Enlight Renewable Energy Ltd.
|
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 |
| Total revenue |
1.85 |
1.45 |
0.94 |
0.66 |
0.32 |
0.07 |
0.06 |
0.02 |
0.01 |
0.01 |
0.04 |
0.09 |
0.07 |
0.02 |
0.00 |
0.00 |
| Cost of revenue |
0.43 |
0.29 |
0.19 |
0.29 |
0.13 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.03 |
0.07 |
0.05 |
0.01 |
0.00 |
0.00 |
| Gross profit |
1.42 |
1.16 |
0.75 |
0.38 |
0.19 |
0.04 |
0.03 |
0.01 |
0.00 |
0.00 |
0.01 |
0.02 |
0.02 |
0.01 |
0.00 |
0.00 |
| Selling, general and administrative |
0.18 |
0.14 |
0.11 |
0.09 |
0.05 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Research and development |
0.04 |
0.04 |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other operating expenses |
0.48 |
0.40 |
0.24 |
0.00 |
0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating income |
0.72 |
0.58 |
0.38 |
0.26 |
0.11 |
0.03 |
0.02 |
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
0.02 |
0.01 |
0.00 |
0.00 |
| Non-operating income (net) |
-0.07 |
-0.27 |
0.08 |
-0.09 |
-0.02 |
-0.08 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
| Income before tax |
0.65 |
0.31 |
0.46 |
0.18 |
0.08 |
-0.05 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
| Income tax expense |
0.14 |
0.07 |
0.10 |
0.04 |
0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net income |
0.42 |
0.16 |
0.26 |
0.09 |
0.03 |
-0.04 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
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 |
| Total revenue |
0.16 |
0.69 |
0.45 |
0.39 |
0.41 |
0.42 |
0.41 |
0.32 |
0.33 |
0.27 |
0.22 |
0.19 |
0.07 |
0.24 |
0.06 |
0.04 |
0.04 |
0.04 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.04 |
0.04 |
0.03 |
0.02 |
0.01 |
0.01 |
| Cost of revenue |
0.04 |
0.12 |
0.13 |
0.10 |
0.10 |
0.21 |
0.08 |
0.06 |
0.06 |
0.15 |
0.11 |
0.09 |
0.02 |
0.10 |
0.03 |
0.02 |
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 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
| Gross profit |
0.11 |
0.57 |
0.33 |
0.29 |
0.31 |
0.20 |
0.33 |
0.26 |
0.28 |
0.12 |
0.11 |
0.11 |
0.05 |
0.14 |
0.03 |
0.02 |
0.02 |
0.02 |
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 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
| Selling, general and administrative |
0.02 |
0.06 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
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 |
| Research and development |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Other operating expenses |
0.01 |
0.33 |
0.04 |
0.06 |
0.05 |
0.00 |
0.04 |
0.08 |
0.08 |
-0.07 |
-0.09 |
-0.05 |
0.00 |
0.01 |
-0.02 |
0.00 |
0.00 |
-0.04 |
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 |
| Operating income |
0.08 |
0.16 |
0.22 |
0.18 |
0.21 |
0.15 |
0.25 |
0.13 |
0.16 |
0.15 |
0.16 |
0.12 |
0.04 |
0.09 |
0.04 |
0.01 |
0.02 |
0.04 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
| Non-operating income (net) |
-0.03 |
-0.07 |
-0.09 |
-0.16 |
0.27 |
-0.11 |
-0.13 |
-0.09 |
-0.04 |
-0.09 |
-0.02 |
-0.02 |
0.00 |
-0.04 |
-0.01 |
-0.01 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.07 |
0.00 |
0.00 |
-0.01 |
0.00 |
-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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income before tax |
0.05 |
0.09 |
0.14 |
0.02 |
0.47 |
0.04 |
0.12 |
0.04 |
0.12 |
0.07 |
0.14 |
0.10 |
0.04 |
0.06 |
0.03 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
-0.06 |
0.00 |
0.00 |
0.00 |
0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income tax expense |
0.01 |
0.03 |
0.03 |
0.00 |
0.09 |
0.01 |
0.03 |
0.01 |
0.03 |
0.01 |
0.04 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
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 |
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 |
| Net income |
0.02 |
0.05 |
0.07 |
0.00 |
0.35 |
0.02 |
0.05 |
0.03 |
0.06 |
0.03 |
0.09 |
0.05 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
-0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
-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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
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 |
| Cash and cash equivalents |
2.97 |
0.39 |
0.40 |
0.19 |
0.27 |
0.19 |
0.25 |
0.23 |
0.11 |
0.17 |
0.14 |
0.17 |
0.10 |
0.03 |
0.01 |
|
| Short-term investments |
|
0.40 |
0.01 |
0.04 |
0.04 |
0.03 |
0.02 |
0.04 |
0.07 |
0.10 |
0.09 |
0.08 |
0.01 |
|
|
|
| Accounts receivable, net |
0.50 |
0.07 |
0.08 |
0.09 |
0.06 |
0.04 |
0.02 |
0.06 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
|
| Inventories |
|
|
0.00 |
-0.03 |
-0.12 |
-0.10 |
-0.07 |
|
|
|
|
|
|
|
|
|
| Other current assets |
0.00 |
0.25 |
0.18 |
0.10 |
0.05 |
0.02 |
0.01 |
0.16 |
0.04 |
0.02 |
0.05 |
0.02 |
0.04 |
0.00 |
0.00 |
|
| Total current assets |
3.48 |
0.71 |
0.66 |
0.42 |
0.41 |
0.27 |
0.31 |
0.48 |
0.28 |
0.28 |
0.26 |
0.28 |
0.14 |
0.06 |
0.03 |
|
| Property, plant and equipment, net |
|
|
|
2.32 |
1.59 |
1.02 |
1.97 |
|
|
|
|
|
|
|
|
|
| Goodwill |
0.96 |
0.15 |
0.15 |
0.15 |
0.15 |
0.00 |
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
0.16 |
0.14 |
0.14 |
0.13 |
0.10 |
0.36 |
0.32 |
0.15 |
0.13 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
|
| Long-term investments |
0.14 |
0.07 |
0.06 |
0.04 |
0.04 |
0.04 |
0.01 |
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
27.37 |
5.55 |
4.63 |
3.53 |
2.84 |
1.82 |
1.29 |
3.04 |
1.99 |
1.60 |
1.67 |
1.57 |
0.92 |
0.28 |
0.16 |
|
|
| Accounts payable |
0.44 |
0.16 |
0.11 |
0.03 |
0.03 |
0.01 |
0.03 |
0.13 |
0.03 |
0.01 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
|
| Short-term debt |
3.39 |
0.27 |
0.36 |
0.19 |
0.09 |
0.24 |
0.05 |
0.15 |
0.07 |
0.07 |
0.02 |
0.02 |
0.01 |
0.01 |
0.03 |
|
| Current portion of long-term debt |
1.06 |
0.26 |
0.35 |
0.18 |
0.25 |
0.74 |
0.15 |
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
1.34 |
0.16 |
0.12 |
0.16 |
0.09 |
0.08 |
0.03 |
0.03 |
-0.06 |
0.04 |
0.15 |
0.19 |
0.06 |
0.04 |
0.05 |
|
| Long-term debt |
3.82 |
2.64 |
2.22 |
1.88 |
5.08 |
2.76 |
2.47 |
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
0.24 |
0.22 |
0.13 |
0.10 |
0.33 |
0.26 |
0.14 |
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.39 |
0.12 |
0.10 |
0.05 |
0.01 |
0.03 |
0.02 |
|
|
|
|
|
|
|
|
|
| Total liabilities |
21.13 |
4.11 |
3.20 |
2.48 |
2.08 |
1.31 |
0.90 |
2.42 |
1.53 |
1.28 |
1.42 |
1.31 |
0.74 |
0.21 |
0.13 |
|
|
| Common stock and paid-in capital |
4.51 |
1.07 |
1.11 |
0.81 |
0.56 |
0.41 |
0.29 |
0.37 |
0.31 |
0.17 |
0.16 |
0.16 |
0.16 |
0.13 |
0.11 |
0.00 |
| Retained earnings |
0.76 |
0.11 |
0.06 |
-0.01 |
-0.03 |
-0.04 |
0.00 |
0.02 |
0.02 |
0.02 |
0.02 |
0.00 |
-0.05 |
-0.07 |
-0.08 |
|
| Common shares outstanding |
133 |
123 |
124 |
100 |
98 |
78 |
62 |
53 |
49 |
36 |
40 |
40 |
36 |
27 |
21 |
19 |
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 |
| Cash and cash equivalents |
0.98 |
2.97 |
2.25 |
0.48 |
0.45 |
0.39 |
0.18 |
0.21 |
0.40 |
0.40 |
0.24 |
0.32 |
0.61 |
0.19 |
0.35 |
0.34 |
0.39 |
0.30 |
0.35 |
0.38 |
0.41 |
0.19 |
0.37 |
0.35 |
0.24 |
0.25 |
0.47 |
0.58 |
0.18 |
0.23 |
0.31 |
0.27 |
0.07 |
0.11 |
0.14 |
0.21 |
0.22 |
0.17 |
0.16 |
0.19 |
0.16 |
0.14 |
0.10 |
0.11 |
0.14 |
0.17 |
0.16 |
0.16 |
0.16 |
0.10 |
0.05 |
0.08 |
0.07 |
| Short-term investments |
0.00 |
|
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
0.04 |
0.04 |
0.04 |
0.07 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.07 |
0.07 |
0.07 |
0.04 |
0.04 |
0.04 |
0.04 |
0.07 |
0.04 |
0.04 |
0.04 |
0.10 |
0.11 |
0.10 |
0.10 |
0.09 |
0.09 |
0.10 |
0.08 |
0.08 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
|
0.00 |
| Accounts receivable, net |
0.20 |
0.50 |
0.29 |
0.26 |
0.14 |
0.07 |
0.11 |
0.08 |
0.13 |
0.08 |
0.02 |
0.02 |
0.06 |
0.09 |
0.07 |
0.05 |
0.04 |
0.04 |
0.05 |
0.05 |
0.03 |
0.04 |
0.05 |
0.02 |
0.02 |
0.02 |
0.09 |
0.08 |
0.07 |
0.06 |
0.06 |
0.03 |
0.03 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.03 |
0.02 |
0.03 |
0.02 |
0.05 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
| Inventories |
|
|
|
|
|
0.09 |
|
0.00 |
0.00 |
0.00 |
-0.72 |
-0.12 |
-0.03 |
-0.12 |
0.06 |
-0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current assets |
0.18 |
0.00 |
1.24 |
-0.03 |
0.08 |
0.25 |
0.19 |
0.16 |
0.00 |
0.18 |
0.05 |
0.02 |
0.01 |
0.10 |
0.01 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.13 |
0.17 |
0.14 |
0.16 |
0.17 |
0.07 |
0.14 |
0.04 |
0.08 |
0.02 |
0.03 |
0.02 |
0.01 |
0.01 |
0.04 |
0.05 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.04 |
0.05 |
0.06 |
0.05 |
| Total current assets |
1.36 |
3.48 |
3.79 |
0.71 |
0.68 |
0.71 |
0.48 |
0.45 |
0.54 |
0.66 |
0.53 |
0.52 |
0.72 |
0.42 |
0.50 |
0.44 |
0.50 |
0.41 |
0.46 |
0.48 |
0.49 |
0.27 |
0.46 |
0.41 |
0.30 |
0.31 |
0.76 |
0.90 |
0.47 |
0.48 |
0.59 |
0.46 |
0.32 |
0.28 |
0.36 |
0.36 |
0.37 |
0.28 |
0.30 |
0.33 |
0.30 |
0.26 |
0.25 |
0.24 |
0.25 |
0.28 |
0.24 |
0.21 |
0.21 |
0.14 |
0.12 |
0.15 |
0.12 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
2.83 |
2.63 |
|
2.32 |
7.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
0.30 |
0.96 |
|
|
|
0.15 |
|
0.00 |
0.00 |
0.15 |
-0.78 |
-0.75 |
-0.20 |
0.15 |
-0.07 |
|
|
0.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Intangible assets |
|
0.16 |
1.00 |
1.02 |
0.29 |
0.14 |
0.29 |
0.29 |
0.29 |
0.14 |
1.05 |
1.03 |
0.28 |
0.13 |
0.33 |
0.34 |
0.51 |
0.52 |
0.50 |
0.37 |
0.35 |
0.36 |
0.33 |
0.33 |
0.31 |
0.32 |
0.09 |
0.08 |
0.07 |
0.15 |
0.06 |
0.03 |
0.03 |
0.13 |
0.13 |
0.07 |
0.07 |
0.01 |
0.03 |
0.02 |
0.03 |
0.02 |
0.05 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.04 |
0.02 |
0.02 |
| Long-term investments |
0.18 |
0.14 |
0.19 |
0.20 |
0.19 |
0.07 |
0.13 |
0.14 |
0.15 |
0.06 |
0.14 |
0.13 |
0.14 |
0.04 |
2.60 |
0.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
9.31 |
27.37 |
25.76 |
6.82 |
5.88 |
5.55 |
5.14 |
4.80 |
4.59 |
4.63 |
4.23 |
3.99 |
4.00 |
3.53 |
3.26 |
3.04 |
3.07 |
2.84 |
2.66 |
2.29 |
2.04 |
1.82 |
1.78 |
1.47 |
1.28 |
1.29 |
3.77 |
3.85 |
3.21 |
3.04 |
2.69 |
2.40 |
2.16 |
1.99 |
1.98 |
1.75 |
1.74 |
1.60 |
1.58 |
1.60 |
1.75 |
1.67 |
1.64 |
1.58 |
1.56 |
1.57 |
1.50 |
1.38 |
1.26 |
0.92 |
0.66 |
0.55 |
0.36 |
|
| Accounts payable |
0.10 |
0.44 |
0.43 |
0.43 |
0.17 |
0.16 |
0.07 |
0.09 |
0.06 |
0.11 |
0.01 |
0.01 |
0.04 |
0.03 |
0.03 |
0.05 |
0.03 |
0.03 |
0.04 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.03 |
0.01 |
0.05 |
0.08 |
0.13 |
0.09 |
0.00 |
0.01 |
0.03 |
0.02 |
0.01 |
0.05 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
| Short-term debt |
1.27 |
3.39 |
2.61 |
0.54 |
0.24 |
0.27 |
0.72 |
0.58 |
0.39 |
0.36 |
0.05 |
0.07 |
0.23 |
0.19 |
0.18 |
0.10 |
0.10 |
0.09 |
0.08 |
0.08 |
0.08 |
0.24 |
0.11 |
0.08 |
0.08 |
0.05 |
0.05 |
0.04 |
0.13 |
0.15 |
0.14 |
0.02 |
0.03 |
0.07 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.10 |
0.02 |
0.09 |
0.09 |
0.09 |
0.02 |
0.07 |
0.06 |
0.04 |
0.01 |
0.02 |
0.05 |
0.03 |
| Current portion of long-term debt |
1.25 |
1.06 |
0.78 |
0.53 |
0.23 |
0.26 |
0.71 |
0.57 |
0.38 |
0.35 |
0.18 |
0.28 |
0.26 |
0.18 |
0.06 |
0.46 |
0.36 |
0.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.39 |
1.34 |
1.24 |
0.05 |
0.11 |
0.16 |
0.12 |
0.10 |
0.11 |
0.12 |
0.55 |
0.38 |
0.12 |
0.16 |
0.17 |
0.12 |
0.10 |
0.09 |
0.06 |
0.06 |
0.02 |
0.08 |
0.01 |
0.02 |
0.02 |
0.03 |
0.23 |
0.20 |
-0.14 |
0.03 |
0.03 |
0.01 |
0.11 |
-0.06 |
0.08 |
0.05 |
0.04 |
0.04 |
0.03 |
-0.04 |
-0.06 |
0.15 |
0.11 |
-0.05 |
-0.05 |
0.19 |
-0.03 |
0.00 |
-0.01 |
0.06 |
0.03 |
0.04 |
0.01 |
| Long-term debt |
3.85 |
3.82 |
3.51 |
3.25 |
2.89 |
2.64 |
2.26 |
2.19 |
2.22 |
2.22 |
1.98 |
1.98 |
1.99 |
1.88 |
1.40 |
5.94 |
5.56 |
5.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
0.26 |
0.24 |
0.24 |
0.23 |
0.22 |
0.22 |
0.19 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.10 |
0.01 |
0.34 |
0.33 |
0.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.20 |
0.39 |
0.24 |
0.15 |
0.14 |
0.12 |
0.15 |
0.09 |
0.09 |
0.10 |
0.09 |
0.03 |
0.05 |
0.05 |
0.08 |
0.12 |
0.09 |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
6.88 |
21.13 |
19.27 |
5.18 |
4.29 |
4.11 |
3.66 |
3.34 |
3.16 |
3.20 |
2.82 |
2.60 |
2.64 |
2.48 |
2.32 |
2.22 |
2.24 |
2.08 |
1.90 |
1.55 |
1.34 |
1.31 |
1.21 |
1.02 |
0.86 |
0.90 |
2.92 |
2.95 |
2.60 |
2.42 |
2.09 |
1.86 |
1.68 |
1.53 |
1.52 |
1.30 |
1.31 |
1.28 |
1.28 |
1.28 |
1.45 |
1.42 |
1.40 |
1.32 |
1.31 |
1.31 |
1.25 |
1.15 |
1.06 |
0.74 |
0.56 |
0.47 |
0.29 |
|
| Common stock and paid-in capital |
1.86 |
4.51 |
4.73 |
0.66 |
1.11 |
1.07 |
1.11 |
1.09 |
1.08 |
1.11 |
1.09 |
1.10 |
1.08 |
0.81 |
0.73 |
0.62 |
0.63 |
0.57 |
0.58 |
0.59 |
0.58 |
0.41 |
0.41 |
0.31 |
0.29 |
0.29 |
0.65 |
0.66 |
0.37 |
0.37 |
0.38 |
0.38 |
0.31 |
0.31 |
0.30 |
0.30 |
0.29 |
0.17 |
0.17 |
0.17 |
0.17 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.13 |
0.13 |
0.13 |
| Retained earnings |
0.26 |
0.76 |
0.75 |
0.69 |
0.20 |
0.11 |
0.10 |
0.09 |
0.08 |
0.06 |
0.05 |
0.03 |
0.02 |
-0.01 |
-0.01 |
-0.03 |
-0.03 |
-0.03 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.01 |
0.02 |
0.02 |
0.01 |
0.00 |
0.00 |
-0.01 |
-0.02 |
-0.03 |
-0.05 |
-0.06 |
-0.06 |
-0.07 |
| Common shares outstanding |
147 |
142 |
134 |
129 |
125 |
124 |
123 |
126 |
123 |
126 |
126 |
126 |
118 |
104 |
101 |
96 |
96 |
97 |
92 |
95 |
89 |
78 |
82 |
80 |
75 |
62 |
67 |
62 |
55 |
52 |
55 |
52 |
51 |
47 |
50 |
49 |
45 |
36 |
36 |
37 |
35 |
32 |
40 |
40 |
33 |
32 |
33 |
40 |
40 |
28 |
37 |
36 |
29 |
|
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.51 |
0.11 |
0.07 |
0.04 |
0.02 |
0.02 |
0.04 |
0.01 |
0.00 |
0.00 |
0.01 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
| Stock-based compensation |
0.01 |
0.03 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
| Other working capital changes |
0.20 |
0.06 |
0.08 |
0.04 |
0.03 |
0.02 |
0.05 |
0.05 |
0.00 |
0.02 |
-0.18 |
-0.09 |
-0.15 |
-0.05 |
-0.03 |
0.00 |
| Capital expenditures |
-6.22 |
-0.91 |
-0.73 |
-0.61 |
-1.46 |
-0.34 |
-0.54 |
-0.65 |
-0.24 |
-0.08 |
-0.03 |
0.00 |
0.00 |
-0.01 |
-0.03 |
-0.01 |
| Others incl. marketable securities changes |
-1.27 |
-0.07 |
-0.07 |
-0.07 |
0.82 |
-0.15 |
-0.33 |
-0.14 |
-0.12 |
0.03 |
-0.07 |
-0.05 |
-0.03 |
0.00 |
-0.02 |
0.00 |
| Dividend payout |
0.00 |
0.00 |
0.00 |
-0.61 |
|
|
-0.01 |
0.00 |
0.00 |
|
-0.28 |
|
|
-0.15 |
|
|
| Common stock repurchases |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.66 |
0.00 |
-0.01 |
0.00 |
0.00 |
|
|
-0.01 |
|
|
| Net Debt Issuance |
7.14 |
0.76 |
0.86 |
1.24 |
0.75 |
0.34 |
0.57 |
0.85 |
0.33 |
0.10 |
0.48 |
0.20 |
0.22 |
0.22 |
0.06 |
0.00 |
|
| Change in cash |
0.37 |
-0.03 |
0.21 |
0.04 |
0.16 |
-0.11 |
0.46 |
0.11 |
-0.04 |
0.06 |
-0.07 |
0.09 |
0.05 |
0.01 |
-0.01 |
-0.01 |
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.05 |
0.13 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.05 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.02 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Stock-based compensation |
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 |
0.01 |
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 |
0.00 |
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 |
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other working capital changes |
0.04 |
0.06 |
0.03 |
0.01 |
0.01 |
0.00 |
0.04 |
0.03 |
0.01 |
-0.08 |
0.01 |
0.02 |
0.04 |
0.08 |
0.01 |
0.02 |
0.01 |
0.02 |
-0.01 |
0.01 |
0.03 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
-0.01 |
0.04 |
0.00 |
0.02 |
0.03 |
0.02 |
-0.01 |
0.00 |
0.01 |
0.02 |
-0.02 |
0.02 |
0.00 |
0.04 |
-0.04 |
0.01 |
-0.02 |
-0.04 |
-0.13 |
-0.01 |
-0.07 |
0.00 |
-0.01 |
0.00 |
-0.02 |
-0.11 |
-0.02 |
| Capital expenditures |
0.00 |
-2.15 |
-0.51 |
-0.40 |
0.00 |
-0.22 |
-0.22 |
-0.26 |
-0.20 |
-0.18 |
-0.24 |
-0.21 |
-0.13 |
-0.83 |
-0.20 |
-0.11 |
-0.14 |
-0.16 |
-0.43 |
-0.36 |
-0.16 |
-0.13 |
-0.71 |
-0.04 |
-0.06 |
-0.03 |
-0.13 |
-0.19 |
-0.13 |
-0.36 |
-0.09 |
-0.14 |
-0.05 |
-0.02 |
-0.16 |
-0.03 |
-0.01 |
-0.04 |
-0.02 |
-0.02 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
-0.38 |
-1.36 |
-0.22 |
-0.02 |
-0.20 |
-0.03 |
-0.04 |
-0.02 |
-0.04 |
0.02 |
-0.09 |
-0.04 |
0.00 |
0.09 |
-0.11 |
-0.06 |
-0.03 |
0.00 |
-0.57 |
-0.07 |
0.03 |
-0.20 |
0.03 |
-0.12 |
0.02 |
-0.06 |
-0.01 |
-0.06 |
-0.06 |
-0.04 |
-0.11 |
0.07 |
-0.09 |
-0.01 |
-0.08 |
-0.04 |
-0.01 |
0.00 |
0.00 |
0.03 |
0.00 |
-0.03 |
-0.02 |
-0.01 |
-0.01 |
0.02 |
-0.08 |
0.01 |
0.00 |
0.00 |
-0.01 |
0.00 |
-0.02 |
| Dividend payout |
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
-0.01 |
|
-0.01 |
|
|
|
|
|
|
0.00 |
|
|
|
0.00 |
-0.01 |
-0.02 |
|
0.00 |
0.00 |
0.00 |
|
0.00 |
-0.19 |
-0.18 |
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock repurchases |
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
|
-0.01 |
|
|
|
|
|
|
|
|
|
|
0.10 |
0.03 |
0.11 |
|
0.20 |
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 |
| Net Debt Issuance |
0.74 |
2.05 |
0.85 |
0.39 |
0.22 |
0.36 |
0.15 |
0.19 |
0.05 |
0.31 |
0.23 |
0.01 |
0.41 |
0.43 |
0.29 |
0.09 |
0.23 |
0.12 |
0.88 |
0.26 |
0.94 |
-0.30 |
0.81 |
0.17 |
-0.07 |
0.12 |
-0.07 |
0.59 |
-0.05 |
0.29 |
0.20 |
0.25 |
0.11 |
0.20 |
0.35 |
0.03 |
0.11 |
0.01 |
-0.01 |
0.01 |
0.08 |
0.06 |
0.01 |
0.01 |
0.10 |
0.00 |
0.14 |
-0.01 |
0.08 |
0.02 |
-0.01 |
0.12 |
0.08 |
|
| Change in cash |
0.45 |
-1.26 |
0.19 |
0.01 |
0.07 |
0.15 |
-0.04 |
-0.04 |
-0.15 |
0.10 |
-0.07 |
-0.21 |
0.33 |
-0.18 |
0.00 |
-0.06 |
0.08 |
-0.02 |
-0.11 |
-0.14 |
0.85 |
-0.61 |
0.16 |
0.02 |
0.00 |
0.06 |
-0.11 |
0.39 |
-0.04 |
-0.08 |
0.04 |
0.20 |
-0.04 |
-0.02 |
-0.07 |
-0.01 |
0.07 |
0.00 |
-0.03 |
0.05 |
0.04 |
0.01 |
-0.02 |
-0.03 |
-0.03 |
0.02 |
0.00 |
0.01 |
0.07 |
0.03 |
-0.03 |
0.01 |
0.04 |