GRUPO SIMEC, S.A.B. de C.V.

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11	Dec-10	Dec-09	Dec-08	Dec-07	Dec-06
Total revenue	33.66	33.66	41.22	54.16	55.62	35.87	34.17	35.68	28.67	27.52	25.10	26.83	24.37	29.77	24.58	252.96	35.19	35.19	24.06	22.67
Cost of revenue	26.03	26.03	30.59	39.68	39.97	29.21	30.07	30.56	23.93	22.78	21.96	25.49	22.41	25.99	20.53	220.98	29.80	29.80	20.46	18.45
Gross profit	7.62	7.62	10.63	14.48	15.65	6.66	4.10	5.11	4.74	4.74	3.14	1.34	1.96	3.78	4.05	31.98	5.39	5.39	3.60	4.23
Total operating expenses +	2.32	1.80	2.35	3.31	1.82	1.47	1.77	1.06	1.22	1.31	1.43	1.13	1.18	1.14	2.96	28.40	2.27	2.27	1.42	1.30
Selling, general and administrative	2.60	2.60	2.35	2.46	2.04	2.02	1.64	1.08	1.24	1.28	1.49	1.19	1.12	1.12	0.03	0.18	0.12	0.12	0.09	0.09
Research and development							0.00	0.00	0.00	0.00	0.00	0.00
Other operating expenses	-0.28	-0.81	0.00	0.86	-0.23	-0.55	0.14	-0.02	-0.03	0.04	-0.06	-0.06	0.06	0.03	2.93	28.22	2.15	2.15	1.33	1.21
Operating income	5.30	5.83	8.38	11.16	13.84	5.19	2.33	4.05	3.53	3.43	1.71	0.20	0.78	2.64	1.08	3.58	3.12	3.12	2.18	2.92
Non-operating income (net)	7.24	6.71	-1.90	0.00	0.00	-0.47	-0.69	-0.07	-0.25	1.84	0.06	0.48	-0.07	-0.17	-0.39	-0.69	-0.18	-0.18	0.06	-0.02
Income before tax	12.54	12.54	6.48	11.16	13.84	4.72	1.64	3.98	3.28	5.27	1.77	0.68	0.71	2.47	0.69	2.90	2.94	2.94	2.24	2.90
Income tax expense	2.06	2.06	1.31	3.30	4.39	1.92	3.28	0.68	2.08	0.93	1.24	0.16	-0.28	0.07	0.09	-7.31	1.04	1.04	0.62	0.59
Net income	10.49	10.49	5.19	7.86	9.44	2.80	-1.64	3.52	1.20	2.88	0.90	1.20	1.52	2.42	0.90	16.61	1.90	1.90	1.53	2.10

Show Quarterly Income Statement

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23	Sep-23	Jun-23	Mar-23	Dec-22	Sep-22	Jun-22	Mar-22	Dec-21	Sep-21	Jun-21	Mar-21	Dec-20	Sep-20	Jun-20	Mar-20	Dec-19	Sep-19	Jun-19	Mar-19	Dec-18	Sep-18	Jun-18	Mar-18	Dec-17	Sep-17	Jun-17	Mar-17	Dec-16	Sep-16	Jun-16	Mar-16	Dec-15	Sep-15	Jun-15	Mar-15	Dec-14	Sep-14	Jun-14	Mar-14	Dec-13	Sep-13	Jun-13	Mar-13	Dec-12	Sep-12	Jun-12	Mar-12	Dec-11	Sep-11	Jun-11	Mar-11	Dec-10	Sep-10	Jun-10	Mar-10	Dec-09	Sep-09	Jun-09	Mar-09	Dec-08	Sep-08	Jun-08	Mar-08	Dec-07	Sep-07	Jun-07	Mar-07	Dec-06	Sep-06	Jun-06	Mar-06
Total revenue	8.03	30.29	7.49	7.05	7.78	8.83	8.55	8.39	7.89	8.74	9.45	0.57	12.83	12.83	13.43	15.55	15.03	12.88	14.12	15.26	13.35	10.13	9.64	7.60	8.50	7.31	8.33	9.03	9.50	9.50	9.86	9.07	7.92	6.78	6.81	7.16	7.92	8.00	6.67	6.74	6.10	5.55	6.35	6.31	6.90	6.60	7.02	6.62	6.58	5.53	6.21	6.18	6.44	6.35	7.15	8.15	8.11	7.84	7.68	7.19	6.57	5.63	6.18	6.37	6.39	4.95	5.04	4.16	5.08	7.62	10.53	6.29	7.28	6.03	5.66	6.12	6.08	4.99	5.65	6.21	5.59
Cost of revenue	5.90	22.66	5.73	5.38	5.79	6.84	6.39	6.36	5.88	6.79	7.18	0.42	9.62	9.62	10.27	10.78	11.19	9.15	9.91	10.85	10.05	8.36	7.68	6.21	6.96	6.83	7.00	7.83	8.41	8.41	8.42	7.71	6.35	5.78	5.86	5.95	6.35	6.88	5.43	5.30	5.16	4.89	5.59	5.45	6.02	6.86	6.56	6.01	6.06	5.45	5.74	5.51	5.72	6.04	6.09	6.90	6.96	6.76	6.79	6.39	5.68	4.25	5.51	5.50	5.27	6.11	4.24	3.26	4.11	7.33	8.73	5.11	6.04	5.60	4.87	4.98	4.87	4.17	4.49	4.93	4.93
Gross profit	2.13	7.63	1.76	1.67	2.00	1.99	2.16	2.04	2.01	1.94	2.28	0.15	3.21	3.21	3.16	4.76	3.84	3.74	4.21	4.40	3.30	1.77	1.96	1.38	1.54	0.48	1.33	1.19	1.10	1.10	1.44	1.37	1.57	1.00	0.95	1.21	1.57	1.12	1.24	1.44	0.94	0.65	0.76	0.85	0.87	-0.25	0.46	0.61	0.53	0.09	0.47	0.68	0.72	0.32	1.06	1.25	1.16	1.07	0.89	0.80	0.88	1.39	0.67	0.86	1.12	-1.15	0.79	0.91	0.97	0.29	1.81	1.17	1.24	0.43	0.79	1.14	1.21	0.82	1.16	1.28	5.59
Total operating expenses +	0.67	2.27	0.60	0.47	0.57	0.60	0.63	0.58	0.59	0.23	0.46	0.03	0.53	0.53	0.59	0.61	0.52	0.58	0.53	0.53	0.49	5.56	0.39	0.38	0.33	3.16	0.43	0.28	0.24	0.24	0.27	0.24	0.39	0.24	0.22	0.36	0.39	0.58	0.25	0.14	0.34	0.56	0.24	0.36	0.27	0.36	0.22	0.28	0.27	0.30	0.29	0.25	0.33	0.27	0.26	0.29	0.32	0.36	0.24	0.17	0.28	1.40	0.55	0.50	0.51	0.64	0.54	0.54	0.59	0.92	0.56	0.35	0.36	0.36	0.35	0.34	0.35	0.32	0.32	0.33	0.33
Selling, general and administrative	0.71	2.80	0.73	0.67	0.63	0.65	0.66	0.58	0.59	0.87	0.49	0.52	0.59	0.59	0.53	0.61	0.52	0.55	0.45	0.51	0.48	2.02	0.45	0.44	0.43	1.64	0.43	0.36	0.31	0.31	0.27	0.28	0.39	0.28	0.23	0.35	0.39	0.34	0.32	0.28	0.34	0.52	0.33	0.37	0.27	0.37	0.27	0.28	0.27	0.23	0.29	0.27	0.33	0.25	0.26	0.29	0.32	0.03	0.00	0.00	0.00	0.09	0.02	0.02	0.02	0.03	0.02	0.02	0.02	0.01	0.03	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02
Research and development																										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	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	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	0.00	0.00	0.00	0.00	0.00
Other operating expenses	-0.04	-0.53	-0.13	-0.20	-0.06	-0.06	-0.03	0.00	0.00	-0.64	-0.02	-0.49	-0.06	-0.06	0.06	0.00	0.00	0.03	0.08	0.02	0.01	3.54	-0.06	-0.06	-0.10	1.52	-0.01	-0.09	-0.07	-0.07	0.00	-0.04	0.00	-0.03	0.00	0.01	0.00	0.24	-0.07	-0.14	0.00	0.04	-0.09	-0.01	0.00	0.00	-0.05	-0.01	0.00	0.07	0.00	-0.01	0.00	0.02	0.00	0.00	0.00	0.33	0.24	0.17	0.28	1.31	0.53	0.48	0.49	0.60	0.52	0.52	0.56	0.90	0.53	0.34	0.34	0.35	0.33	0.32	0.33	0.30	0.30	0.31	0.31
Operating income	1.47	5.37	1.16	1.20	1.43	1.39	1.52	1.46	1.41	1.71	1.82	0.12	2.68	2.68	2.57	4.15	3.32	3.16	3.68	3.88	2.81	-3.78	1.57	1.01	1.21	-2.68	0.91	0.92	0.85	0.85	1.17	1.13	1.19	0.76	0.73	0.85	1.19	0.54	0.99	1.30	0.60	0.09	0.52	0.49	0.61	-0.62	0.23	0.33	0.25	-0.22	0.19	0.42	0.39	0.05	0.80	0.96	0.84	0.71	0.65	0.63	0.60	-0.01	0.12	0.37	0.61	-1.79	0.26	0.36	0.38	-0.63	1.24	0.82	0.88	0.06	0.44	0.80	0.86	0.50	0.84	0.95	5.59
Non-operating income (net)	0.31	-2.49	-0.38	-1.90	0.06	1.72	2.10	2.70	0.15	-1.05	0.28	-0.02	-1.12	-1.12	0.16	0.14	-0.37	0.08	0.31	-0.30	0.22	3.90	-0.21	-0.07	1.26	2.54	0.00	-0.39	-0.49	-0.49	0.38	-0.21	-0.53	0.36	0.14	-0.22	-0.53	0.63	0.41	0.54	0.27	0.10	-0.11	0.05	0.02	0.42	0.09	-0.01	-0.02	0.08	0.07	-0.01	-0.22	0.04	-0.18	0.10	-0.14	0.13	0.53	-0.10	-0.08	-0.26	-0.06	-0.06	-0.01	-2.39	0.02	-0.12	0.06	0.00	0.07	0.03	-0.06	-0.19	0.12	0.03	0.10	-0.06	-0.07	0.10	-4.54
Income before tax	1.78	2.87	0.78	-0.70	1.48	3.11	3.62	4.16	1.57	0.66	2.10	0.10	1.56	1.56	2.74	4.30	2.95	3.24	3.99	3.57	3.04	0.11	1.35	0.94	2.47	-0.13	0.91	0.53	0.36	0.36	1.55	0.92	0.66	1.12	0.88	0.63	0.66	1.17	1.39	1.83	0.87	0.20	0.42	0.54	0.62	-0.20	0.32	0.32	0.24	-0.13	0.25	0.42	0.17	0.09	0.61	1.06	0.70	0.84	1.17	0.53	0.52	-0.28	0.06	0.31	0.60	-4.18	0.27	0.24	0.45	-0.62	1.32	0.85	0.82	-0.13	0.56	0.83	0.96	0.44	0.76	1.05	1.05
Income tax expense	0.07	1.34	0.32	0.30	0.18	0.22	0.47	0.18	0.11	0.20	0.30	0.04	0.53	0.53	0.80	0.69	0.46	2.08	0.67	1.24	0.39	0.62	0.35	0.37	0.58	2.97	0.13	0.20	-0.02	-0.02	0.11	0.27	-0.06	2.10	0.03	0.01	-0.06	0.99	-0.06	-0.02	0.02	-0.02	0.76	0.24	0.27	0.23	-0.03	-0.03	0.00	-0.03	-0.14	-0.08	-0.02	0.11	0.01	-0.02	-0.03	-0.34	0.47	0.01	-0.01	0.04	0.06	-0.03	0.02	-2.21	0.01	0.15	0.01	-0.17	0.48	0.30	0.23	-0.11	0.20	0.30	0.23	0.28	0.05	0.16	-0.52
Net income	1.71	1.53	0.46	-1.00	1.30	2.89	3.15	3.98	1.46	0.46	1.80	0.06	1.03	1.03	1.94	3.60	2.49	1.15	3.31	2.33	2.64	-0.51	1.00	0.55	1.90	-3.23	0.82	0.38	0.43	0.43	1.39	0.68	0.68	-0.83	0.74	0.61	0.68	-1.38	1.46	1.77	1.03	0.34	-0.29	0.41	0.44	0.02	0.46	0.40	0.33	0.15	0.51	0.55	0.31	0.07	0.58	1.05	0.73	1.22	0.66	0.45	0.46	-0.17	0.11	0.39	0.57	-1.49	0.35	0.28	0.54	0.16	0.62	0.46	0.47	0.12	0.35	0.44	0.62	0.20	0.50	0.94	0.52

1 day ago

Ask a follow up

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11	Dec-10	Dec-09	Dec-08	Dec-07	Dec-06
Total cash and short-term investments +	28.59	29.16	23.58	21.55	0.74	0.39	0.48	6.99	7.31	7.96	6.80	7.31	7.01	8.10	6.54	1.95	0.58	0.58	6.38	2.12
Cash and cash equivalents	28.59	29.16	23.58	21.55	0.74	0.39	0.39	6.90	7.22	7.54	6.47	7.00	6.98	8.10	6.54	1.95	0.58	0.58	6.38	2.12
Short-term investments	0.00	0.00	0.00	0.00	0.00	0.00	0.09	0.09	0.09	0.43	0.32	0.31	0.02
Accounts receivable, net	7.88	8.63	8.98	7.71	0.36	0.33	0.42	9.85	6.80	3.20	3.56	2.93	2.46	2.33	3.71	3.69	3.36	3.36	3.06	2.42
Inventories	9.27	11.78	12.18	12.79	0.57	0.46	0.44	10.14	8.21	7.18	7.77	6.52	5.93	6.25	5.76	98.64	8.85	8.85	4.92	4.87
Other current assets	0.18	0.41	0.09	1.48	0.07	0.04	0.04	0.80	0.51	4.66	0.46	0.91	0.82	0.65	0.19	0.11	0.26	0.26	0.06	0.10
Total current assets	45.92	49.98	44.83	43.52	1.75	1.22	1.29	27.78	26.08	23.01	18.59	17.67	16.20	17.43	16.20	175.80	13.05	13.05	14.43	9.52
Total non-current assets +	25.69	24.83	23.19	24.11	1.07	1.07	1.15	20.42	19.33	18.63	18.13	18.22	17.08	15.26	15.07	221.98	17.77	17.77	8.37	7.88
Property, plant and equipment, net		19.63	17.95	16.82	16.07	15.96	16.74	16.97	15.74	14.49	11.13	0.00	0.93	0.75	0.68	0.76	0.75	0.74	0.72	0.68
Goodwill	1.82	1.81	1.81	1.81	0.09	0.09	0.10	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	4.17	4.17
Intangible assets	0.47	0.45	0.50	0.51	0.02	0.02	0.03	0.49	0.58	0.73	0.91	1.09	1.40	1.84	0.14	2.55	2.92	2.92	0.17	0.18
Long-term investments	0.64	1.34	1.46	1.76	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other non-current assets
Total assets	71.60	74.81	68.02	67.63	2.82	2.29	2.45	48.20	45.41	41.64	36.72	35.90	33.28	32.69	31.27	397.78	30.81	30.81	22.80	17.40

Total current liabilities +	8.37	11.66	13.61	15.15	0.53	0.42	0.49	8.67	6.87	5.52	5.13	5.82	4.70	3.80	3.82	52.94	5.26	5.26	2.85	2.80
Accounts payable	3.05	4.56	8.36	9.41	0.34	0.27	0.22	4.39	3.98	2.84	3.10	4.41	3.77	2.33	2.29	1.90	3.40	3.40	2.10	1.78
Short-term debt	0.01	0.01	0.01	0.01	0.00	0.00	0.00	0.01	0.01	0.01	0.01	0.00	0.00	0.00	0.00	0.00	0.01	0.01	0.00	0.00
Current portion of long-term debt	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.99	0.01	0.00	0.00	0.00
Deferred revenue
Other current liabilities	5.31	7.10	3.24	3.39	-2.02	-1.09	-0.85	2.07	2.14	1.68	1.37	0.57	0.51	1.23	1.28	46.56	1.54	-2.33	0.75	1.02
Total non-current liabilities +	3.75	3.95	4.31	4.48	0.23	0.21	0.23	4.35	5.21	2.91	2.05	2.29	2.30	3.07	3.18	57.02	4.25	4.25	2.72	2.10
Long-term debt				0.00			0.00	0.00	0.00	0.00	0.00	0.00
Capital lease obligations							0.00	0.00	0.00	0.00	0.00	0.00
Other non-current liabilities	0.01	0.01	0.11	0.09	0.21	0.20	0.59	0.76	0.72	0.51	0.00	0.00
Total liabilities	12.12	15.61	17.93	19.64	0.77	0.63	0.72	13.02	12.08	8.43	7.19	8.12	7.00	6.87	7.00	109.96	9.51	9.51	5.58	4.90

Total stockholders' equity +	59.46	59.17	50.10	47.96	2.05	1.66	1.73	35.18	33.45	33.32	29.53	27.04	24.95	23.88	22.09	254.61	18.18	21.31	14.83	10.32
Common stock and paid-in capital	4.97	-1.69	6.81	9.85	0.56	0.61	0.67	5.89	11.19	12.26	9.25	7.66	7.00	6.72	9.15	113.60	8.68	11.80	6.30	3.55
Retained earnings	54.49	60.86	43.29	38.10	1.49	1.05	1.06	29.29	22.26	21.05	20.28	19.38	17.95	17.16	12.94	141.01	9.51	9.51	8.53	6.77
Common shares outstanding	166	166	154	154	154	154	155	163	166	162	164	164	164	166	166	166	162	162	158	140

Show Quarterly Balance Sheet

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23	Sep-23	Jun-23	Mar-23	Dec-22	Sep-22	Jun-22	Mar-22	Dec-21	Sep-21	Jun-21	Mar-21	Dec-20	Sep-20	Jun-20	Mar-20	Dec-19	Sep-19	Jun-19	Mar-19	Dec-18	Sep-18	Jun-18	Mar-18	Dec-17	Sep-17	Jun-17	Mar-17	Dec-16	Sep-16	Jun-16	Mar-16	Dec-15	Sep-15	Jun-15	Mar-15	Dec-14	Sep-14	Jun-14	Mar-14	Dec-13	Sep-13	Jun-13	Mar-13	Dec-12	Sep-12	Jun-12	Mar-12	Dec-11	Sep-11	Jun-11	Mar-11	Dec-10	Sep-10	Jun-10	Mar-10	Dec-09	Sep-09	Jun-09	Mar-09	Dec-08	Sep-08	Jun-08	Mar-08	Dec-07	Sep-07	Jun-07	Mar-07	Dec-06	Sep-06	Jun-06	Mar-06
Total cash and short-term investments +	28.27	28.59	27.58	27.50	29.82	29.16	28.27	27.97	24.07	1.39	23.51	20.86	21.23	21.23	1.08	17.91	15.80	15.13	12.60	10.17	8.55	0.39	6.85	5.38	6.12	0.39	9.06	7.78	6.78	6.78	6.65	7.47	6.78	7.31	6.64	6.64	6.79	7.96	7.65	7.06	6.23	6.80	7.24	8.05	7.47	7.31	6.51	6.08	6.84	7.01	7.38	7.48	7.33	8.10	7.79	7.94	6.65	6.54	5.34	4.05	3.51	3.38	3.28	2.87	1.92	1.95	1.71	1.30	0.92	0.83	0.62	0.78	6.74	6.38	6.00	5.25	5.09	2.12	1.65	0.95	0.95
Cash and cash equivalents	28.27	28.59	27.58	27.50	29.82	29.16	28.27	27.97	24.07	1.39	23.51	20.86	21.23	21.23	1.08	17.91	15.80	15.13	12.60	10.17	8.55	0.39	6.85	5.38	6.12	0.39	9.06	7.69	6.68	6.68	6.65	7.39	6.68	7.22	6.56	6.57	6.71	7.54	7.30	6.51	5.92	6.47	6.87	7.48	7.11	7.00	6.51	6.08	6.84	6.98	7.38	7.48	7.33	8.10	7.79	7.94	6.65	6.54	1.14	1.31	0.70	3.38	3.10	2.00	0.97	1.95	1.55	1.01	0.66	0.58	0.52	0.68	0.42	6.38	0.32	0.24	0.40	2.12	0.33	0.37	0.37
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	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.09	0.10	0.10	0.00	0.09	0.10	0.09	0.08	0.07	0.08	0.43	0.35	0.55	0.31	0.32	0.37	0.57	0.36	0.31				0.02									4.20	2.74	2.81		0.18	0.86	0.94		0.16	0.28	0.26	0.26	0.10	0.10	6.32		5.68	5.01	4.69		1.32	0.58	0.58
Accounts receivable, net	9.33	7.88	8.35	7.61	8.16	8.63	9.30	9.65	10.00	0.42	9.79	9.86	10.87	8.08	0.48	9.45	10.72	9.10	10.03	10.55	11.69	0.33	10.81	11.04	11.22	0.42	4.95	7.33	10.79	10.79	5.63	4.61	4.68	4.10	4.03	3.59	3.89	3.20	3.26	3.33	2.72	3.56	2.89	2.91	3.16	3.70	3.14	3.86	2.77	3.10	2.86	3.74	3.66	2.33	3.55	4.14	4.12	3.71	4.23	4.02	3.69	3.32	3.92	3.79	4.90	3.54	3.11	3.42	4.07	3.36	4.99	5.07	3.92	3.06	2.91	3.16	3.00	2.42	2.67	2.70	2.70
Inventories	9.33	9.27	9.95	10.74	10.85	11.78	11.51	10.65	10.68	0.60	11.95	12.83	11.52	11.52	0.73	13.95	12.19	11.75	12.06	9.97	9.45	0.46	9.81	10.67	10.33	0.44	9.62	9.60	7.91	7.91	10.08	9.14	7.91	8.21	7.79	7.41	6.50	7.18	6.25	7.23	8.21	7.77	7.69	7.16	6.65	6.52	6.93	6.89	6.11	5.93	5.77	5.76	5.68	6.25	6.46	6.00	5.55	5.76	5.36	5.19	6.82	5.16	6.07	6.53	6.25	6.62	8.37	8.20	8.67	8.85	8.28	6.74	4.83	4.92	5.29	5.06	4.80	4.87	4.39	4.35	4.35
Other current assets	0.39	0.18	0.26	0.62	0.68	0.41	0.55	0.64	0.75	0.05	1.13	0.96	1.56	4.34	0.01	1.60	1.54	1.51	1.46	1.35	0.95	0.04	1.01	0.95	0.92	0.04	5.94	4.44	0.64	0.64	7.58	7.34	6.75	3.21	5.95	5.58	5.59	4.66	3.57	2.62	2.73	0.46	1.62	1.20	0.88	0.14	1.08	0.16	1.03	0.19	1.07	0.23	0.91	0.65	0.32	0.27	0.31	0.19	0.10	0.07	0.08	0.10	0.16	0.21	0.26	0.26	0.24	0.24	0.35	0.26	0.21	0.24	0.06	0.06	0.09	0.07	0.06	0.10	0.43	0.30	0.30
Total current assets	47.32	45.92	46.14	46.48	49.50	49.98	49.63	48.90	45.51	2.46	46.38	44.51	45.19	45.19	2.30	42.91	40.25	37.49	36.15	32.03	30.64	1.22	28.49	28.04	28.59	1.29	29.58	29.05	26.12	26.12	29.94	28.56	26.12	26.08	24.41	23.22	22.77	23.01	20.72	20.23	19.89	18.59	19.44	19.32	18.16	17.67	17.66	17.00	16.75	16.20	17.09	17.21	16.94	17.43	18.12	18.35	16.62	16.20	15.03	13.33	14.10	11.96	13.43	13.40	13.32	12.30	13.43	13.16	14.02	13.05	14.10	12.73	15.56	14.43	14.29	13.54	12.94	9.52	9.14	8.30	8.30
Total non-current assets +	26.49	25.69	25.22	24.82	24.89	24.83	25.22	23.59	23.17	1.49	22.30	22.26	22.68	22.68	1.00	20.38	20.11	19.85	19.57	19.55	19.28	1.07	19.36	19.93	20.68	1.15	20.30	20.62	19.03	19.03	19.74	19.94	19.03	19.33	18.86	18.24	18.98	18.63	18.24	20.41	18.51	18.13	17.69	17.92	17.75	18.22	18.11	17.59	17.18	17.08	16.68	16.11	15.35	15.26	14.35	14.67	14.23	15.07	15.07	14.74	13.59	15.16	13.82	14.03	14.13	14.41	17.20	17.50	17.71	17.77	16.71	16.59	8.33	8.37	8.30	8.11	8.01	7.88	7.87	8.00	8.00
Property, plant and equipment, net			20.81	20.38	20.34	19.63	19.88				17.25	17.07	17.22	16.82	16.30	16.51	16.29	16.07	15.99	16.00	15.69	15.96	16.13	16.63	17.32	16.74	16.90	17.01	16.88	0.00	0.00	0.82	0.85	0.80	0.82	0.79	0.77	0.70	0.72	0.82	0.81	0.65	0.77	0.84	0.86	0.92	0.99	0.99	0.95	0.93	0.86	0.83	0.82	0.75	0.71	0.70	0.69	0.68	0.69	0.79	0.79	0.76	0.75	0.75	0.78	0.75	0.74	0.76	0.73	0.74	0.87	0.91	0.74	0.72	0.71	0.70	0.68	0.68	0.67	0.65	0.66
Goodwill	1.81	1.82	1.81	1.81	1.81	1.81	1.81	1.81	1.81	0.11	1.81	1.81	1.81	1.81	0.09	1.81	1.81	1.81	1.81	1.81	1.81	0.09	1.81	1.81	1.81	0.10	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.81	1.80	1.80	1.80	1.81	1.80	1.80	1.80	1.81	4.17	4.17	4.17	4.17	6.77	6.77	0.04		0.04		0.04		0.04	0.01	0.02
Intangible assets	0.42	0.47	0.46	0.52	0.46	0.45	0.47	0.46	0.45	0.02	0.50	0.52	0.52	0.52	0.03	0.55	0.52	0.50	0.50	0.51	0.50	0.02	0.41	0.45	0.47	0.03	0.43	0.66	0.64	0.64	0.54	0.60	0.64	0.58	0.66	0.65	0.70	0.73	0.82	1.00	0.88	0.91	1.04	1.15	1.16	1.09	1.25	1.28	1.29	1.40	1.87	1.89	1.87	1.84	1.71	1.78	1.88	1.99	0.28	2.18	0.34	2.18	0.33	2.55	0.36	2.55	2.55	2.92	0.03	2.92	2.92	7.07	0.01	0.17	0.01	0.42	0.07	0.18	0.01	0.23	0.23
Long-term investments	0.68	0.64	0.60	0.53	0.59	1.34	1.53	1.34	1.41	1.46	1.38	1.54	1.75	1.76	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	0.00	0.00
Other non-current assets
Total assets	73.81	71.60	71.36	71.30	74.39	74.81	74.85	72.50	68.69	3.95	68.68	66.77	67.87	67.87	3.30	63.29	60.37	57.34	55.73	51.59	49.91	2.29	47.85	47.97	49.27	2.45	49.88	49.67	45.15	45.15	49.68	48.50	45.15	45.41	43.27	41.94	41.75	41.64	38.96	40.64	38.39	36.72	37.13	37.24	35.91	35.90	35.78	34.59	33.93	33.28	33.77	33.32	32.29	32.69	32.47	33.03	30.85	31.27	30.10	28.07	27.69	27.12	27.25	27.43	27.45	26.71	30.63	30.65	31.72	30.81	30.81	29.32	23.89	22.80	22.59	21.65	20.95	17.40	17.00	16.31	16.31

Total current liabilities +	8.20	8.37	7.57	7.78	8.60	11.66	13.35	13.64	13.51	0.77	13.79	13.54	14.73	14.73	0.70	10.87	11.54	10.90	10.48	9.66	10.36	0.42	9.23	10.30	10.72	0.49	9.63	9.85	7.11	7.11	9.80	8.41	7.11	6.87	6.72	6.20	6.32	5.52	5.89	5.04	5.35	5.13	5.35	5.87	5.57	5.82	6.01	5.58	5.11	4.70	4.06	3.97	3.90	3.80	3.80	4.14	3.85	3.82	4.31	3.92	4.09	3.90	3.60	3.84	4.29	3.89	4.17	4.53	5.22	5.26	6.21	6.08	3.26	2.85	3.12	3.07	2.93	2.80	2.71	2.68	2.68
Accounts payable	3.31	3.05	2.45	2.84	3.27	4.56	6.37	7.52	7.46	0.44	8.01	7.98	8.79	8.79	0.42	8.25	8.84	6.91	8.02	7.01	6.26	0.27	5.10	5.21	5.65	0.22	5.09	5.34	4.00	4.00	5.29	4.18	4.00	4.24	3.71	3.46	3.37	2.84	3.06	3.13	2.86	3.10	3.66	3.88	3.80	3.66	4.19	3.74	3.35	3.01	2.41	2.35	2.36	2.33	2.44	2.70	2.30	2.29	2.65	2.43	2.60	2.16	2.04	2.29	2.30	1.90	2.02	2.50	3.09	3.40	4.21	3.62	2.33	2.10	2.27	2.01	1.71	1.78	1.71	1.64	1.64
Short-term debt	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.15	0.01	0.01	0.01	0.01	0.00	0.01	0.01	0.01	0.01	0.01	0.01	0.00	0.01	0.01	0.01	0.00	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	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	0.68	0.64	0.58	0.00	0.62	0.59	0.78	0.00	0.00	0.03	0.01	0.01	0.56	0.93	0.00	0.00	0.00	0.19	0.00	0.00	0.00	0.00	0.00
Current portion of long-term debt	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.00	0.00	0.00	0.00	0.01	0.01	0.92	0.95	0.01	0.71			0.01				0.00				0.00
Deferred revenue
Other current liabilities	4.88	5.31	3.86	3.80	3.89	7.10	4.65	4.21	3.85	-0.57	3.46	3.41	3.71	3.71	-2.10	0.93	1.13	1.20	1.22	1.41	1.39	-1.09	1.22	1.95	1.94	-0.85	1.82	1.74	1.83	1.83	3.02	2.80	1.83	1.89	1.87	1.71	1.81	1.68	1.83	1.75	1.40	1.37	1.39	1.23	1.42	1.32	1.34	1.35	1.24	1.27	1.27	1.29	1.26	1.16	1.14	1.21	1.28	0.74	0.56	0.49	0.52	1.30	0.69	0.81	1.03	1.66	1.91	1.68	1.77	1.54	1.04	0.87	0.93	0.67	0.85	0.87	1.21	1.02	1.00	1.03	1.03
Total non-current liabilities +	3.77	3.75	3.83	3.86	3.86	3.95	4.06	3.97	3.87	0.25	4.43	4.39	4.46	4.46	0.23	4.51	4.44	4.48	4.00	3.90	3.88	0.21	4.00	4.31	4.27	0.23	4.25	4.31	3.99	3.99	4.51	4.89	3.99	5.21	2.89	3.12	1.76	2.91	1.89	2.11	2.01	2.05	2.23	2.35	2.32	2.29	2.28	2.25	2.28	2.30	2.92	2.97	2.99	3.07	3.02	3.04	3.02	3.18	3.23	2.72	2.71	2.76	2.79	2.79	2.80	2.83	4.30	4.39	4.43	4.25	3.90	3.57	2.85	2.72	2.55	2.36	2.24	2.10	2.20	2.04	2.04
Long-term debt			0.00																							0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00																																														0.02
Capital lease obligations																										0.00	0.00	0.00	0.00	0.00	0.00
Other non-current liabilities	0.01	0.01	0.00	0.00	0.00	0.01	0.00	0.00	0.00	0.11	0.08	0.07	0.09	0.09	0.21	0.21	0.21	0.21	0.21	0.20	0.23	0.20	0.36	0.69	0.62	0.59	0.60	0.63	0.52	0.00	0.00
Total liabilities	11.97	12.12	11.40	11.64	12.45	15.61	17.41	17.60	17.38	1.01	18.22	17.93	19.18	19.18	0.93	15.39	15.98	15.38	14.47	13.55	14.24	0.63	13.22	14.60	14.99	0.72	13.88	14.15	11.11	11.11	14.31	13.30	11.11	12.08	9.61	9.32	8.08	8.43	7.78	7.15	7.36	7.19	7.58	8.22	7.90	8.12	8.29	7.84	7.38	7.00	6.98	6.94	6.88	6.87	6.82	7.18	6.87	7.00	7.54	6.64	6.81	6.66	6.39	6.63	7.09	6.73	8.47	8.91	9.65	9.51	10.11	9.65	6.11	5.58	5.67	5.43	5.17	4.90	4.91	4.72	4.72

Total stockholders' equity +	61.81	59.46	59.93	59.63	61.91	59.17	57.41	54.87	51.28	2.94	50.43	48.82	48.65	48.65	2.38	47.86	44.35	41.92	41.22	38.00	35.64	1.66	34.59	33.34	34.42	1.73	36.44	35.92	34.13	34.13	35.45	35.33	34.13	33.45	33.62	32.68	34.42	33.32	32.91	33.02	30.74	29.07	28.97	28.44	27.34	27.04	26.40	25.60	25.30	24.95	25.21	24.69	23.76	23.88	23.59	23.68	21.97	22.09	20.49	19.61	19.11	18.67	18.86	18.72	18.25	17.79	19.42	18.98	18.87	18.18	17.68	17.02	15.29	14.83	14.50	13.84	13.42	10.32	9.86	9.37	9.37
Common stock and paid-in capital	5.74	4.97	6.30	6.46	7.73	-1.69	6.22	6.83	7.23	0.47	8.50	8.70	9.52	2.52	0.56	13.37	13.46	6.52	11.97	12.06	12.04	0.61	13.13	13.44	5.32	0.67	8.56	8.85	10.38	10.38	9.49	10.90	10.38	11.19	10.54	10.33	11.00	12.26	10.47	9.93	9.42	8.78	9.02	8.21	7.51	7.66	7.04	6.69	7.05	7.00	7.35	7.28	6.79	6.72	6.67	9.32	6.72	9.15	8.87	8.67	8.35	8.69	8.71	8.68	8.61	8.71	8.75	8.65	8.82	8.68	7.26	7.21	6.35	6.30	6.37	6.00	5.98	3.55	3.35	4.95	4.95
Retained earnings	56.08	54.49	53.64	53.18	54.18	60.86	51.19	48.04	44.06	2.47	41.92	40.12	39.13	46.13	1.81	34.50	30.89	35.40	29.24	25.93	23.60	1.05	21.46	19.90	29.10	1.06	27.88	27.07	23.75	23.75	25.96	24.43	23.75	22.26	23.08	22.35	23.42	21.05	22.43	23.09	21.32	20.28	19.94	20.24	19.82	19.38	19.36	18.90	18.25	17.95	17.86	17.42	16.97	17.16	16.92	14.36	15.25	12.94	11.63	10.94	10.76	9.98	10.14	10.04	9.65	9.08	10.68	10.33	10.05	9.51	10.42	9.81	8.94	8.53	8.13	7.84	7.44	6.77	6.50	4.42	4.42
Common shares outstanding	153	166	166	166	166	55	166	166	166	166	166	166	166	55	166	166	166	167	166	166	166	155	166	165	156	155	166	165	167	56	166	166	166	166	166	166	166	162	166	159	162	167	164	165	165	164	164	165	165	164	165	165	166	166	166	166	166	166	166	166	166	166	166	166	166	166	166	166	166	164	158	158	158	158	158	158	158	140	140	140	138

1 day ago

Ask a follow up

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11	Dec-10	Dec-09	Dec-08	Dec-07	Dec-06
Operating cash flow +	1.62	5.55	5.18	8.95	8.39	3.63	1.04	3.18	3.18	5.71	0.06	1.37	2.05	3.65	2.95	1.16	1.82	1.82	2.35	2.30
Net income
Depreciation, depletion and amortization	1.01	1.07	1.03	1.12	1.18	1.45	1.11	1.11	1.47	1.43	1.12	1.12	1.05	1.01	0.95	3.42	0.90	0.90	0.55	0.43
Stock-based compensation			-2.71		-4.39	-2.07	-0.76	-0.76	-1.10	-0.77	-0.77	-0.72
Change in inventory	1.11	0.36	0.83	-1.54	-2.72	-0.78	1.81	-1.10	-0.89	-0.08	-0.25	-0.01	0.26	-0.71	0.02	2.04	-2.03	-2.03	0.12	-1.18
Other working capital changes	-0.50	4.12	6.03	9.37	14.32	5.02	-1.12	3.92	3.70	5.13	-0.04	0.98	0.74	3.35	1.99	-4.29	2.96	2.96	1.68	3.04
Cash flow from investing +	-2.09	-0.28	-1.28	-4.14	-1.01	-0.77	-0.11	-0.82	-3.12	-5.44	-0.66	-2.06	-2.95	-1.51	-0.44	-0.26	-9.00		-0.48	0.01
Capital expenditures	-2.79	-2.13	-2.87	-1.70	-1.07	-0.95	-1.27	-1.99	-3.10	-3.10	-0.93	-1.86	-3.18	-1.30	-0.43	-0.26	-0.48	-0.48	-0.49	-0.40
Others incl. marketable securities changes	0.71	1.85	1.58	-2.44	0.06	0.18	1.16	1.17	-0.02	-2.34	0.27	-0.20	0.23	-0.20	-0.01	0.01	-8.52	0.48	0.00	0.41
Cash flow from financing +	-0.11	-0.13	-0.24	2.23	-0.16	-2.09	-0.21	-0.22	-0.37	0.90	-0.21	-0.05	-0.26	-0.02	0.00	0.47	1.33	1.33	2.32	-0.40
Dividend payout	0.00	0.00	0.00	0.00	0.00	-1.99	-1.99	-1.99	-1.99	0.00	0.00	0.00
Common stock repurchases	-0.11	-0.13	-0.09	-0.09	-0.07	-0.04	-0.16	-1.64	-0.28	-0.25	-0.18	-0.03	-0.23
Net Debt Issuance	0.00	0.00	-0.16	2.33	-0.09	-0.05	1.93	3.41	1.89	1.14	-0.03	-0.02	-0.03	-0.02	0.00	0.47	1.33	1.33	2.32	-0.40

Change in cash	-0.57	5.14	3.65	7.05	7.22	0.78	0.72	2.14	-0.31	1.16	-0.80	-0.74	-1.16	2.12	2.51	1.37	-5.84	3.16	4.19	1.91
Change in exchange rate							0.00	0.00	0.00	0.00	0.00	0.00

Show Quarterly Cash Flow

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23	Sep-23	Jun-23	Mar-23	Dec-22	Sep-22	Jun-22	Mar-22	Dec-21	Sep-21	Jun-21	Mar-21	Dec-20	Sep-20	Jun-20	Mar-20	Dec-19	Sep-19	Jun-19	Mar-19	Dec-18	Sep-18	Jun-18	Mar-18	Dec-17	Sep-17	Jun-17	Mar-17	Dec-16	Sep-16	Jun-16	Mar-16	Dec-15	Sep-15	Jun-15	Mar-15	Dec-14	Sep-14	Jun-14	Mar-14	Dec-13	Sep-13	Jun-13	Mar-13	Dec-12	Sep-12	Jun-12	Mar-12	Dec-11	Sep-11	Jun-11	Mar-11	Dec-10	Sep-10	Jun-10	Mar-10	Dec-09	Sep-09	Jun-09	Mar-09	Dec-08	Sep-08	Jun-08	Mar-08	Dec-07	Sep-07	Jun-07	Mar-07	Dec-06	Sep-06	Jun-06	Mar-06
Operating cash flow +	0.11	1.94	0.03	-1.84	0.31	0.74	0.86	3.16	0.77	1.07	2.74	0.10	0.36	0.36	5.29	2.35	1.11	3.03	2.59	2.26	0.81	2.03	1.57	-0.58	0.62	-1.92	1.22	1.41	0.33	-0.11	0.13	2.47	-0.02	1.37	0.82	0.61	-0.02	0.07	2.60	0.64	0.13	0.24	-1.10	0.35	0.14	0.45	0.71	-0.05	0.25	0.60	0.80	0.54	0.11	1.66	0.05	1.79	0.15	0.67	1.43	0.59	0.26	0.57	0.42	1.28	-0.04	-0.16	0.52	0.40	0.41	0.50	0.35	0.56	0.41	0.34	0.78	0.38	0.65	0.50	0.60	0.06	0.08
Net income
Depreciation, depletion and amortization	0.29	0.27	0.01	0.28	0.27	0.28	0.25	0.25	0.25	0.21	0.26	0.28	0.28	0.28	0.28	0.27	0.28	0.28	0.29	0.29	0.30	0.49	0.32	0.32	0.31	0.31	0.26	0.27	0.27	0.27	0.28	0.13	0.40	0.37	0.34	0.36	0.40	0.53	0.33	0.29	0.28	0.42	0.28	0.29	0.27	0.37	0.25	0.25	0.25	0.21	0.28	0.27	0.29	0.28	0.23	0.26	0.25	0.25	0.32	0.25	0.25	0.32	0.26	0.26	0.26	0.24	0.27	0.27	0.27	0.47	0.16	0.16	0.13	0.17	0.13	0.12	0.13	0.12	0.12
Stock-based compensation										0.18	0.01	0.00	0.00		-0.06	0.01
Change in inventory	0.49	0.60	0.03	-0.40	0.29	0.00	-0.36	0.63	-0.42	1.44	0.96	-1.76	0.97	0.97	0.82	-1.65	-0.69	0.28	-1.85	-0.77	0.46	-0.22	0.66	-0.61	-0.61	1.41	-0.59	0.75	0.24	-0.21	-1.37	0.19	-0.29	0.25	-0.39	-0.46	-0.29	-0.46	0.46	-0.66	0.57	0.92	0.14	-0.38	0.01	0.87	0.10	-0.80	-0.18	-0.16	0.01	0.01	0.39	0.31	-0.59	-0.27	-0.16	-0.40	0.25	0.23	-0.40	-0.62	0.19	0.18	0.34	1.56	-0.04	-0.06	0.57	1.02	-1.89	-1.48	0.32	0.43	-0.36	-0.08	0.13	-0.51	-0.32
Other working capital changes	-0.67	1.08	-0.01	-1.71	-0.25	0.46	0.97	2.29	0.95	-0.76	1.51	1.58	-0.89	-0.89	4.24	3.72	1.52	2.47	4.15	2.74	0.05	1.75	0.59	-0.30	0.91	-3.64	1.55	0.40	-0.18	-0.17	1.22	2.15	-0.12	0.74	0.86	0.71	-0.12	0.00	1.81	1.01	-0.73	-1.10	-1.52	0.43	-0.14	-0.79	0.36	0.51	0.18	0.55	0.50	0.26	-0.58	1.07	0.41	1.81	0.07	0.82	0.86	0.11	0.41	0.87	-0.02	0.83	-0.64	-1.96	0.29	0.18	-0.44	-0.99	2.08	1.88	-0.04	-0.26	1.01	0.34	0.40	0.89	0.81	0.06	0.08
Cash flow from investing +	-0.35	-1.05	-0.03	-0.42	0.41	0.12	-0.60	0.45	-0.24	-0.72	-0.11	0.04	-0.49	-2.29	0.04	-0.28	-0.17	-0.44	-0.32	-0.39	-0.15	-0.64	-0.08	-0.16	0.05	0.66	-0.01	-0.45	-0.31	0.00	-0.29	-1.47	-0.81	-0.41	-0.77	-0.72	-0.81	-0.79	-0.88	-0.77	-0.73	-0.66	0.01	-0.15	-0.25	-2.06	-0.50	-0.65	-0.37	-2.95	-0.81	-0.75	-0.64	-0.79	-0.19	-0.49	-0.03		-0.12	-0.04	-0.16		-0.03	-0.10	-0.05	-0.08	-0.04	-0.02	-0.08	-0.20	-0.28	-8.51	-0.02	0.03	-0.07	-0.16	-0.06	0.26	-0.06	0.03
Capital expenditures	-0.47	-1.00	-0.03	-0.71	-0.67	-0.66	-0.73	-0.13	-0.60	-0.74	-0.39	-0.27	-1.09	-1.09	-0.15	-0.26	-0.18	-0.49	-0.34	-0.38	-0.14	-0.55	-0.12	-0.17	-0.10	-0.29	-0.30	-0.40	-0.29	-0.36	-0.37	-0.37	-0.75	-0.77	-0.78	-0.73	-0.75	-0.81	-0.99	-0.60	-0.70	-0.35	-0.06	-0.11	-0.14	-0.33	-0.49	-0.65	-0.39	-1.16	-0.73	-0.65	-0.65	-0.57	-0.20	-0.50	-0.04	-0.10	-0.15	-0.04	-0.15	-0.30	-0.03	-0.11	-0.05	-0.10	-0.05	-0.03	-0.09	-0.10	-0.18	-0.12	-0.08	-0.02	-0.20	-0.21	-0.06	-0.15	-0.07	0.00	-0.01
Others incl. marketable securities changes	0.13	-0.05	0.00	0.29	1.08	0.78	0.14	0.58	0.36	0.02	0.29	0.31	0.59	-1.20	0.19	-0.02	0.01	0.04	0.02	-0.01	0.00	-0.09	0.04	0.01	0.15	0.95	0.29	-0.06	-0.02	0.36	0.08	-1.10	-0.05	0.36	0.01	0.02	-0.05	0.02	0.12	-0.17	-0.03	-0.31	0.06	-0.05	-0.11	-1.73	-0.02	0.00	0.02	-1.79	-0.09	-0.10	0.00	-0.22	0.01	0.01	0.01	0.10	0.03	0.00	-0.02	0.30	-0.01	0.01	0.00	0.02	0.00	0.01	0.01	-0.10	-0.09	-8.39	0.06	0.06	0.13	0.05	0.00	0.41	0.01	0.03	0.01
Cash flow from financing +	-0.05	-0.02	0.00	-0.06	-0.06	-0.03	-0.26	0.19	-0.02	-0.04	-0.13	-0.05	-0.03	-0.03	-1.64	-0.07	-0.02	-0.05	-0.04	-0.03	-0.05	-0.03	-0.01	-2.04	-2.03	-0.04	-0.05	-0.05	-0.06	-0.06	-0.31	-0.34	0.24	-0.09	-0.04	-0.49	0.24	0.94	-0.07	0.02	0.01	-0.26	0.02	-0.05	0.01	0.02	0.00	-0.03	-0.04	-0.22	-0.03	0.00	0.00	-0.01	-0.01	0.00	-0.01	0.01	-0.02	0.01	0.00	0.00	0.03	-0.22	0.06	0.48	-0.06	0.00	0.02	-0.38	-0.39	2.14	-0.04	-0.02	-0.04	-0.02	2.42	-0.29	0.18
Dividend payout	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	0.00	0.00	0.00	-1.99	-1.99	-1.99	-1.99	-1.99	-1.99	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Common stock repurchases	-0.01	-0.02	0.00	-0.03	-0.04	-0.04	-0.09	0.02	-0.02	-0.02	-0.03	-0.03	-0.01	-0.01	-0.03	-0.03	-0.01	-0.02	-0.01	-0.01	-0.03	-0.01	0.00	0.00	-0.03	-0.03	-0.05	-0.03	-0.05	-0.05	-0.28	-0.02	-0.01	-0.03	-0.03	0.01	-0.23	-0.23	0.02	-0.24		-0.24	0.00		0.02	0.05	-0.01	-0.04	-0.23	-0.23
Net Debt Issuance	-0.04	0.00	0.00	-0.03	-0.03	0.01	-0.17	0.17	0.00	-0.02	-0.10	-0.02	-0.02	-0.02	-1.61	-0.04	-0.01	-0.03	-0.02	-0.02	1.97	1.97	1.98	-0.05	-0.01	1.98	0.00	-0.02	-0.01	-0.01	-0.03	-0.32	0.25	-0.06	-0.01	-0.50	0.48	1.17	-0.09	0.26	0.01	-0.02	0.02	-0.05	-0.02	-0.03	0.01	0.01	0.19	0.01	-0.03	0.00	0.00	-0.01	-0.01	0.00	-0.01	0.01	-0.02	0.01	0.00	0.00	0.03	-0.22	0.06	0.48	-0.06	0.00	0.02	-0.38	-0.39	2.14	-0.04	-0.02	-0.04	-0.02	2.42	-0.29	0.18	0.00	0.00

Change in cash	-0.29	0.87	0.00	-2.32	0.66	0.83	0.00	3.81	0.51	0.31	2.51	0.09	-0.16	-1.96	3.69	2.00	0.91	2.54	2.23	1.85	0.62	1.36	1.48	-2.78	-1.36	-1.30	1.16	0.91	-0.04	-0.17	-0.47	0.67	-0.58	0.87	0.00	-0.60	-0.58	0.21	1.65	-0.12	-0.59	-0.68	-1.07	0.14	-0.10	-1.59	0.21	-0.72	-0.15	-2.57	-0.04	-0.21	-0.54	0.87	-0.14	1.29	0.11	0.68	1.30	0.57	0.10	0.57	0.42	0.95	-0.03	0.24	0.41	0.37	0.35	-0.08	-0.31	-5.80	0.36	0.35	0.67	0.20	3.02	0.47	0.72	0.09	0.08
Change in exchange rate																										0.00	0.00	0.00	0.00	0.00	0.00

1 day ago

Ask a follow up

GRUPO SIMEC, S.A.B. de C.V.

Income Statement - GRUPO SIMEC, S.A.B. de C.V. (SIM)

Income Statement - GRUPO SIMEC, S.A.B. de C.V. (SIM)

Balance Sheet - GRUPO SIMEC, S.A.B. de C.V. (SIM)

Balance Sheet - GRUPO SIMEC, S.A.B. de C.V. (SIM)

Cash Flow - GRUPO SIMEC, S.A.B. de C.V. (SIM)

Cash Flow - GRUPO SIMEC, S.A.B. de C.V. (SIM)