California Resources Corp
|
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 |
| Total revenue |
3.60 |
2.96 |
2.81 |
3.26 |
2.57 |
1.61 |
2.69 |
3.06 |
2.10 |
1.75 |
2.35 |
4.18 |
4.28 |
4.07 |
3.93 |
| Cost of revenue |
2.18 |
1.76 |
1.49 |
1.52 |
1.32 |
1.21 |
1.43 |
1.48 |
1.47 |
1.38 |
1.99 |
2.36 |
2.33 |
2.39 |
1.86 |
| Gross profit |
1.43 |
1.20 |
1.33 |
1.74 |
1.25 |
0.40 |
1.26 |
1.59 |
0.63 |
0.37 |
0.36 |
1.82 |
1.96 |
1.69 |
2.07 |
| Selling, general and administrative |
0.33 |
0.32 |
0.27 |
0.22 |
0.20 |
0.25 |
0.29 |
0.30 |
0.25 |
0.24 |
0.35 |
0.29 |
0.27 |
0.27 |
0.29 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
0.24 |
0.23 |
0.17 |
0.16 |
0.15 |
0.14 |
0.12 |
0.15 |
0.14 |
0.15 |
0.18 |
0.21 |
0.25 |
0.19 |
0.14 |
| Operating income |
0.85 |
0.65 |
0.89 |
1.35 |
0.90 |
0.01 |
0.85 |
1.14 |
0.07 |
-0.01 |
-0.17 |
1.32 |
1.45 |
1.22 |
1.64 |
| Non-operating income (net) |
-0.35 |
-0.14 |
-0.15 |
-0.59 |
-0.67 |
1.86 |
-0.75 |
-0.71 |
-0.34 |
0.22 |
-5.30 |
-3.74 |
0.00 |
-0.04 |
0.00 |
| Income before tax |
0.50 |
0.52 |
0.75 |
0.76 |
0.23 |
1.87 |
0.10 |
0.43 |
-0.26 |
0.20 |
-5.48 |
-2.42 |
1.45 |
1.18 |
1.64 |
| Income tax expense |
0.14 |
0.14 |
0.18 |
0.24 |
-0.40 |
-1.46 |
0.00 |
0.10 |
0.34 |
-0.08 |
-1.92 |
-0.99 |
0.58 |
0.48 |
0.67 |
| Net income |
0.36 |
0.38 |
0.56 |
0.52 |
0.61 |
1.88 |
-0.03 |
0.33 |
-0.27 |
0.28 |
-3.55 |
-1.43 |
0.87 |
0.70 |
0.97 |
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 |
0.97 |
0.87 |
0.88 |
0.82 |
0.91 |
0.93 |
1.00 |
0.51 |
0.53 |
0.61 |
0.66 |
0.56 |
0.98 |
0.81 |
0.88 |
0.85 |
0.72 |
0.71 |
0.71 |
0.57 |
0.58 |
0.43 |
0.41 |
0.28 |
0.49 |
0.64 |
0.64 |
0.63 |
0.78 |
0.82 |
0.88 |
0.72 |
0.65 |
0.60 |
0.51 |
0.47 |
0.52 |
0.50 |
0.47 |
0.44 |
0.35 |
0.51 |
0.56 |
0.65 |
0.58 |
0.82 |
1.09 |
1.14 |
1.12 |
1.08 |
1.11 |
1.05 |
1.05 |
| Cost of revenue |
0.58 |
0.56 |
0.54 |
0.52 |
0.56 |
0.58 |
0.56 |
0.30 |
0.32 |
0.33 |
0.33 |
0.31 |
0.52 |
0.43 |
0.43 |
0.36 |
0.30 |
0.34 |
0.35 |
0.29 |
0.32 |
0.30 |
0.29 |
0.22 |
0.32 |
0.33 |
0.34 |
0.36 |
0.36 |
0.38 |
0.37 |
0.36 |
0.34 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.35 |
0.33 |
0.33 |
0.47 |
0.50 |
0.49 |
0.50 |
0.56 |
0.57 |
0.56 |
0.58 |
0.64 |
0.53 |
0.55 |
0.54 |
| Gross profit |
0.39 |
0.31 |
0.34 |
0.30 |
0.35 |
0.35 |
0.44 |
0.21 |
0.20 |
0.28 |
0.33 |
0.25 |
0.47 |
0.39 |
0.45 |
0.48 |
0.42 |
0.37 |
0.36 |
0.28 |
0.26 |
0.13 |
0.12 |
0.06 |
0.18 |
0.31 |
0.30 |
0.27 |
0.42 |
0.44 |
0.51 |
0.35 |
0.31 |
0.23 |
0.15 |
0.11 |
0.16 |
0.14 |
0.12 |
0.25 |
0.02 |
0.10 |
0.06 |
0.16 |
0.08 |
0.27 |
0.53 |
0.58 |
0.54 |
0.44 |
0.58 |
0.50 |
0.50 |
| Selling, general and administrative |
0.11 |
0.10 |
0.09 |
0.08 |
0.07 |
0.10 |
0.11 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.07 |
0.06 |
0.06 |
0.07 |
0.08 |
0.08 |
0.07 |
0.08 |
0.09 |
0.06 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.06 |
0.13 |
0.09 |
0.08 |
0.09 |
0.09 |
0.07 |
0.09 |
0.11 |
0.07 |
0.09 |
0.07 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
0.07 |
0.06 |
0.07 |
0.05 |
0.07 |
0.07 |
0.09 |
0.04 |
0.04 |
0.03 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.02 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.05 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.04 |
0.05 |
0.03 |
0.33 |
0.24 |
0.04 |
-0.06 |
0.00 |
0.02 |
0.03 |
0.12 |
0.02 |
0.08 |
0.08 |
0.07 |
0.08 |
0.07 |
| Operating income |
0.22 |
0.16 |
0.18 |
0.18 |
0.21 |
0.18 |
0.25 |
0.11 |
0.11 |
0.18 |
0.22 |
0.14 |
0.36 |
0.29 |
0.35 |
0.39 |
0.33 |
0.28 |
0.27 |
0.20 |
0.17 |
0.05 |
0.01 |
-0.04 |
0.08 |
0.21 |
0.19 |
0.16 |
0.29 |
0.35 |
0.39 |
0.23 |
0.21 |
0.13 |
-0.14 |
0.02 |
0.06 |
0.02 |
0.03 |
0.05 |
-0.14 |
-0.06 |
-0.10 |
-0.06 |
-0.12 |
-1.13 |
0.72 |
0.78 |
0.42 |
0.39 |
0.43 |
0.34 |
0.36 |
| Non-operating income (net) |
-0.98 |
-0.14 |
-0.11 |
0.06 |
-0.05 |
-0.14 |
0.24 |
-0.10 |
-0.13 |
0.09 |
-0.25 |
0.00 |
0.02 |
-0.17 |
0.23 |
-0.12 |
-0.53 |
0.04 |
-0.17 |
-0.31 |
-0.26 |
3.82 |
-0.02 |
-0.20 |
-1.82 |
-0.23 |
-0.07 |
-0.12 |
-0.34 |
0.05 |
-0.30 |
-0.29 |
-0.20 |
-0.27 |
0.01 |
-0.07 |
-0.01 |
-0.10 |
0.52 |
-0.19 |
0.02 |
-4.98 |
-0.05 |
-0.06 |
-0.05 |
-2.39 |
-0.40 |
-0.38 |
-0.04 |
-0.03 |
-0.04 |
0.00 |
0.00 |
| Income before tax |
-0.76 |
0.02 |
0.08 |
0.24 |
0.16 |
0.04 |
0.48 |
0.01 |
-0.02 |
0.27 |
-0.03 |
0.14 |
0.38 |
0.12 |
0.58 |
0.27 |
-0.20 |
0.32 |
0.11 |
-0.11 |
-0.09 |
3.87 |
-0.01 |
-0.25 |
-1.75 |
-0.02 |
0.13 |
0.04 |
-0.04 |
0.39 |
0.09 |
-0.06 |
0.01 |
-0.14 |
-0.13 |
-0.05 |
0.05 |
-0.08 |
0.55 |
-0.14 |
-0.13 |
-5.04 |
-0.15 |
-0.11 |
-0.17 |
-3.52 |
0.32 |
0.41 |
0.37 |
0.35 |
0.39 |
0.34 |
0.36 |
| Income tax expense |
-0.05 |
0.01 |
0.01 |
0.07 |
0.05 |
0.01 |
0.14 |
0.00 |
-0.01 |
0.08 |
-0.01 |
0.04 |
0.08 |
0.03 |
0.15 |
0.08 |
-0.03 |
-0.40 |
0.00 |
0.00 |
0.01 |
0.00 |
0.02 |
0.02 |
0.05 |
0.00 |
0.03 |
0.03 |
0.02 |
0.01 |
0.03 |
0.02 |
0.01 |
0.09 |
0.00 |
0.00 |
0.00 |
0.36 |
-0.55 |
0.19 |
-0.08 |
-1.76 |
-0.05 |
-0.05 |
-0.07 |
-1.43 |
0.13 |
0.16 |
0.15 |
0.14 |
0.16 |
0.14 |
0.15 |
| Net income |
-0.71 |
0.01 |
0.06 |
0.17 |
0.12 |
0.03 |
0.35 |
0.01 |
-0.01 |
0.19 |
-0.02 |
0.10 |
0.30 |
0.08 |
0.43 |
0.19 |
-0.18 |
0.71 |
0.10 |
-0.11 |
-0.09 |
3.84 |
-0.03 |
-0.27 |
-1.80 |
-0.07 |
0.09 |
0.01 |
-0.07 |
0.34 |
0.06 |
-0.08 |
0.00 |
-0.14 |
-0.13 |
-0.05 |
0.05 |
-0.08 |
0.55 |
-0.14 |
-0.05 |
-3.28 |
-0.10 |
-0.07 |
-0.10 |
-2.09 |
0.19 |
0.25 |
0.22 |
0.21 |
0.24 |
0.21 |
0.22 |
|
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 |
| Cash and cash equivalents |
0.13 |
0.37 |
0.50 |
0.31 |
0.31 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
|
|
|
| Short-term investments |
|
4.78 |
|
|
|
|
|
|
0.00 |
|
|
|
|
|
|
| Accounts receivable, net |
0.46 |
0.47 |
0.28 |
0.41 |
0.29 |
0.22 |
0.35 |
0.37 |
0.35 |
0.28 |
0.24 |
0.43 |
0.03 |
0.09 |
|
| Inventories |
0.11 |
0.09 |
0.07 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.07 |
0.08 |
0.08 |
|
| Other current assets |
0.25 |
0.10 |
0.08 |
0.09 |
0.10 |
0.02 |
0.06 |
0.00 |
0.04 |
0.08 |
0.13 |
0.19 |
0.15 |
0.07 |
|
| Total current assets |
0.94 |
1.02 |
0.93 |
0.86 |
0.75 |
0.33 |
0.49 |
0.64 |
0.48 |
0.43 |
0.44 |
0.70 |
0.25 |
0.25 |
|
| Property, plant and equipment, net |
5.99 |
5.79 |
2.84 |
2.86 |
2.64 |
2.69 |
6.41 |
6.46 |
5.70 |
5.89 |
|
|
|
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term investments |
0.11 |
0.09 |
0.02 |
0.01 |
0.00 |
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
7.40 |
7.14 |
4.00 |
3.97 |
3.85 |
3.07 |
6.96 |
7.16 |
6.21 |
6.35 |
7.05 |
12.50 |
14.30 |
13.76 |
|
|
| Accounts payable |
0.45 |
0.37 |
0.25 |
0.35 |
0.27 |
0.21 |
0.30 |
0.39 |
0.26 |
0.22 |
0.26 |
0.59 |
0.45 |
0.37 |
|
| Short-term debt |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.13 |
0.00 |
0.00 |
0.10 |
0.10 |
|
|
|
|
| Current portion of long-term debt |
|
|
|
|
|
|
0.10 |
|
|
0.10 |
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.58 |
0.50 |
0.34 |
0.50 |
0.55 |
0.25 |
0.29 |
0.22 |
0.48 |
0.41 |
0.22 |
0.32 |
0.24 |
0.18 |
|
| Long-term debt |
1.28 |
1.13 |
0.54 |
0.59 |
0.59 |
0.60 |
4.88 |
5.25 |
5.31 |
5.17 |
|
|
|
|
|
| Capital lease obligations |
0.08 |
0.09 |
0.07 |
0.07 |
0.05 |
0.04 |
0.07 |
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.15 |
0.15 |
0.06 |
0.62 |
0.58 |
0.02 |
0.68 |
0.14 |
0.17 |
0.22 |
|
|
|
|
|
| Total liabilities |
3.73 |
3.60 |
1.78 |
2.10 |
2.16 |
1.89 |
6.45 |
6.65 |
6.93 |
6.91 |
7.97 |
9.89 |
4.31 |
3.90 |
|
|
| Common stock and paid-in capital |
1.77 |
1.86 |
0.80 |
0.93 |
1.21 |
1.26 |
4.98 |
5.85 |
4.95 |
4.85 |
4.77 |
4.73 |
9.99 |
9.86 |
0.00 |
| Retained earnings |
1.91 |
1.68 |
1.42 |
0.94 |
0.48 |
-0.12 |
-5.37 |
-5.34 |
-5.67 |
-5.40 |
-5.68 |
-2.12 |
|
|
|
| Common shares outstanding |
87 |
81 |
73 |
78 |
83 |
83 |
49 |
47 |
43 |
40 |
38 |
38 |
49 |
49 |
49 |
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 |
0.04 |
0.13 |
0.20 |
0.07 |
0.21 |
0.37 |
0.24 |
1.03 |
0.40 |
0.50 |
0.48 |
0.45 |
0.48 |
0.31 |
0.36 |
0.32 |
0.33 |
0.31 |
0.19 |
0.15 |
0.13 |
0.03 |
0.12 |
0.13 |
0.08 |
0.02 |
0.02 |
0.03 |
0.04 |
0.02 |
0.03 |
0.04 |
0.49 |
0.02 |
0.03 |
0.01 |
0.05 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.04 |
0.03 |
0.01 |
0.11 |
|
|
|
|
|
|
| Short-term investments |
|
|
|
|
|
|
|
|
2.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
0.58 |
0.46 |
0.40 |
0.39 |
0.43 |
0.47 |
0.39 |
0.29 |
0.30 |
0.28 |
0.31 |
0.25 |
0.32 |
0.41 |
0.36 |
0.38 |
0.36 |
0.29 |
0.30 |
0.29 |
0.25 |
0.22 |
0.20 |
0.18 |
0.19 |
0.35 |
0.31 |
0.30 |
0.36 |
0.37 |
0.38 |
0.37 |
0.32 |
0.35 |
0.29 |
0.25 |
0.25 |
0.28 |
0.24 |
0.20 |
0.17 |
0.24 |
0.22 |
0.27 |
0.24 |
0.31 |
0.44 |
0.02 |
0.02 |
0.03 |
|
|
|
| Inventories |
0.11 |
0.11 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
|
|
|
| Other current assets |
0.07 |
0.25 |
0.12 |
0.17 |
0.07 |
0.10 |
0.16 |
0.06 |
0.06 |
0.08 |
0.49 |
0.10 |
0.11 |
0.09 |
0.11 |
0.09 |
0.09 |
0.10 |
0.11 |
0.08 |
0.03 |
0.02 |
0.04 |
0.03 |
0.03 |
0.06 |
0.12 |
0.13 |
0.10 |
0.19 |
0.07 |
0.09 |
0.08 |
0.05 |
0.07 |
0.07 |
0.05 |
0.08 |
0.05 |
0.13 |
0.19 |
0.13 |
0.31 |
0.28 |
0.31 |
0.31 |
0.28 |
0.19 |
0.14 |
0.15 |
|
|
|
| Total current assets |
0.79 |
0.94 |
0.81 |
0.73 |
0.80 |
1.02 |
0.87 |
1.44 |
0.84 |
0.93 |
0.93 |
0.87 |
0.97 |
0.86 |
0.88 |
0.85 |
0.83 |
0.75 |
0.66 |
0.58 |
0.46 |
0.33 |
0.42 |
0.40 |
0.36 |
0.49 |
0.51 |
0.52 |
0.58 |
0.64 |
0.55 |
0.56 |
0.95 |
0.48 |
0.45 |
0.39 |
0.41 |
0.43 |
0.36 |
0.39 |
0.43 |
0.44 |
0.60 |
0.66 |
0.65 |
0.70 |
0.90 |
0.28 |
0.24 |
0.25 |
|
|
|
| Property, plant and equipment, net |
|
5.99 |
5.63 |
5.65 |
5.72 |
5.79 |
5.94 |
|
|
|
2.79 |
2.83 |
2.83 |
2.86 |
2.77 |
2.71 |
2.68 |
2.64 |
2.63 |
2.61 |
2.66 |
2.69 |
4.40 |
4.49 |
4.58 |
6.41 |
6.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
|
|
|
|
|
|
|
|
0.30 |
|
|
0.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term investments |
0.10 |
0.11 |
0.10 |
0.09 |
0.08 |
0.09 |
0.08 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
7.15 |
7.40 |
6.75 |
6.71 |
6.83 |
7.14 |
7.13 |
4.49 |
3.91 |
4.00 |
2.98 |
3.90 |
4.00 |
3.97 |
3.99 |
4.02 |
4.03 |
3.85 |
3.34 |
3.24 |
3.18 |
3.07 |
4.86 |
4.93 |
4.97 |
6.96 |
7.04 |
7.03 |
7.23 |
7.16 |
6.98 |
6.94 |
6.70 |
6.21 |
6.18 |
6.15 |
6.24 |
6.35 |
6.33 |
6.48 |
6.66 |
7.05 |
11.91 |
12.12 |
12.26 |
12.50 |
15.66 |
14.75 |
14.45 |
14.30 |
|
|
|
|
| Accounts payable |
0.47 |
0.45 |
0.32 |
0.33 |
0.34 |
0.37 |
0.35 |
0.25 |
0.25 |
0.25 |
0.22 |
0.21 |
0.26 |
0.35 |
0.31 |
0.29 |
0.29 |
0.27 |
0.26 |
0.25 |
0.21 |
0.21 |
0.22 |
0.20 |
0.28 |
0.30 |
0.32 |
0.29 |
0.30 |
0.39 |
0.35 |
0.33 |
0.29 |
0.26 |
0.26 |
0.24 |
0.24 |
0.22 |
0.21 |
0.19 |
0.23 |
0.26 |
0.28 |
0.28 |
0.37 |
0.59 |
0.58 |
0.50 |
0.48 |
0.45 |
|
|
|
| Short-term debt |
0.01 |
0.02 |
0.14 |
0.14 |
0.14 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.74 |
5.10 |
0.02 |
0.13 |
0.14 |
0.13 |
0.10 |
|
|
|
|
|
0.10 |
0.10 |
0.10 |
0.10 |
0.07 |
0.10 |
0.10 |
0.10 |
0.08 |
0.05 |
0.03 |
|
|
|
|
|
|
|
|
| Current portion of long-term debt |
|
|
0.12 |
0.12 |
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.73 |
5.08 |
|
0.10 |
0.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.96 |
0.58 |
0.46 |
0.34 |
0.38 |
0.50 |
0.42 |
0.29 |
0.27 |
0.30 |
0.69 |
0.36 |
0.42 |
0.50 |
0.56 |
0.91 |
0.91 |
0.58 |
0.69 |
0.63 |
0.40 |
0.25 |
0.23 |
0.47 |
0.24 |
0.29 |
0.21 |
0.16 |
0.23 |
0.18 |
0.46 |
0.45 |
0.37 |
0.35 |
0.38 |
0.26 |
0.35 |
0.41 |
0.38 |
0.31 |
0.31 |
0.22 |
0.39 |
0.36 |
0.34 |
0.32 |
0.27 |
6.18 |
0.21 |
0.24 |
|
|
|
| Long-term debt |
1.31 |
1.28 |
0.89 |
0.89 |
0.89 |
1.13 |
1.13 |
1.16 |
0.54 |
0.54 |
0.59 |
0.59 |
0.59 |
0.59 |
0.59 |
0.59 |
0.59 |
0.59 |
0.59 |
0.59 |
0.59 |
0.60 |
4.52 |
|
4.86 |
4.88 |
4.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
0.07 |
0.08 |
0.09 |
0.08 |
0.09 |
0.09 |
0.09 |
0.07 |
0.08 |
0.07 |
0.07 |
0.08 |
0.06 |
0.07 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.01 |
0.02 |
0.06 |
0.07 |
0.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.14 |
0.15 |
0.14 |
0.17 |
0.15 |
0.15 |
0.15 |
0.11 |
0.11 |
0.06 |
0.06 |
0.41 |
0.60 |
0.62 |
0.58 |
0.57 |
0.60 |
0.58 |
0.59 |
0.02 |
0.02 |
0.02 |
0.73 |
0.72 |
0.18 |
0.68 |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
4.23 |
3.73 |
3.31 |
3.31 |
3.31 |
3.60 |
3.63 |
2.44 |
1.82 |
1.78 |
0.93 |
1.79 |
1.91 |
2.10 |
2.13 |
2.50 |
2.60 |
2.16 |
2.29 |
2.33 |
2.10 |
1.89 |
6.44 |
6.48 |
6.25 |
6.45 |
6.45 |
6.53 |
6.75 |
6.65 |
6.84 |
6.85 |
6.63 |
6.93 |
6.76 |
6.65 |
6.68 |
6.91 |
6.83 |
7.52 |
7.61 |
7.97 |
9.56 |
9.66 |
9.75 |
9.89 |
4.79 |
10.47 |
4.47 |
4.31 |
|
|
|
|
| Common stock and paid-in capital |
1.76 |
1.77 |
1.52 |
1.51 |
1.76 |
1.86 |
1.82 |
0.68 |
0.71 |
0.80 |
0.80 |
0.82 |
0.87 |
0.93 |
0.98 |
1.05 |
1.15 |
1.21 |
1.28 |
1.22 |
1.26 |
1.26 |
5.13 |
4.99 |
4.98 |
4.98 |
5.00 |
4.99 |
4.98 |
4.98 |
4.96 |
4.97 |
4.91 |
4.86 |
4.87 |
4.86 |
4.86 |
4.85 |
4.83 |
4.83 |
4.78 |
4.77 |
4.76 |
4.75 |
4.74 |
4.73 |
10.87 |
4.27 |
9.98 |
9.99 |
0.00 |
0.00 |
9.86 |
| Retained earnings |
1.16 |
1.91 |
1.93 |
1.90 |
1.76 |
1.68 |
1.68 |
1.37 |
1.39 |
1.42 |
1.25 |
1.30 |
1.22 |
0.94 |
0.88 |
0.46 |
0.29 |
0.48 |
-0.23 |
-0.33 |
-0.22 |
-0.12 |
-7.47 |
-7.44 |
-7.17 |
-5.37 |
-5.30 |
-5.40 |
-5.41 |
-5.34 |
-5.69 |
-5.75 |
-5.67 |
-5.67 |
-5.53 |
-5.40 |
-5.35 |
-5.40 |
-5.33 |
-5.87 |
-5.73 |
-5.68 |
-2.40 |
-2.29 |
-2.22 |
-2.12 |
|
|
|
|
|
|
|
| Common shares outstanding |
89 |
87 |
84 |
89 |
91 |
92 |
91 |
70 |
69 |
71 |
69 |
72 |
74 |
75 |
76 |
79 |
79 |
82 |
82 |
83 |
83 |
83 |
50 |
50 |
49 |
49 |
49 |
49 |
49 |
49 |
49 |
48 |
44 |
44 |
43 |
42 |
43 |
42 |
41 |
40 |
39 |
38 |
38 |
38 |
38 |
38 |
39 |
50 |
50 |
39 |
50 |
39 |
50 |
|
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.63 |
0.48 |
0.27 |
0.20 |
0.21 |
0.36 |
0.47 |
0.55 |
0.57 |
0.56 |
1.01 |
1.30 |
1.22 |
1.05 |
0.75 |
| Stock-based compensation |
|
|
0.05 |
0.03 |
-0.21 |
0.00 |
0.03 |
0.07 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.02 |
|
| Change in inventory |
-0.01 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.03 |
-0.01 |
0.00 |
0.00 |
|
0.00 |
0.01 |
-0.02 |
0.00 |
| Other working capital changes |
0.24 |
0.13 |
0.34 |
0.46 |
0.67 |
-0.26 |
0.15 |
-0.15 |
-0.35 |
-0.46 |
-0.65 |
1.04 |
1.22 |
1.17 |
1.71 |
| Capital expenditures |
-0.32 |
-0.26 |
-0.19 |
-0.01 |
-0.19 |
-0.05 |
-0.46 |
-0.69 |
-0.37 |
-0.08 |
-0.40 |
-2.02 |
-1.67 |
-2.33 |
-2.16 |
| Others incl. marketable securities changes |
-0.40 |
-0.82 |
0.01 |
-0.31 |
0.03 |
0.01 |
0.06 |
0.33 |
0.16 |
0.01 |
-0.36 |
-0.29 |
-0.04 |
-0.42 |
-1.40 |
| Dividend payout |
-0.14 |
-0.11 |
-0.08 |
-0.06 |
-0.01 |
-0.45 |
-2.33 |
-2.82 |
|
0.00 |
-0.01 |
-6.00 |
-0.76 |
|
|
| Common stock repurchases |
-0.38 |
-0.19 |
-0.14 |
-0.31 |
-0.15 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.01 |
|
|
|
|
| Net Debt Issuance |
0.13 |
0.65 |
-0.06 |
0.00 |
-0.06 |
0.39 |
2.05 |
2.73 |
-0.02 |
-0.07 |
0.36 |
5.96 |
0.00 |
0.53 |
1.11 |
|
| Change in cash |
-0.24 |
-0.12 |
0.19 |
0.00 |
0.28 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.16 |
0.17 |
0.15 |
0.13 |
0.13 |
0.17 |
0.17 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.10 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.05 |
0.05 |
0.07 |
0.09 |
0.09 |
0.12 |
0.11 |
0.12 |
0.13 |
0.12 |
0.14 |
0.13 |
0.13 |
0.12 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.15 |
0.25 |
0.25 |
0.25 |
0.25 |
0.31 |
0.30 |
0.29 |
0.29 |
0.29 |
0.29 |
0.28 |
0.28 |
| Stock-based compensation |
|
|
|
|
|
|
|
|
0.01 |
0.05 |
0.03 |
-0.06 |
0.02 |
0.03 |
|
0.01 |
-0.05 |
-0.21 |
|
|
|
|
0.00 |
0.00 |
0.00 |
0.03 |
|
0.01 |
0.02 |
-0.01 |
0.02 |
0.03 |
0.01 |
0.01 |
0.01 |
0.01 |
|
0.03 |
|
|
|
0.03 |
|
|
|
0.03 |
|
|
|
0.03 |
|
|
|
| Change in inventory |
|
-0.01 |
|
|
|
|
|
|
|
-0.01 |
|
|
|
|
|
|
|
-0.14 |
|
|
0.00 |
0.78 |
|
|
|
|
|
|
|
-0.01 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
|
0.01 |
|
|
|
| Other working capital changes |
-0.05 |
0.08 |
0.13 |
0.04 |
0.06 |
0.03 |
0.05 |
0.03 |
0.01 |
0.02 |
0.02 |
0.11 |
0.23 |
-0.01 |
0.18 |
0.11 |
0.15 |
0.49 |
0.12 |
0.07 |
0.09 |
-0.88 |
-0.04 |
-0.22 |
0.11 |
-0.01 |
0.15 |
-0.02 |
0.02 |
-0.06 |
0.02 |
-0.12 |
0.07 |
-0.12 |
-0.04 |
-0.16 |
-0.01 |
-0.19 |
-0.04 |
-0.21 |
-0.03 |
-0.29 |
-0.07 |
-0.13 |
-0.14 |
0.16 |
0.33 |
0.20 |
0.45 |
0.24 |
0.44 |
0.19 |
0.43 |
| Capital expenditures |
-0.13 |
-0.12 |
-0.09 |
-0.06 |
-0.06 |
-0.09 |
-0.08 |
-0.03 |
-0.05 |
-0.07 |
-0.12 |
-0.04 |
-0.05 |
-0.08 |
-0.11 |
-0.10 |
-0.10 |
-0.07 |
-0.05 |
-0.05 |
-0.03 |
-0.01 |
0.00 |
0.00 |
-0.03 |
-0.06 |
-0.12 |
-0.14 |
-0.13 |
-0.19 |
-0.18 |
-0.19 |
-0.14 |
-0.14 |
-0.10 |
-0.08 |
-0.05 |
-0.03 |
-0.02 |
-0.01 |
-0.03 |
-0.08 |
-0.09 |
-0.13 |
-0.31 |
-0.45 |
-0.57 |
-0.53 |
-0.48 |
-0.49 |
-0.44 |
-0.40 |
-0.34 |
| Others incl. marketable securities changes |
-0.02 |
-0.39 |
0.00 |
0.01 |
-0.02 |
0.02 |
-0.85 |
0.00 |
0.01 |
0.02 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.02 |
0.05 |
0.06 |
-0.04 |
0.01 |
0.01 |
0.00 |
0.00 |
-0.01 |
0.02 |
-0.04 |
0.00 |
0.15 |
0.00 |
-0.01 |
0.02 |
-0.43 |
0.75 |
0.00 |
0.05 |
0.01 |
0.10 |
0.00 |
0.01 |
0.02 |
0.00 |
-0.13 |
-0.01 |
0.00 |
-0.01 |
-0.25 |
-0.01 |
-0.03 |
0.00 |
-0.01 |
0.00 |
-0.02 |
-0.01 |
| Dividend payout |
-0.04 |
-0.03 |
-0.03 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.01 |
|
|
|
|
|
|
-0.66 |
|
|
-0.67 |
|
-0.08 |
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
|
-5.85 |
-0.05 |
-0.04 |
-0.24 |
-0.08 |
-0.28 |
-0.05 |
-0.36 |
| Common stock repurchases |
-0.01 |
-0.03 |
-0.03 |
-0.22 |
-0.10 |
-0.06 |
-0.04 |
-0.04 |
-0.06 |
0.00 |
-0.02 |
-0.07 |
-0.06 |
-0.07 |
-0.08 |
-0.10 |
-0.07 |
-0.06 |
-0.04 |
-0.05 |
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 |
|
|
|
|
|
|
|
0.41 |
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
-0.01 |
0.27 |
0.00 |
0.00 |
-0.13 |
0.09 |
-0.01 |
0.62 |
-0.04 |
-0.04 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.05 |
-0.05 |
0.20 |
-0.16 |
-0.04 |
-0.15 |
0.52 |
0.00 |
0.11 |
0.67 |
0.14 |
-0.25 |
0.11 |
-0.03 |
0.05 |
-0.14 |
0.05 |
-0.08 |
0.05 |
-0.09 |
0.24 |
-0.11 |
-0.39 |
0.21 |
5.96 |
0.10 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Change in cash |
-0.09 |
-0.06 |
0.12 |
-0.14 |
-0.16 |
0.13 |
-0.79 |
0.63 |
-0.09 |
0.02 |
-0.07 |
-0.03 |
0.17 |
-0.05 |
0.03 |
0.00 |
0.02 |
0.12 |
0.04 |
0.02 |
0.10 |
-0.09 |
0.00 |
0.05 |
0.06 |
-0.01 |
-0.01 |
-0.02 |
0.03 |
-0.01 |
-0.01 |
-0.45 |
0.47 |
-0.01 |
0.02 |
-0.04 |
0.04 |
0.00 |
0.01 |
-0.01 |
0.00 |
0.01 |
-0.03 |
0.01 |
0.01 |
-0.09 |
0.11 |
-0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |