | 4.64 |
|---|
| Depreciation & Amortization | | 0.54 | 0.69 | 0.52 | 0.57 | 0.38 | 0.79 | 0.60 | 0.61 | 0.60 | 0.76 |
|---|
| Total Operating Expenses | | 3.44 | 4.72 | 3.56 | 3.62 | 3.93 | 4.40 | 3.97 | 3.63 | 3.81 | 4.64 |
|---|
| Operating Income | | 1.08 | 1.64 | 1.44 | 1.26 | 0.99 | 1.62 | 0.80 | 0.97 | 1.01 | 1.23 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.06 | 0.06 | 0.10 | 0.09 | 0.07 | 0.21 | 0.03 | 0.04 | 0.05 | 0.04 | 0.03 | 0.04 | 0.05 | 0.08 | 0.13 | 0.18 | 0.01 |
|---|
| Interest Expense | | 0.95 | 0.89 | 0.98 | 0.95 | 1.08 | 1.08 | 1.17 | 1.16 | 1.01 | 0.61 | 0.63 | 0.66 | 0.85 | 0.56 | 0.55 | 0.55 | 0.40 |
|---|
| Other Expense | | -1.65 | -2.31 | -0.97 | -1.13 | -0.91 | -1.65 | -0.83 | -1.70 | -0.03 | 0.05 | -0.03 | 0.00 | -0.01 | -0.02 | -0.42 | -0.37 | -0.39 |
|---|
| IBT | | 3.77 | 3.61 | 3.40 | 3.47 | 3.64 | 2.38 | 2.06 | 1.25 | 1.64 | 2.02 | 1.56 | 1.25 | 0.16 | 1.12 | 0.98 | 1.24 | 1.10 |
|---|
| Income Tax Expense | | 1.28 | 1.27 | 0.91 | 0.85 | 0.83 | 0.63 | 0.48 | 0.43 | 0.64 | 0.44 | 0.47 | 0.38 | 0.02 | 0.28 | 0.25 | 0.32 | 0.37 |
|---|
| Net Income | | 1.23 | 1.14 | 1.36 | 1.54 | 2.81 | 1.75 | 1.58 | 0.82 | 0.57 | 0.76 | 0.55 | 0.53 | 0.13 | 0.62 | 0.49 | 0.64 | 0.45 |
| 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 | | 0.01 | 0.02 | 0.01 | 0.02 | 0.01 | 0.04 | 0.02 | 0.02 | 0.02 | 0.03 |
|---|
| Interest Expense | | 0.10 | 0.37 | 0.25 | 0.24 | 0.24 | 0.28 | 0.23 | 0.23 | 0.24 | 0.33 |
|---|
| Other Expense | | -0.28 | -0.42 | -0.49 | -0.47 | 0.12 | -0.88 | 0.00 | -0.22 | -0.60 | -0.09 |
|---|
| IBT | | 0.80 | 1.22 | 0.95 | 0.79 | 1.11 | 0.74 | 0.80 | 0.76 | 0.42 | 1.15 |
|---|
| Income Tax Expense | | 0.35 | 0.34 | 0.30 | 0.29 | 0.21 | 0.30 | 0.13 | 0.26 | 0.17 | 0.20 |
|---|
| Net Income | | 0.29 | 0.49 | 0.27 | 0.18 | 0.67 | 0.03 | 0.41 | 0.25 | -0.03 | 0.62 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | C$0.00 | C$0.00 | C$0.00 | C$10.79 | C$19.47 | C$11.65 | C$10.31 | C$5.36 | C$4.36 | C$5.65 | C$3.96 | C$3.66 | C$0.64 | C$4.93 | C$3.36 | C$4.58 | C$3.16 |
|---|
| EPS Diluted | | C$0.00 | C$0.00 | C$0.00 | C$10.75 | C$19.40 | C$11.63 | C$10.31 | C$5.35 | C$4.34 | C$5.58 | C$3.90 | C$3.62 | C$0.64 | C$4.89 | C$3.29 | C$4.55 | C$2.92 |
|---|
| Shares Outstanding | | 0.38 | 0.38 | 0.13 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
|---|
| Diluted Shares Outstanding | | 0.38 | 0.39 | 0.13 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.15 |
| 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 | $-0.21 | $4.46 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.20 | $4.44 |
|---|
| Shares Outstanding | | 0.38 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 |
|---|
| Diluted Shares Outstanding | | 0.38 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 2.42 | 2.05 | 2.45 | 2.31 | 2.98 | 2.58 | 1.83 | 1.52 | 2.03 | 1.56 | 1.41 | 1.33 | 2.87 | 1.59 | 1.37 | 1.53 |
|---|
| Short Term Investments | | 0.41 | 0.65 | 0.47 | 0.50 | 0.88 | 0.58 | 0.23 | 0.28 | 1.11 | 1.01 | 1.17 | 1.07 | 1.49 | 2.14 | 2.36 | 3.23 |
|---|
| Total Cash & ST Investments | | 2.83 | 2.70 | 2.92 | 2.82 | 3.86 | 3.16 | 2.06 | 1.80 | 3.15 | 2.57 | 2.58 | 2.41 | 4.36 | 3.73 | 3.73 | 4.76 |
|---|
| Accounts Receivable | | 5.24 | 6.07 | 5.51 | 5.23 | 4.75 | 4.30 | 4.89 | 4.64 | 4.42 | 4.21 | 4.27 | 3.98 | 3.27 | 2.90 | 2.70 | 0.82 |
|---|
| Inventory | | 5.77 | 6.33 | 5.83 | 5.86 | 5.17 | 5.39 | 5.27 | 5.00 | 4.62 | 4.56 | 4.52 | 4.46 | 2.23 | 2.13 | 2.15 | 2.21 |
|---|
| Other Current Assets | | 1.07 | 0.46 | 0.68 | 0.76 | 0.44 | 0.41 | 0.46 | 0.41 | 0.27 | 0.24 | 0.35 | 0.25 | 0.11 | 0.11 | 0.03 | 0.15 |
|---|
| Total Current Assets | | 14.92 | 15.56 | 14.94 | 14.65 | 14.22 | 13.25 | 12.69 | 11.86 | 12.46 | 11.58 | 11.71 | 11.09 | 9.97 | 8.87 | 8.73 | 7.94 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 1.17 | 1.30 | 2.05 | 1.63 | 2.42 | 1.94 | 2.45 | 1.77 | 1.97 | 1.87 |
|---|
| Short Term Investments | | 0.95 | 1.00 | 0.65 | 0.54 | 0.41 | 0.32 | 0.47 | 0.68 | 0.53 | 0.56 |
|---|
| Total Cash & ST Investments | | 2.13 | 2.31 | 2.70 | 2.16 | 2.83 | 2.26 | 2.92 | 2.44 | 2.50 | 2.43 |
|---|
| Accounts Receivable | | 5.36 | 5.27 | 6.07 | 5.25 | 5.24 | 5.13 | 5.79 | 5.27 | 5.27 | 5.07 |
|---|
| Inventory | | 6.48 | 6.30 | 6.33 | 6.04 | 5.77 | 5.95 | 5.83 | 5.90 | 5.58 | 5.74 |
|---|
| Other Current Assets | | 1.00 | 0.70 | 0.46 | 0.96 | 1.07 | 0.72 | 0.40 | 1.03 | 1.19 | 1.48 |
|---|
| Total Current Assets | | 14.97 | 14.58 | 15.56 | 14.41 | 14.92 | 14.06 | 14.94 | 14.64 | 14.54 | 14.03 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 16.62 | 17.61 | 16.27 | 15.34 | 14.84 | 15.99 | 15.85 | 12.10 | 11.69 | 11.53 | 11.35 | 11.44 | 9.66 | 9.45 | 8.59 | 9.58 |
|---|
| Goodwill | | 4.88 | 4.90 | 4.88 | 4.85 | 4.48 | 4.77 | 4.78 | 4.78 | 4.38 | 4.36 | 3.84 | 3.68 | 1.37 | 1.36 | 1.36 | 1.37 |
|---|
| Intangible Assets | | 5.74 | 5.46 | 6.01 | 6.53 | 6.43 | 7.03 | 7.49 | 7.96 | 8.37 | 8.88 | 9.29 | 9.29 | 0.22 | 0.22 | 0.19 | 0.20 |
|---|
| Long-Term Investments | | 6.25 | 6.94 | 1.67 | 1.03 | 0.85 | 0.79 | 0.72 | 0.85 | 0.14 | 0.17 | 0.21 | 0.24 | 0.33 | 0.16 | 0.33 | 0.00 |
|---|
| Other Long-Term Assets | | 1.06 | 0.84 | 5.88 | 6.46 | 6.15 | 6.10 | 6.04 | 5.98 | 1.21 | 1.22 | 1.25 | 1.12 | 2.79 | 1.43 | 1.82 | 1.73 |
|---|
| Total Long-Term Assets | | 34.69 | 35.88 | 34.83 | 34.31 | 32.86 | 34.82 | 35.13 | 31.96 | 26.04 | 26.37 | 26.09 | 25.98 | 14.65 | 12.93 | 12.59 | 12.91 |
|---|
| Total Assets | | 49.61 | 51.44 | 49.77 | 48.96 | 47.08 | 48.08 | 47.81 | 43.81 | 38.50 | 37.95 | 37.80 | 37.07 | 24.62 | 21.80 | 21.32 | 20.85 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 17.88 | 17.62 | 17.61 | 17.30 | 16.62 | 16.37 | 16.27 | 15.85 | 15.54 | 15.43 |
|---|
| Goodwill | | 4.91 | 4.90 | 4.90 | 4.89 | 4.88 | 4.88 | 4.88 | 4.88 | 4.87 | 4.86 |
|---|
| Intangible Assets | | 5.28 | 5.31 | 5.46 | 5.59 | 5.74 | 5.87 | 6.01 | 6.14 | 6.29 | 6.41 |
|---|
| Long-Term Investments | | 6.53 | 6.38 | 6.94 | 6.32 | 6.25 | 6.28 | 6.81 | 0.88 | 0.89 | 0.87 |
|---|
| Other Long-Term Assets | | 1.17 | 1.32 | 0.84 | 1.33 | 1.06 | 1.12 | 0.74 | 6.47 | 6.75 | 6.87 |
|---|
| Total Long-Term Assets | | 35.88 | 35.66 | 35.88 | 35.56 | 34.69 | 34.65 | 34.83 | 34.35 | 34.44 | 34.54 |
|---|
| Total Assets | | 50.85 | 50.23 | 51.44 | 49.97 | 49.61 | 48.71 | 49.77 | 48.99 | 48.98 | 48.57 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 6.20 | 7.89 | 6.86 | 6.73 | 5.92 | 6.01 | 5.91 | 5.76 | 5.86 | 5.36 | 5.38 | 4.83 | 3.99 | 3.94 | 3.94 | 4.72 |
|---|
| Short-Term Debt | | 3.53 | 3.16 | 4.10 | 2.93 | 2.76 | 3.14 | 4.21 | 2.98 | 3.00 | 1.76 | 2.58 | 1.68 | 2.27 | 1.99 | 1.37 | 1.07 |
|---|
| Other Current Liabilities | | 1.19 | 1.33 | 0.81 | 0.98 | 1.01 | 0.78 | 0.19 | 0.69 | 0.59 | 0.38 | 0.40 | 0.23 | 0.12 | 0.12 | 0.07 | 0.02 |
|---|
| Current Liabilities | | 11.10 | 12.52 | 12.07 | 10.76 | 9.77 | 9.96 | 10.78 | 9.60 | 9.59 | 7.83 | 8.43 | 7.06 | 6.38 | 6.05 | 5.38 | 5.81 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 7.00 | 6.92 | 7.89 | 6.73 | 6.20 | 6.47 | 6.18 | 5.92 | 5.48 | 5.45 |
|---|
| Short-Term Debt | | 2.50 | 2.46 | 3.16 | 2.81 | 3.53 | 3.76 | 4.10 | 3.92 | 3.11 | 2.73 |
|---|
| Other Current Liabilities | | 1.35 | 1.19 | 1.33 | 1.19 | 1.23 | 0.82 | 1.49 | 1.35 | 1.65 | 1.60 |
|---|
| Current Liabilities | | 11.04 | 10.67 | 12.52 | 10.89 | 11.10 | 11.20 | 12.07 | 11.68 | 10.47 | 9.99 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 14.05 | 19.05 | 17.20 | 17.72 | 16.73 | 17.73 | 16.96 | 14.03 | 10.52 | 11.46 | 11.02 | 12.41 | 7.74 | 6.26 | 6.76 | 5.13 |
|---|
| Capital Leases | | 4.62 | 6.02 | 5.44 | 5.16 | 4.98 | 5.01 | 5.11 | 0.59 | 0.63 | 0.68 | 0.72 | 0.70 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 1.72 | 1.68 | 1.87 | 2.01 | 2.00 | 2.06 | 2.25 | 2.52 | 2.15 | 2.37 | 1.99 | 2.01 | 0.19 | 0.16 | 0.16 | 0.31 |
|---|
| Total Liabilities | | 36.29 | 38.30 | 36.31 | 35.78 | 33.95 | 34.66 | 34.64 | 29.61 | 23.79 | 23.16 | 22.87 | 22.82 | 15.70 | 13.73 | 13.64 | 12.13 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 20.21 | 19.93 | 19.05 | 19.09 | 18.66 | 17.31 | 17.20 | 17.04 | 18.13 | 18.05 |
|---|
| Capital Leases | | 6.19 | 6.07 | 6.02 | 6.01 | 5.51 | 5.44 | 4.56 | 5.24 | 5.32 | 5.26 |
|---|
| Def. Tax Liability | | 1.58 | 1.66 | 1.68 | 1.66 | 1.72 | 1.86 | 1.87 | 1.88 | 1.95 | 2.00 |
|---|
| Total Liabilities | | 38.20 | 37.46 | 38.30 | 37.06 | 36.29 | 35.49 | 36.31 | 35.30 | 35.47 | 35.14 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 2.50 | 2.48 | 2.51 | 2.62 | 2.71 | 2.78 | 2.81 | 2.77 | 0.22 | 0.20 | 0.19 | 0.18 | 0.16 | 0.14 | 0.00 | 0.00 |
|---|
| Retained Earnings | | 5.43 | 5.49 | 5.42 | 5.08 | 4.81 | 5.23 | 4.77 | 5.02 | 7.15 | 6.70 | 6.44 | 6.13 | 5.27 | 4.74 | 4.50 | 5.31 |
|---|
| Comprehensive Income | | 0.22 | 0.25 | 0.20 | 0.20 | 0.08 | 0.17 | 0.20 | 0.24 | 0.14 | 0.20 | 0.23 | 0.09 | 0.02 | -0.02 | -0.01 | -0.13 |
|---|
| Total Common Equity | | 6.43 | 6.24 | 6.68 | 6.84 | 6.96 | 7.81 | 7.61 | 8.04 | 7.89 | 7.76 | 7.70 | 7.29 | 6.33 | 5.69 | 5.46 | 6.13 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 2.47 | 2.47 | 2.48 | 2.48 | 2.50 | 2.51 | 2.51 | 2.53 | 2.57 | 2.60 |
|---|
| Retained Earnings | | 5.09 | 5.25 | 5.49 | 5.04 | 5.43 | 5.38 | 5.42 | 5.65 | 5.47 | 5.27 |
|---|
| Comprehensive Income | | 0.23 | 0.23 | 0.25 | 0.24 | 0.22 | 0.21 | 0.20 | 0.04 | 0.20 | 0.19 |
|---|
| Total Common Equity | | 5.58 | 5.86 | 6.24 | 5.88 | 6.43 | 6.46 | 6.68 | 7.05 | 6.99 | 6.94 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 22.19 | 22.21 | 21.30 | 20.65 | 19.50 | 20.87 | 21.17 | 17.01 | 13.53 | 13.22 | 13.60 | 14.09 | 10.00 | 8.25 | 8.13 | 6.20 |
|---|
| Book Value | | 13.32 | 13.14 | 13.46 | 13.18 | 13.14 | 13.42 | 13.18 | 14.20 | 14.71 | 14.79 | 14.93 | 14.25 | 8.92 | 8.07 | 7.68 | 8.73 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 7.07 | 6.91 | 6.90 | 7.03 | 6.89 | 6.77 | 6.79 | 6.64 | 6.52 | 6.48 |
|---|
| Book Value | | 5.58 | 5.86 | 6.24 | 5.88 | 6.43 | 6.46 | 6.68 | 7.05 | 6.99 | 6.94 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.57 | 1.07 | 1.36 | 1.54 | 2.80 | 1.43 | 1.58 | 0.82 | 1.00 | 1.57 | 1.09 | 0.86 | 0.13 | 0.85 | 0.73 | 0.92 | 0.45 |
|---|
| Depreciation & Amortization | | 2.58 | 2.38 | 2.61 | 2.53 | 2.41 | 2.42 | 2.43 | 2.32 | 1.75 | 1.69 | 1.65 | 1.69 | 1.54 | 0.89 | 0.84 | 0.76 | 0.71 |
|---|
| Stock-Based Compensation | | 0.09 | 0.00 | 0.00 | 0.09 | 0.00 | -1.01 | -0.46 | 0.06 | -0.67 | -1.05 | -0.19 | -0.34 | -0.37 | -0.31 | -0.17 | 0.00 | 0.13 |
|---|
| Change Working Capital | | -0.45 | -0.20 | -0.07 | -0.24 | -1.10 | -0.29 | 0.31 | -0.22 | -0.95 | -0.03 | -0.03 | 0.06 | -0.41 | -0.48 | -0.16 | -0.04 | 0.03 |
|---|
| Change In Accounts Receivable | | 0.09 | 0.12 | -0.11 | -0.23 | -0.51 | -0.30 | 0.37 | -0.21 | -0.33 | -0.17 | -0.14 | -0.16 | -0.09 | -0.23 | -0.20 | 0.00 | 0.00 |
|---|
| Change In Accounts Payable | | -0.20 | -0.12 | 0.00 | 0.06 | 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 | | -0.19 | -0.16 | 0.00 | 0.05 | 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 | | 6.01 | 1.86 | 1.44 | 2.18 | -0.06 | 1.93 | 1.19 | 1.14 | 0.95 | 0.80 | 0.77 | 0.71 | 1.93 | 0.52 | 0.37 | 0.33 | 0.33 |
|---|
| Cash from Operations | | 5.22 | 0.00 | 0.00 | 5.85 | 4.88 | 5.11 | 5.52 | 4.56 | 2.72 | 3.43 | 3.76 | 3.37 | 2.85 | 1.74 | 1.85 | 1.97 | 1.74 |
| 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 | | 0.22 | 0.88 | 0.27 | 0.09 | 0.67 | 0.03 | 0.41 | 0.25 | -0.03 | 0.94 |
|---|
| Depreciation & Amortization | | 0.54 | 0.69 | 0.52 | 0.63 | 0.61 | 0.79 | 0.60 | 0.61 | 0.60 | 0.76 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 | 0.00 |
|---|
| Change Working Capital | | 0.51 | -0.13 | -0.27 | -0.32 | 0.22 | 0.27 | -0.17 | -0.40 | -0.17 | 0.28 |
|---|
| Change In Accounts Receivable | | -0.14 | -0.12 | -0.08 | 0.46 | -0.37 | 0.02 | -0.12 | 0.37 | -0.14 | -0.02 |
|---|
| Change In Accounts Payable | | 0.16 | 0.47 | -0.01 | -0.73 | 0.00 | 0.59 | -0.26 | -0.51 | -0.06 | 0.63 |
|---|
| Change In Inventories | | 0.26 | -0.27 | -0.18 | 0.03 | 0.00 | -0.27 | 0.18 | -0.12 | 0.07 | -0.32 |
|---|
| Other Non-cash Items | | 0.64 | 0.06 | 0.69 | 0.04 | 0.20 | 0.73 | 0.36 | 0.15 | 2.48 | 0.14 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.30 | 2.10 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -2.41 | -2.41 | -2.40 | -1.94 | -1.89 | -1.46 | -1.59 | -1.56 | -1.59 | -1.47 | -1.47 | -1.50 | -1.21 | -0.99 | -1.15 | -1.03 | -1.30 |
|---|
| Acquisitions | | 0.12 | 0.34 | 0.33 | 0.00 | -0.81 | 1.21 | 0.01 | 0.02 | -1.60 | 0.57 | -0.11 | 0.03 | -6.63 | -0.01 | 0.00 | -0.01 | -0.31 |
|---|
| Investments | | -0.06 | -0.06 | -0.18 | 0.00 | -0.18 | -0.27 | 0.00 | 0.00 | 0.34 | -0.14 | -0.34 | -0.22 | 1.61 | -1.42 | 0.00 | 0.06 | -0.01 |
|---|
| Sales of Investment | | 0.17 | 0.00 | 0.00 | 0.03 | 0.42 | -0.40 | 0.00 | 0.00 | 0.83 | -0.30 | 0.16 | 0.06 | 0.50 | 0.73 | 0.18 | 0.93 | 0.06 |
|---|
| Other Investing Activities | | 0.39 | 0.00 | 0.00 | 0.23 | -0.07 | 0.64 | -0.16 | 0.05 | -0.24 | 0.27 | 0.43 | 0.23 | 0.14 | 0.01 | 0.06 | 0.04 | 0.01 |
|---|
| Cash from Investing | | -1.71 | 0.00 | 0.00 | -1.68 | -2.54 | -0.28 | -1.74 | -1.49 | -2.26 | -1.08 | -1.32 | -1.41 | -5.58 | -1.68 | -0.92 | -0.02 | -1.56 |
| 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 | | -0.80 | -0.62 | -0.60 | -0.28 | -0.72 | -0.73 | -0.52 | -0.43 | -0.71 | -0.76 |
|---|
| Acquisitions | | 0.16 | 0.00 | 0.08 | 0.09 | 0.05 | 0.23 | 0.04 | 0.02 | 0.19 | -0.13 |
|---|
| Investments | | 0.19 | 0.00 | 0.05 | -0.36 | -0.11 | -0.06 | 0.00 | 0.00 | 0.17 | -0.15 |
|---|
| Sales of Investment | | 0.00 | 0.08 | 0.00 | 0.00 | 0.00 | -0.06 | -0.09 | 0.15 | 0.03 | 0.08 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.17 | 0.40 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.14 | -0.56 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -2.35 | 0.00 | 0.00 | -0.27 | -2.44 | -2.82 | -3.25 | -2.25 | -3.62 | -0.46 | -1.43 | -1.80 | -3.67 | -0.87 | -0.12 | -1.32 | -0.37 |
|---|
| Debt Issued | | 3.30 | 22.21 | 0.90 | 0.93 | 3.59 | 1.45 | 2.95 | 6.41 | 7.10 | 0.76 | 1.05 | 1.30 | 7.76 | 2.62 | 0.24 | 3.24 | 6.57 |
|---|
| Issuance of Common Stock | | 0.19 | 0.00 | 0.00 | 0.07 | 0.12 | 0.13 | 0.03 | 0.47 | 0.21 | 0.06 | 0.05 | 0.07 | 0.15 | 0.09 | 0.02 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | -2.12 | -2.32 | -2.08 | -1.96 | -1.85 | -1.43 | -0.71 | -1.03 | -1.24 | -1.18 | -0.82 | -0.36 | -0.22 | -0.18 | -0.02 | 1.04 | 0.00 |
|---|
| Dividends Paid | | -0.43 | 0.00 | 0.00 | -0.43 | -0.41 | -0.39 | -0.37 | -0.36 | -0.29 | -0.27 | -0.27 | -0.20 | -0.32 | -0.25 | -0.23 | -1.31 | -0.10 |
|---|
| Other Financing Activities | | -0.03 | 0.00 | 0.00 | -1.46 | 1.56 | 0.08 | 1.26 | 0.42 | 3.95 | -0.02 | 0.19 | 0.37 | 5.23 | 2.34 | -0.37 | -0.47 | 0.30 |
|---|
| Cash from Financing | | -3.07 | 0.00 | 0.00 | -4.05 | -3.01 | -4.43 | -3.04 | -2.75 | -0.99 | -1.87 | -2.28 | -1.92 | 1.17 | 1.14 | -0.71 | -2.05 | -0.17 |
| 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 | -0.11 | -0.44 |
|---|
| Debt Issued | | 0.00 | 22.70 | 0.31 | 0.19 | 0.31 | -0.30 | 1.12 | -0.23 | 0.46 | 0.15 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.01 |
|---|
| Repurchase of Common Stock | | -0.64 | -0.50 | -0.54 | -0.64 | -0.38 | -0.63 | -0.66 | -0.41 | -0.42 | -0.63 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.22 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | -0.47 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.48 | -1.75 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.45 | -0.60 | -0.40 | 0.14 | -0.67 | 0.40 | 0.75 | 0.31 | -0.51 | 0.47 | 0.15 | 0.08 | -1.54 | 1.28 | 0.22 | -0.08 | -0.01 |
|---|
| Closing Cash Balance | | 2.42 | 1.45 | 2.05 | 2.45 | 2.31 | 2.98 | 2.58 | 1.83 | 1.52 | 2.03 | 1.56 | 1.41 | 1.33 | 2.87 | 1.59 | 1.37 | 1.53 |
| 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 | | -0.10 | 0.37 | -0.13 | -0.74 | 0.42 | -0.79 | 0.48 | -0.51 | 0.68 | -0.20 |
|---|
| Closing Cash Balance | | 1.45 | 1.55 | 1.17 | 1.30 | 2.05 | 1.63 | 2.42 | 1.94 | 2.45 | 1.77 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 2.81 | 3.23 | 3.10 | 3.51 | 2.98 | 3.65 | 3.93 | 3.00 | 1.13 | 1.95 | 2.30 | 1.87 | 1.64 | 0.75 | 0.70 | 0.95 | 0.44 |
|---|
| Real Free Cash Flow | | 2.72 | 3.23 | 3.10 | 3.42 | 2.98 | 4.66 | 4.39 | 2.94 | 1.79 | 3.00 | 2.48 | 2.20 | 2.01 | 1.06 | 0.87 | 0.95 | 0.31 |
| 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 | | 1.38 | 1.12 | 0.69 | 0.23 | 0.86 | 1.21 | 0.77 | 0.26 | 0.59 | 1.34 |
|---|
| Real Free Cash Flow | | 1.38 | 1.12 | 0.69 | 0.23 | 0.86 | 1.21 | 0.77 | 0.26 | 0.51 | 1.34 |