BLACKSTONE MORTGAGE TRUST, INC.
|
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 |
1.52 |
1.77 |
2.01 |
1.32 |
0.51 |
0.43 |
0.42 |
0.40 |
0.30 |
0.33 |
0.28 |
0.18 |
0.05 |
0.04 |
0.05 |
0.17 |
0.13 |
0.21 |
0.26 |
0.18 |
| Cost of revenue |
0.35 |
0.12 |
0.12 |
0.11 |
0.09 |
0.08 |
0.46 |
0.36 |
0.23 |
0.18 |
0.15 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Gross profit |
1.17 |
1.65 |
1.89 |
1.21 |
0.51 |
0.43 |
0.42 |
0.40 |
0.30 |
0.33 |
0.28 |
0.17 |
0.05 |
0.04 |
0.05 |
0.17 |
0.12 |
0.21 |
0.26 |
0.18 |
| Selling, general and administrative |
0.05 |
0.05 |
0.04 |
0.04 |
0.12 |
0.12 |
0.11 |
0.11 |
0.08 |
0.08 |
0.08 |
0.04 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
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 |
|
|
|
|
|
| Other operating expenses |
0.03 |
0.51 |
0.24 |
0.20 |
-0.22 |
-0.41 |
-0.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.01 |
-0.05 |
-0.01 |
0.27 |
0.56 |
0.13 |
0.16 |
0.10 |
| Operating income |
1.09 |
1.09 |
1.62 |
0.97 |
0.42 |
0.14 |
0.31 |
0.65 |
0.45 |
0.42 |
0.35 |
0.08 |
0.03 |
0.08 |
0.36 |
-0.12 |
-0.46 |
0.05 |
0.07 |
0.05 |
| Non-operating income (net) |
-0.98 |
-1.29 |
-1.36 |
-0.71 |
0.00 |
0.00 |
0.00 |
-0.36 |
-0.23 |
-0.18 |
-0.14 |
0.02 |
0.00 |
0.20 |
-0.10 |
-0.07 |
-0.12 |
-0.11 |
0.01 |
0.00 |
| Income before tax |
0.11 |
-0.20 |
0.26 |
0.25 |
0.42 |
0.14 |
0.31 |
0.29 |
0.22 |
0.25 |
0.21 |
0.10 |
0.03 |
0.28 |
0.25 |
-0.18 |
-0.58 |
-0.06 |
0.08 |
0.05 |
| Income tax expense |
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 |
| Net income |
0.11 |
-0.20 |
0.25 |
0.25 |
0.42 |
0.14 |
0.31 |
0.29 |
0.22 |
0.24 |
0.20 |
0.09 |
0.02 |
0.18 |
0.26 |
-0.19 |
-0.58 |
-0.06 |
0.08 |
0.05 |
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 |
0.38 |
0.39 |
0.37 |
0.39 |
0.37 |
0.40 |
0.43 |
0.46 |
0.48 |
0.50 |
0.51 |
0.51 |
0.48 |
0.45 |
0.35 |
0.28 |
0.23 |
0.27 |
0.20 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.20 |
0.22 |
0.21 |
0.22 |
0.22 |
0.21 |
0.20 |
0.19 |
0.16 |
0.15 |
0.15 |
0.13 |
0.12 |
0.12 |
0.13 |
0.09 |
0.08 |
0.08 |
0.09 |
0.05 |
0.06 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
0.03 |
0.01 |
0.01 |
0.00 |
-0.04 |
0.02 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.03 |
0.02 |
0.04 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
| Cost of revenue |
0.30 |
0.12 |
0.07 |
0.08 |
0.08 |
0.06 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
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 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.11 |
-0.01 |
0.01 |
0.06 |
0.36 |
0.05 |
0.01 |
0.08 |
0.06 |
0.01 |
0.06 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Gross profit |
0.08 |
0.27 |
0.30 |
0.31 |
0.29 |
0.34 |
0.40 |
0.44 |
0.46 |
0.47 |
0.49 |
0.48 |
0.45 |
0.42 |
0.33 |
0.25 |
0.21 |
0.24 |
0.18 |
0.17 |
0.17 |
0.17 |
0.17 |
0.17 |
0.19 |
0.20 |
0.20 |
0.20 |
0.21 |
0.19 |
0.18 |
0.17 |
0.14 |
0.13 |
0.13 |
0.11 |
0.11 |
0.10 |
0.11 |
0.09 |
0.08 |
0.08 |
0.09 |
0.05 |
0.06 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
0.03 |
0.02 |
0.01 |
0.00 |
-0.04 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.04 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
| Selling, general and administrative |
0.03 |
0.00 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.03 |
0.01 |
0.04 |
0.04 |
0.03 |
0.01 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
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 |
| 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 |
| Other operating expenses |
0.00 |
0.00 |
-0.02 |
0.02 |
0.02 |
0.01 |
0.13 |
0.14 |
0.23 |
0.11 |
0.07 |
0.02 |
-0.02 |
0.15 |
-0.01 |
0.01 |
-0.03 |
-0.01 |
-0.02 |
-0.07 |
-0.01 |
-0.01 |
0.05 |
0.12 |
0.21 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.08 |
0.07 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.02 |
0.00 |
0.00 |
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 |
0.02 |
0.00 |
0.00 |
0.00 |
| Operating income |
0.05 |
0.27 |
0.31 |
0.27 |
0.24 |
0.33 |
0.26 |
0.28 |
0.22 |
0.35 |
0.38 |
0.45 |
0.44 |
0.23 |
0.31 |
0.23 |
0.20 |
0.22 |
0.17 |
0.22 |
0.15 |
0.16 |
0.09 |
0.02 |
-0.05 |
0.08 |
0.07 |
0.08 |
0.08 |
0.07 |
0.08 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.03 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.09 |
0.01 |
0.04 |
0.03 |
0.28 |
0.04 |
-0.10 |
0.03 |
-0.03 |
-0.37 |
-0.09 |
0.01 |
-0.05 |
-0.02 |
0.04 |
0.00 |
0.05 |
0.07 |
0.06 |
0.07 |
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
| Non-operating income (net) |
-0.05 |
-0.23 |
-0.24 |
-0.26 |
-0.24 |
-0.29 |
-0.32 |
-0.34 |
-0.34 |
-0.35 |
-0.35 |
-0.34 |
-0.32 |
-0.27 |
-0.20 |
-0.14 |
-0.10 |
-0.10 |
-0.08 |
-0.08 |
-0.07 |
-0.08 |
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 |
0.00 |
0.01 |
0.02 |
0.00 |
0.00 |
0.03 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.13 |
0.00 |
0.00 |
0.05 |
-0.02 |
-0.03 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
| Income before tax |
-0.01 |
0.04 |
0.06 |
0.01 |
0.00 |
0.04 |
-0.06 |
-0.06 |
-0.12 |
0.00 |
0.03 |
0.10 |
0.12 |
-0.05 |
0.11 |
0.09 |
0.10 |
0.12 |
0.08 |
0.13 |
0.08 |
0.08 |
0.09 |
0.02 |
-0.05 |
0.08 |
0.07 |
0.08 |
0.08 |
0.07 |
0.08 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.07 |
0.07 |
0.06 |
0.07 |
0.07 |
0.03 |
0.05 |
0.03 |
0.02 |
0.04 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.12 |
0.01 |
0.00 |
0.14 |
-0.01 |
0.01 |
0.01 |
0.25 |
0.01 |
-0.13 |
0.00 |
-0.06 |
-0.39 |
-0.11 |
-0.01 |
-0.07 |
-0.05 |
0.01 |
-0.03 |
0.01 |
0.03 |
0.02 |
0.03 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
| Income tax expense |
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 |
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 |
-0.01 |
0.04 |
0.06 |
0.01 |
0.00 |
0.04 |
-0.06 |
-0.06 |
-0.12 |
0.00 |
0.03 |
0.10 |
0.12 |
-0.05 |
0.10 |
0.09 |
0.10 |
0.12 |
0.08 |
0.13 |
0.08 |
0.08 |
0.09 |
0.02 |
-0.05 |
0.08 |
0.07 |
0.08 |
0.08 |
0.07 |
0.08 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.03 |
0.04 |
0.02 |
0.02 |
0.03 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.11 |
0.01 |
0.00 |
0.07 |
-0.01 |
0.01 |
0.00 |
0.25 |
0.01 |
-0.13 |
0.00 |
-0.06 |
-0.39 |
-0.11 |
-0.01 |
-0.07 |
-0.05 |
0.01 |
-0.03 |
0.01 |
0.03 |
0.02 |
0.03 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
|
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 |
| Cash and cash equivalents |
0.45 |
0.32 |
0.35 |
0.29 |
0.55 |
0.29 |
0.15 |
0.11 |
0.07 |
0.08 |
0.10 |
0.05 |
0.05 |
0.02 |
0.03 |
0.02 |
0.03 |
0.05 |
0.03 |
0.03 |
| Short-term investments |
|
|
0.00 |
0.01 |
0.03 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
|
0.00 |
0.02 |
0.01 |
0.00 |
| Accounts receivable, net |
0.13 |
0.16 |
0.21 |
0.19 |
0.09 |
16.47 |
16.23 |
0.06 |
10.11 |
0.03 |
9.20 |
0.09 |
2.05 |
0.01 |
0.06 |
0.06 |
0.00 |
0.01 |
0.02 |
0.01 |
| Inventories |
|
|
-0.15 |
-0.01 |
-0.03 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.12 |
0.00 |
|
|
|
|
|
| Other current assets |
0.00 |
-0.48 |
-0.56 |
-0.48 |
-0.64 |
0.12 |
-16.38 |
-0.06 |
-10.20 |
-0.03 |
-9.22 |
-0.09 |
-0.09 |
0.02 |
0.00 |
0.01 |
0.01 |
0.02 |
|
|
| Total current assets |
0.59 |
18.64 |
23.88 |
24.98 |
22.63 |
16.88 |
0.22 |
14.37 |
0.07 |
8.81 |
0.10 |
0.05 |
2.10 |
0.16 |
0.05 |
0.63 |
1.19 |
0.05 |
0.04 |
0.04 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Goodwill |
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
0.00 |
|
|
| Intangible assets |
0.12 |
0.08 |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
0.00 |
|
|
| Long-term investments |
0.22 |
0.00 |
0.00 |
|
0.08 |
16.40 |
0.09 |
0.10 |
|
0.00 |
9.09 |
4.44 |
2.11 |
0.15 |
0.01 |
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
20.00 |
19.80 |
24.04 |
25.35 |
22.70 |
16.96 |
16.55 |
14.47 |
10.26 |
8.81 |
9.38 |
4.59 |
2.21 |
0.32 |
1.37 |
4.12 |
1.94 |
2.84 |
3.21 |
2.65 |
|
| Accounts payable |
0.06 |
0.08 |
0.10 |
0.08 |
0.03 |
0.00 |
0.02 |
0.03 |
0.01 |
0.01 |
0.09 |
0.06 |
0.10 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.07 |
0.00 |
| Short-term debt |
10.12 |
9.70 |
12.68 |
13.53 |
12.28 |
0.06 |
0.15 |
8.91 |
0.00 |
0.00 |
0.00 |
2.37 |
0.04 |
0.14 |
0.01 |
|
|
|
|
0.70 |
| Current portion of long-term debt |
10.12 |
9.70 |
12.68 |
13.53 |
12.28 |
7.90 |
9.75 |
7.46 |
4.77 |
5.05 |
6.78 |
3.01 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.10 |
-9.77 |
-12.78 |
-13.61 |
-12.31 |
0.13 |
-0.15 |
-0.03 |
-0.02 |
0.08 |
-0.09 |
0.04 |
1.11 |
-0.02 |
-0.01 |
0.31 |
0.33 |
0.35 |
0.50 |
-0.45 |
| Long-term debt |
6.05 |
6.03 |
6.62 |
3.02 |
2.34 |
1.66 |
1.35 |
0.61 |
0.56 |
0.17 |
0.16 |
0.16 |
0.16 |
0.01 |
0.01 |
4.11 |
1.61 |
1.68 |
1.80 |
2.18 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
17.79 |
15.74 |
11.40 |
11.42 |
10.48 |
6.78 |
6.15 |
6.61 |
0.50 |
1.20 |
|
0.02 |
|
|
|
|
|
| Total liabilities |
16.50 |
16.01 |
19.65 |
20.81 |
18.08 |
13.05 |
12.77 |
11.09 |
7.34 |
6.32 |
6.87 |
3.09 |
1.46 |
0.17 |
1.50 |
4.53 |
2.11 |
2.44 |
2.80 |
2.22 |
|
| Common stock and paid-in capital |
5.44 |
5.52 |
5.52 |
5.49 |
5.38 |
4.72 |
4.36 |
3.93 |
3.48 |
3.03 |
3.04 |
2.05 |
1.25 |
0.61 |
0.56 |
0.51 |
0.52 |
0.52 |
0.42 |
0.43 |
| Retained earnings |
-1.95 |
-1.73 |
-1.15 |
-0.97 |
-0.79 |
-0.83 |
-0.59 |
-0.57 |
-0.57 |
-0.54 |
-0.55 |
-0.55 |
-0.54 |
-0.54 |
-0.67 |
-0.92 |
-0.69 |
-0.12 |
-0.01 |
0.00 |
| Common shares outstanding |
171 |
174 |
173 |
171 |
152 |
142 |
130 |
114 |
96 |
94 |
82 |
48 |
19 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
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 |
| Cash and cash equivalents |
0.55 |
0.45 |
0.38 |
0.39 |
0.67 |
0.32 |
0.32 |
0.37 |
0.41 |
0.35 |
0.42 |
0.48 |
0.52 |
0.29 |
0.27 |
0.28 |
0.31 |
0.55 |
0.24 |
0.34 |
0.28 |
0.29 |
0.43 |
1.26 |
0.36 |
0.15 |
0.08 |
0.08 |
0.08 |
0.11 |
0.09 |
0.11 |
0.06 |
0.07 |
0.06 |
0.03 |
0.06 |
0.08 |
0.09 |
0.18 |
0.11 |
0.10 |
0.14 |
0.10 |
0.02 |
0.05 |
0.06 |
0.12 |
0.07 |
0.05 |
0.01 |
0.06 |
0.02 |
0.02 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.05 |
0.12 |
0.10 |
0.12 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.01 |
0.01 |
| Short-term investments |
|
|
|
|
|
|
|
0.00 |
0.03 |
0.00 |
0.11 |
0.01 |
0.02 |
0.01 |
0.09 |
0.08 |
0.05 |
0.03 |
0.04 |
0.02 |
0.03 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.03 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.08 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Accounts receivable, net |
0.14 |
0.13 |
0.14 |
0.17 |
0.15 |
0.16 |
0.18 |
0.20 |
0.21 |
0.37 |
0.25 |
0.24 |
0.28 |
0.26 |
0.15 |
0.38 |
0.12 |
0.09 |
0.08 |
17.38 |
16.89 |
16.47 |
16.35 |
16.24 |
16.25 |
16.23 |
14.82 |
0.05 |
0.06 |
0.06 |
0.05 |
0.05 |
0.04 |
10.11 |
0.03 |
9.62 |
8.75 |
0.03 |
0.03 |
0.04 |
9.39 |
0.04 |
9.38 |
10.13 |
4.94 |
0.09 |
0.10 |
3.49 |
0.08 |
2.05 |
0.04 |
0.03 |
0.14 |
0.14 |
0.03 |
0.01 |
0.01 |
0.06 |
0.03 |
0.03 |
0.02 |
0.06 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
2.06 |
2.14 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.06 |
0.01 |
| Inventories |
|
|
|
|
|
|
0.63 |
0.00 |
22.97 |
0.72 |
-0.11 |
-0.01 |
-0.02 |
-0.01 |
-0.09 |
-0.08 |
-0.05 |
-0.03 |
-0.04 |
-0.02 |
-0.03 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.03 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current assets |
0.00 |
0.00 |
0.00 |
-0.56 |
-0.82 |
-0.48 |
-0.50 |
-0.57 |
-0.62 |
-0.72 |
-0.67 |
-0.72 |
-0.80 |
-0.55 |
-0.42 |
-0.66 |
-0.43 |
-0.64 |
-0.32 |
-17.72 |
0.10 |
0.12 |
-16.78 |
0.08 |
0.07 |
-16.38 |
-14.90 |
-0.05 |
-0.06 |
-0.06 |
-0.05 |
-0.05 |
-0.04 |
-10.20 |
-0.03 |
-9.69 |
-8.82 |
-0.03 |
-0.03 |
-0.04 |
-0.04 |
-0.04 |
-0.32 |
-0.22 |
-0.09 |
-0.09 |
-0.10 |
-0.12 |
-0.08 |
-0.08 |
-0.04 |
-0.03 |
-0.01 |
0.02 |
-0.03 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
|
|
|
|
|
|
|
|
|
|
|
| Total current assets |
0.69 |
0.59 |
0.52 |
19.35 |
18.98 |
18.64 |
21.54 |
22.58 |
22.85 |
23.56 |
23.67 |
24.60 |
25.08 |
24.98 |
24.55 |
25.44 |
24.07 |
22.63 |
20.49 |
17.60 |
17.17 |
16.88 |
16.72 |
17.59 |
16.68 |
16.46 |
0.08 |
14.47 |
14.70 |
14.37 |
12.32 |
12.38 |
11.21 |
0.07 |
9.78 |
0.03 |
0.06 |
8.81 |
8.51 |
0.18 |
9.42 |
0.10 |
9.52 |
10.24 |
4.96 |
0.05 |
0.06 |
3.61 |
0.07 |
2.10 |
0.01 |
0.06 |
0.15 |
0.16 |
0.04 |
0.03 |
0.04 |
0.05 |
0.05 |
0.06 |
0.11 |
0.05 |
0.64 |
0.75 |
0.77 |
1.19 |
1.62 |
1.67 |
1.71 |
0.05 |
2.17 |
2.23 |
0.14 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.07 |
0.02 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
0.11 |
0.12 |
0.10 |
0.07 |
0.08 |
0.08 |
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 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
| Long-term investments |
0.31 |
0.22 |
0.18 |
0.11 |
0.03 |
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
0.08 |
0.08 |
0.08 |
16.89 |
16.40 |
16.29 |
16.16 |
16.25 |
0.09 |
0.09 |
0.09 |
0.10 |
0.10 |
0.10 |
|
|
|
|
|
|
|
0.00 |
0.00 |
9.32 |
9.09 |
9.39 |
10.14 |
4.95 |
4.44 |
3.92 |
3.50 |
2.73 |
2.11 |
1.45 |
0.97 |
0.31 |
0.15 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
19.63 |
20.00 |
19.70 |
20.58 |
19.96 |
19.80 |
21.44 |
22.64 |
23.27 |
24.04 |
24.04 |
24.86 |
25.39 |
25.35 |
24.80 |
25.44 |
24.07 |
22.70 |
20.71 |
17.90 |
17.35 |
16.96 |
16.88 |
17.66 |
16.76 |
16.55 |
15.08 |
14.57 |
14.80 |
14.47 |
12.42 |
12.38 |
11.21 |
10.26 |
9.78 |
9.72 |
8.95 |
8.81 |
8.51 |
9.49 |
9.55 |
9.38 |
9.85 |
10.47 |
5.09 |
4.59 |
4.10 |
3.75 |
2.89 |
2.21 |
1.58 |
1.09 |
0.37 |
0.32 |
0.58 |
0.58 |
0.61 |
1.37 |
1.54 |
2.37 |
3.89 |
4.12 |
4.24 |
4.50 |
4.57 |
1.94 |
2.39 |
2.53 |
2.60 |
2.84 |
3.07 |
3.14 |
3.31 |
3.21 |
3.10 |
3.19 |
2.94 |
2.65 |
2.27 |
2.17 |
1.92 |
|
| Accounts payable |
0.06 |
0.06 |
0.06 |
0.08 |
0.07 |
0.08 |
0.07 |
0.09 |
0.09 |
0.10 |
0.07 |
0.07 |
0.06 |
0.08 |
0.06 |
0.06 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.00 |
0.02 |
0.00 |
0.01 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.04 |
0.12 |
0.10 |
0.09 |
0.10 |
0.08 |
0.06 |
0.06 |
0.08 |
0.07 |
0.07 |
0.10 |
0.05 |
0.04 |
0.03 |
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 |
0.01 |
0.01 |
0.01 |
0.01 |
0.03 |
0.03 |
0.03 |
0.07 |
0.03 |
0.03 |
0.02 |
0.00 |
0.02 |
0.02 |
0.02 |
| Short-term debt |
9.09 |
10.12 |
9.54 |
10.68 |
10.00 |
9.70 |
11.00 |
12.10 |
12.39 |
3.36 |
2.25 |
0.47 |
0.60 |
1.32 |
0.32 |
0.32 |
0.39 |
12.28 |
0.69 |
1.20 |
8.14 |
0.06 |
0.14 |
0.03 |
0.00 |
0.15 |
0.00 |
0.11 |
0.39 |
8.91 |
0.00 |
0.00 |
0.00 |
0.00 |
5.58 |
0.01 |
5.21 |
5.05 |
4.68 |
5.72 |
0.01 |
5.66 |
6.35 |
6.67 |
0.25 |
2.04 |
0.72 |
0.36 |
0.21 |
0.04 |
0.27 |
0.07 |
0.01 |
0.14 |
|
|
|
0.01 |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.70 |
0.35 |
0.33 |
|
| Current portion of long-term debt |
9.09 |
10.12 |
9.54 |
10.68 |
10.00 |
9.70 |
11.00 |
12.10 |
12.39 |
12.68 |
12.79 |
13.43 |
14.05 |
13.53 |
13.19 |
13.91 |
13.09 |
12.28 |
11.17 |
8.73 |
8.14 |
7.90 |
8.65 |
9.43 |
9.02 |
9.75 |
8.57 |
8.07 |
9.14 |
|
|
9.24 |
8.18 |
7.21 |
7.16 |
7.10 |
6.28 |
6.23 |
|
|
|
6.78 |
|
|
|
3.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.09 |
0.10 |
0.10 |
-10.76 |
-10.07 |
-9.77 |
-11.08 |
-12.19 |
-12.47 |
0.25 |
0.23 |
0.24 |
0.23 |
0.25 |
0.21 |
0.20 |
0.18 |
-12.31 |
0.16 |
0.15 |
-8.16 |
0.13 |
0.15 |
0.15 |
0.15 |
0.13 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-4.57 |
-5.52 |
-0.11 |
-0.09 |
-0.10 |
-0.08 |
-0.06 |
-2.01 |
1.21 |
-0.07 |
1.36 |
1.15 |
0.46 |
-0.04 |
-0.03 |
-0.02 |
0.10 |
0.09 |
-0.01 |
0.19 |
-0.01 |
0.29 |
0.52 |
0.00 |
0.75 |
0.77 |
0.78 |
0.00 |
0.83 |
0.84 |
0.00 |
1.05 |
1.20 |
1.26 |
1.39 |
1.41 |
1.26 |
1.33 |
1.15 |
0.25 |
0.28 |
0.18 |
0.27 |
| Long-term debt |
6.80 |
6.05 |
6.26 |
5.89 |
5.93 |
6.03 |
6.34 |
6.28 |
6.48 |
6.62 |
6.53 |
2.80 |
2.80 |
3.02 |
2.72 |
2.72 |
2.57 |
2.34 |
4.78 |
5.06 |
1.85 |
1.66 |
1.66 |
1.66 |
1.35 |
1.35 |
1.10 |
1.10 |
0.61 |
0.61 |
0.78 |
0.78 |
0.78 |
0.56 |
0.56 |
0.45 |
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 |
0.16 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
3.67 |
4.11 |
4.20 |
4.32 |
4.38 |
1.61 |
1.64 |
1.65 |
1.66 |
1.68 |
1.72 |
1.81 |
1.83 |
1.80 |
2.62 |
2.70 |
2.24 |
2.18 |
1.89 |
1.79 |
1.55 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
17.50 |
18.02 |
17.79 |
17.40 |
18.06 |
16.83 |
15.74 |
15.82 |
13.33 |
11.60 |
11.40 |
11.31 |
12.11 |
11.74 |
11.42 |
10.22 |
9.69 |
10.73 |
10.48 |
8.33 |
8.57 |
7.51 |
6.78 |
6.69 |
6.76 |
6.29 |
6.15 |
5.84 |
6.81 |
6.79 |
6.61 |
7.09 |
7.72 |
0.71 |
0.50 |
0.45 |
2.24 |
1.62 |
1.20 |
0.64 |
0.17 |
0.02 |
|
|
0.00 |
0.02 |
0.02 |
0.02 |
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
16.21 |
16.50 |
16.10 |
16.96 |
16.27 |
16.01 |
17.58 |
18.63 |
19.10 |
19.65 |
19.55 |
20.30 |
20.82 |
20.81 |
20.11 |
20.78 |
19.40 |
18.08 |
16.44 |
13.94 |
13.45 |
13.05 |
12.97 |
13.77 |
13.08 |
12.77 |
11.32 |
10.79 |
11.34 |
11.09 |
9.11 |
9.35 |
8.28 |
7.34 |
7.25 |
7.21 |
6.46 |
6.32 |
6.01 |
6.98 |
7.05 |
6.87 |
7.35 |
7.97 |
3.58 |
3.09 |
2.59 |
2.47 |
1.89 |
1.46 |
0.77 |
0.29 |
0.20 |
0.17 |
0.54 |
0.56 |
0.59 |
1.50 |
1.65 |
2.48 |
4.02 |
4.53 |
4.66 |
4.80 |
4.86 |
2.11 |
2.18 |
2.20 |
2.28 |
2.44 |
2.59 |
2.66 |
2.80 |
2.80 |
2.66 |
2.74 |
2.51 |
2.22 |
1.92 |
1.82 |
1.57 |
|
| Common stock and paid-in capital |
5.45 |
5.44 |
5.50 |
5.51 |
5.50 |
5.52 |
5.53 |
5.54 |
5.53 |
5.52 |
5.51 |
5.50 |
5.49 |
5.49 |
5.47 |
5.45 |
5.44 |
5.38 |
5.05 |
4.73 |
4.72 |
4.72 |
4.71 |
4.70 |
4.40 |
4.36 |
4.33 |
4.33 |
4.01 |
3.93 |
3.87 |
3.59 |
3.49 |
3.48 |
3.08 |
3.06 |
3.04 |
3.03 |
3.04 |
3.04 |
3.04 |
3.04 |
3.04 |
3.05 |
2.00 |
2.01 |
2.02 |
1.77 |
1.51 |
1.25 |
1.24 |
1.24 |
0.61 |
0.61 |
0.57 |
0.56 |
0.56 |
0.56 |
0.56 |
0.56 |
0.55 |
0.51 |
0.50 |
0.50 |
0.51 |
0.52 |
0.51 |
0.52 |
0.51 |
0.52 |
0.54 |
0.55 |
0.52 |
0.42 |
0.43 |
0.44 |
0.43 |
0.43 |
0.34 |
0.36 |
0.35 |
| Retained earnings |
-2.03 |
-1.95 |
-1.91 |
-1.89 |
-1.81 |
-1.73 |
-1.69 |
-1.55 |
-1.38 |
-1.15 |
-1.04 |
-0.96 |
-0.96 |
-0.97 |
-0.81 |
-0.81 |
-0.80 |
-0.79 |
-0.81 |
-0.80 |
-0.84 |
-0.83 |
-0.82 |
-0.82 |
-0.75 |
-0.59 |
-0.59 |
-0.58 |
-0.57 |
-0.57 |
-0.57 |
-0.57 |
-0.57 |
-0.57 |
-0.56 |
-0.56 |
-0.55 |
-0.54 |
-0.54 |
-0.54 |
-0.55 |
-0.55 |
-0.55 |
-0.56 |
-0.54 |
-0.55 |
-0.54 |
-0.53 |
-0.54 |
-0.54 |
-0.53 |
-0.53 |
-0.53 |
-0.54 |
-0.59 |
-0.60 |
-0.60 |
-0.67 |
-0.66 |
-0.67 |
-0.67 |
-0.92 |
-0.93 |
-0.80 |
-0.80 |
-0.69 |
-0.30 |
-0.19 |
-0.19 |
-0.12 |
-0.06 |
-0.06 |
-0.01 |
-0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common shares outstanding |
169 |
171 |
172 |
172 |
172 |
173 |
174 |
174 |
174 |
173 |
173 |
181 |
181 |
172 |
185 |
185 |
176 |
149 |
149 |
147 |
147 |
146 |
146 |
138 |
136 |
136 |
135 |
126 |
124 |
124 |
116 |
109 |
108 |
108 |
95 |
95 |
95 |
95 |
94 |
94 |
94 |
94 |
93 |
81 |
59 |
59 |
49 |
48 |
38 |
38 |
29 |
12 |
3 |
3 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
|
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
|
0.01 |
-0.08 |
-0.08 |
-0.07 |
-0.06 |
-0.06 |
-0.02 |
-0.02 |
-0.04 |
-0.04 |
-0.02 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Stock-based compensation |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.05 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
| Change in inventory |
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Other working capital changes |
0.25 |
0.32 |
0.51 |
0.45 |
0.42 |
0.34 |
0.33 |
0.28 |
0.22 |
0.26 |
0.19 |
0.05 |
0.02 |
-0.01 |
0.02 |
0.04 |
0.04 |
0.05 |
0.10 |
0.06 |
| Capital expenditures |
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 |
-0.11 |
0.00 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
0.36 |
3.50 |
1.44 |
-3.25 |
-5.63 |
-0.09 |
-1.87 |
-4.25 |
-0.78 |
0.44 |
-4.82 |
-2.41 |
-1.78 |
0.19 |
2.09 |
0.33 |
0.23 |
0.15 |
-0.36 |
-1.16 |
| Dividend payout |
-0.32 |
-0.40 |
-0.43 |
-0.42 |
-0.37 |
-0.35 |
-0.32 |
-0.28 |
-0.23 |
-0.23 |
-0.17 |
-0.08 |
-0.01 |
-0.05 |
0.00 |
|
-0.10 |
-0.10 |
-0.07 |
-0.04 |
| Common stock repurchases |
-0.11 |
-0.03 |
0.00 |
0.06 |
14.25 |
5.10 |
7.24 |
9.50 |
5.60 |
3.24 |
7.14 |
3.47 |
1.93 |
0.00 |
0.00 |
|
-0.03 |
-0.17 |
|
|
| Net Debt Issuance |
-0.08 |
-3.45 |
-1.42 |
2.97 |
-8.37 |
-4.86 |
-5.30 |
-5.26 |
-4.79 |
-3.71 |
-2.28 |
-1.06 |
-0.13 |
-0.17 |
-2.11 |
-0.37 |
-0.06 |
0.08 |
0.34 |
1.14 |
|
| Change in cash |
0.12 |
-0.02 |
0.05 |
-0.25 |
0.26 |
0.14 |
0.04 |
0.00 |
0.02 |
-0.02 |
0.04 |
0.00 |
0.04 |
-0.02 |
0.01 |
0.00 |
-0.02 |
0.02 |
0.00 |
0.00 |
| Change in exchange rate |
|
|
|
|
|
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
|
0.03 |
|
|
|
0.01 |
0.00 |
0.00 |
|
-0.08 |
0.00 |
-0.01 |
-0.01 |
-0.08 |
-0.01 |
-0.01 |
-0.02 |
-0.07 |
-0.04 |
-0.03 |
-0.01 |
-0.06 |
-0.04 |
0.00 |
-0.01 |
-0.06 |
0.00 |
-0.01 |
-0.01 |
-0.05 |
0.00 |
-0.01 |
-0.01 |
-0.04 |
-0.01 |
0.00 |
0.00 |
-0.04 |
-0.01 |
-0.01 |
-0.01 |
-0.04 |
-0.01 |
0.00 |
-0.01 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
-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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Stock-based compensation |
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 |
0.03 |
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 |
0.01 |
0.00 |
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 |
0.00 |
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 |
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
2.74 |
0.04 |
0.00 |
0.00 |
1.56 |
1.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other working capital changes |
0.16 |
0.10 |
-0.03 |
0.05 |
0.09 |
0.07 |
0.08 |
0.09 |
0.09 |
0.18 |
0.10 |
0.13 |
0.11 |
0.20 |
0.08 |
0.09 |
0.10 |
0.19 |
0.12 |
0.10 |
0.09 |
0.12 |
0.12 |
0.08 |
0.07 |
0.13 |
0.07 |
0.08 |
0.08 |
0.11 |
0.09 |
0.06 |
0.08 |
0.08 |
0.07 |
0.05 |
0.06 |
0.08 |
0.06 |
0.06 |
0.07 |
0.11 |
0.10 |
-0.03 |
-2.71 |
0.00 |
0.02 |
0.02 |
-1.55 |
-1.17 |
0.01 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.01 |
-0.01 |
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 |
0.02 |
0.02 |
0.01 |
0.03 |
0.02 |
0.03 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
| Capital expenditures |
-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 |
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 |
| Others incl. marketable securities changes |
0.23 |
-0.24 |
0.83 |
-0.49 |
0.26 |
1.35 |
1.29 |
0.49 |
0.38 |
0.26 |
0.45 |
0.58 |
0.16 |
-0.05 |
0.20 |
-1.72 |
-1.69 |
-1.70 |
-3.00 |
-0.40 |
-0.52 |
0.02 |
0.13 |
0.01 |
-0.25 |
-1.20 |
-0.58 |
0.24 |
-0.33 |
-2.04 |
-0.06 |
-1.19 |
-0.97 |
-0.46 |
0.03 |
-0.22 |
-0.12 |
-0.35 |
0.85 |
0.10 |
-0.15 |
0.37 |
0.53 |
-5.16 |
-0.56 |
-0.55 |
-0.42 |
-0.79 |
-0.66 |
-0.59 |
-0.53 |
-0.67 |
0.00 |
0.06 |
0.02 |
0.00 |
0.11 |
0.15 |
0.23 |
1.48 |
0.23 |
0.09 |
0.13 |
0.06 |
0.04 |
0.06 |
0.02 |
0.04 |
0.00 |
0.05 |
0.02 |
0.08 |
0.00 |
-0.03 |
0.32 |
-0.35 |
-0.30 |
-0.45 |
-0.09 |
-0.25 |
-0.37 |
| Dividend payout |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.10 |
-0.10 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-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 |
-0.05 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.05 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
| Common stock repurchases |
0.00 |
-0.06 |
-0.02 |
0.00 |
-0.03 |
-0.02 |
-0.01 |
0.00 |
|
|
|
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.05 |
5.34 |
3.50 |
0.00 |
0.00 |
1.64 |
0.00 |
1.53 |
0.00 |
3.77 |
-0.01 |
1.25 |
0.73 |
3.45 |
1.16 |
2.69 |
0.00 |
2.40 |
1.18 |
1.24 |
0.79 |
0.96 |
0.72 |
0.93 |
0.63 |
0.32 |
0.32 |
5.56 |
0.94 |
0.78 |
0.49 |
1.47 |
0.74 |
0.00 |
0.00 |
0.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
0.02 |
-1.16 |
|
|
|
|
|
|
|
| Net Debt Issuance |
-0.21 |
0.32 |
-0.73 |
0.23 |
0.09 |
-1.32 |
-1.31 |
-0.52 |
-0.30 |
-0.33 |
-0.51 |
-0.64 |
0.06 |
0.04 |
-0.20 |
1.71 |
1.42 |
-3.35 |
-0.60 |
0.46 |
0.52 |
-1.78 |
-0.96 |
-0.66 |
0.47 |
-2.49 |
0.61 |
-1.49 |
-0.43 |
-1.38 |
-1.14 |
-1.46 |
0.93 |
-1.92 |
-1.19 |
-1.01 |
-0.68 |
-0.61 |
-1.66 |
-0.96 |
-0.48 |
-0.75 |
-0.86 |
-0.26 |
-0.41 |
-0.24 |
-0.13 |
-0.63 |
-0.06 |
0.62 |
0.47 |
0.07 |
0.00 |
-0.03 |
-0.02 |
-0.01 |
-0.10 |
-0.15 |
-0.24 |
-1.48 |
-0.24 |
-0.10 |
-0.14 |
-0.08 |
-0.05 |
-0.07 |
-0.02 |
-0.05 |
-0.02 |
-0.12 |
0.00 |
-0.11 |
0.11 |
1.18 |
-0.32 |
0.33 |
0.30 |
0.45 |
0.10 |
0.24 |
0.36 |
|
| Change in cash |
0.10 |
0.07 |
-0.01 |
-0.29 |
0.34 |
0.01 |
-0.05 |
-0.04 |
0.07 |
-0.07 |
-0.06 |
-0.03 |
0.22 |
0.01 |
-0.01 |
-0.02 |
-0.24 |
0.32 |
-0.10 |
0.06 |
-0.01 |
-0.14 |
-0.83 |
0.90 |
0.20 |
0.07 |
0.00 |
0.00 |
-0.03 |
0.02 |
-0.02 |
0.03 |
-0.04 |
0.01 |
0.02 |
0.00 |
-0.01 |
-0.02 |
-0.09 |
0.07 |
0.01 |
-0.04 |
0.03 |
0.09 |
-0.03 |
-0.01 |
-0.06 |
0.05 |
0.02 |
0.04 |
-0.05 |
0.04 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
-0.03 |
-0.07 |
0.02 |
-0.03 |
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.01 |
-0.02 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|