COMMUNITY FINANCIAL SYSTEM, 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 |
1.01 |
0.94 |
0.76 |
0.70 |
0.63 |
0.62 |
0.62 |
0.59 |
0.53 |
0.44 |
0.38 |
0.38 |
0.45 |
0.38 |
0.36 |
0.34 |
0.33 |
0.32 |
0.31 |
0.28 |
| Cost of revenue |
0.21 |
0.22 |
0.12 |
0.04 |
0.00 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.06 |
0.07 |
0.07 |
0.09 |
0.11 |
0.12 |
0.10 |
| Gross profit |
0.80 |
0.72 |
0.64 |
0.66 |
0.63 |
0.58 |
0.58 |
0.56 |
0.51 |
0.42 |
0.37 |
0.36 |
0.42 |
0.32 |
0.29 |
0.26 |
0.24 |
0.22 |
0.19 |
0.18 |
| Selling, general and administrative |
0.31 |
0.30 |
0.28 |
0.26 |
0.24 |
0.23 |
0.26 |
0.25 |
0.22 |
0.19 |
0.17 |
0.16 |
0.16 |
0.15 |
0.13 |
0.12 |
0.13 |
0.11 |
0.08 |
0.07 |
| Research and development |
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
| Other operating expenses |
0.21 |
0.19 |
0.19 |
0.17 |
0.15 |
0.15 |
0.11 |
0.10 |
0.12 |
0.08 |
0.07 |
0.06 |
0.15 |
0.07 |
0.06 |
0.05 |
0.05 |
0.05 |
0.07 |
0.06 |
| Operating income |
0.28 |
0.24 |
0.17 |
0.24 |
0.24 |
0.21 |
0.21 |
0.21 |
0.16 |
0.15 |
0.13 |
0.13 |
0.11 |
0.11 |
0.10 |
0.09 |
0.05 |
0.06 |
0.05 |
0.05 |
| Non-operating income (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 |
| Income before tax |
0.28 |
0.24 |
0.17 |
0.24 |
0.24 |
0.21 |
0.21 |
0.21 |
0.16 |
0.15 |
0.13 |
0.13 |
0.11 |
0.11 |
0.10 |
0.09 |
0.05 |
0.06 |
0.05 |
0.05 |
| Income tax expense |
0.06 |
0.05 |
0.04 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.01 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.01 |
0.01 |
0.00 |
0.01 |
| Net income |
0.21 |
0.18 |
0.13 |
0.19 |
0.19 |
0.16 |
0.17 |
0.17 |
0.15 |
0.10 |
0.09 |
0.09 |
0.08 |
0.08 |
0.07 |
0.06 |
0.04 |
0.05 |
0.04 |
0.04 |
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 |
0.26 |
0.26 |
0.26 |
0.25 |
0.24 |
0.25 |
0.24 |
0.23 |
0.22 |
0.21 |
0.21 |
0.20 |
0.14 |
0.19 |
0.18 |
0.17 |
0.16 |
0.16 |
0.16 |
0.15 |
0.16 |
0.15 |
0.16 |
0.15 |
0.16 |
0.16 |
0.16 |
0.16 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.14 |
0.14 |
0.13 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.10 |
0.09 |
0.09 |
0.11 |
0.09 |
0.11 |
0.14 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
| Cost of revenue |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.05 |
0.05 |
0.04 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
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 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
| Gross profit |
0.21 |
0.21 |
0.20 |
0.20 |
0.19 |
0.19 |
0.18 |
0.18 |
0.17 |
0.17 |
0.17 |
0.17 |
0.12 |
0.17 |
0.17 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.15 |
0.15 |
0.14 |
0.14 |
0.15 |
0.15 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.14 |
0.13 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.10 |
0.09 |
0.10 |
0.13 |
0.08 |
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 |
0.05 |
0.05 |
0.05 |
0.04 |
0.05 |
0.05 |
0.05 |
0.04 |
0.05 |
0.04 |
0.04 |
| Selling, general and administrative |
0.10 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.02 |
0.07 |
0.07 |
0.06 |
0.08 |
0.08 |
0.07 |
0.07 |
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 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.05 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
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 |
| 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 |
0.04 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.04 |
0.08 |
0.04 |
0.05 |
0.04 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.05 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.04 |
0.02 |
0.03 |
0.06 |
0.02 |
0.02 |
0.01 |
0.01 |
-0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
| Operating income |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.04 |
0.06 |
0.06 |
0.01 |
0.07 |
0.06 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.04 |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.02 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Non-operating income (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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.04 |
0.06 |
0.06 |
0.01 |
0.07 |
0.06 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.04 |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.02 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Income tax expense |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
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 |
0.01 |
0.01 |
0.01 |
-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 |
0.01 |
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 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net income |
0.06 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.04 |
0.05 |
0.04 |
0.03 |
0.04 |
0.05 |
0.01 |
0.05 |
0.05 |
0.04 |
0.05 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.07 |
0.04 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
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 |
0.02 |
0.02 |
0.02 |
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 |
0.01 |
0.01 |
0.01 |
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 |
0.30 |
0.19 |
0.19 |
0.21 |
1.88 |
1.65 |
0.21 |
0.21 |
0.22 |
0.17 |
0.15 |
0.14 |
0.15 |
0.23 |
0.32 |
0.21 |
0.36 |
0.21 |
0.13 |
0.23 |
| Short-term investments |
2.88 |
0.32 |
2.92 |
4.15 |
4.93 |
3.55 |
3.04 |
2.94 |
3.03 |
2.75 |
2.81 |
2.47 |
2.19 |
2.12 |
1.54 |
1.09 |
1.10 |
1.31 |
1.25 |
1.08 |
| Accounts receivable, net |
0.06 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
| Inventories |
|
|
0.14 |
-0.26 |
-1.91 |
-1.69 |
-0.24 |
-0.24 |
-0.26 |
-0.21 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other current assets |
-2.93 |
|
0.25 |
0.26 |
1.91 |
1.69 |
0.24 |
0.24 |
0.26 |
0.21 |
2.15 |
1.90 |
2.06 |
1.87 |
3.54 |
3.07 |
3.13 |
3.14 |
2.82 |
2.70 |
| Total current assets |
0.36 |
0.56 |
3.17 |
4.41 |
6.85 |
5.23 |
3.28 |
3.18 |
3.29 |
2.95 |
2.99 |
2.64 |
2.36 |
2.38 |
1.89 |
0.24 |
0.39 |
0.24 |
0.16 |
0.26 |
| Property, plant and equipment, net |
0.25 |
0.19 |
0.17 |
0.16 |
0.16 |
0.17 |
0.16 |
0.12 |
0.12 |
0.11 |
0.11 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
| Goodwill |
0.89 |
0.85 |
0.85 |
0.84 |
0.80 |
0.79 |
0.77 |
0.73 |
0.73 |
0.47 |
0.46 |
0.38 |
0.37 |
0.37 |
0.35 |
0.30 |
0.30 |
0.30 |
0.23 |
0.22 |
| Intangible assets |
0.05 |
0.05 |
0.05 |
0.06 |
0.07 |
0.05 |
0.06 |
0.07 |
0.09 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.03 |
0.26 |
0.02 |
| Long-term investments |
4.06 |
4.14 |
4.10 |
5.31 |
4.98 |
7.36 |
6.84 |
6.23 |
6.26 |
4.94 |
4.80 |
4.23 |
4.10 |
0.70 |
0.61 |
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
17.41 |
16.39 |
15.56 |
15.84 |
15.55 |
13.93 |
11.41 |
10.61 |
10.75 |
8.67 |
8.55 |
7.49 |
7.10 |
7.50 |
6.49 |
5.44 |
5.40 |
5.17 |
4.70 |
4.50 |
|
| Accounts payable |
|
|
|
0.13 |
0.21 |
0.23 |
0.22 |
0.16 |
0.18 |
0.14 |
0.14 |
0.13 |
0.08 |
0.14 |
0.09 |
3.93 |
3.92 |
0.07 |
0.06 |
0.06 |
| Short-term debt |
0.24 |
0.38 |
0.36 |
1.12 |
0.33 |
0.28 |
0.25 |
0.31 |
0.36 |
0.15 |
0.30 |
0.34 |
0.14 |
0.73 |
0.73 |
|
|
|
|
|
| Current portion of long-term debt |
0.00 |
0.12 |
0.05 |
0.77 |
0.00 |
0.00 |
0.01 |
0.05 |
0.02 |
0.25 |
0.40 |
0.44 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.01 |
13.44 |
12.93 |
13.01 |
-0.21 |
11.22 |
8.99 |
8.32 |
8.44 |
7.08 |
6.87 |
5.94 |
5.90 |
5.63 |
4.88 |
4.01 |
3.98 |
3.77 |
3.18 |
3.17 |
| Long-term debt |
0.46 |
0.62 |
0.41 |
1.14 |
0.33 |
0.08 |
0.09 |
0.10 |
0.12 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.83 |
0.83 |
0.45 |
0.44 |
0.62 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
1.25 |
0.54 |
0.51 |
0.47 |
0.42 |
0.52 |
0.14 |
0.14 |
0.13 |
0.08 |
0.14 |
0.09 |
|
|
|
|
|
| Total liabilities |
15.41 |
14.62 |
13.86 |
14.28 |
13.45 |
11.83 |
9.56 |
8.89 |
9.11 |
7.47 |
7.41 |
6.50 |
6.22 |
6.59 |
5.71 |
4.84 |
4.84 |
4.63 |
4.22 |
4.04 |
|
| Common stock and paid-in capital |
0.62 |
0.49 |
0.51 |
0.40 |
1.04 |
1.14 |
0.97 |
0.92 |
0.93 |
0.58 |
0.57 |
0.46 |
0.39 |
0.46 |
0.36 |
0.23 |
0.22 |
0.21 |
0.17 |
0.17 |
| Retained earnings |
1.39 |
1.28 |
1.19 |
1.15 |
1.06 |
0.96 |
0.88 |
0.80 |
0.70 |
0.61 |
0.57 |
0.53 |
0.48 |
0.45 |
0.41 |
0.37 |
0.34 |
0.33 |
0.31 |
0.29 |
| Common shares outstanding |
53 |
53 |
54 |
54 |
54 |
53 |
52 |
52 |
50 |
45 |
42 |
41 |
41 |
40 |
36 |
33 |
33 |
31 |
30 |
30 |
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 |
0.57 |
0.30 |
0.23 |
0.23 |
0.51 |
0.19 |
0.35 |
0.20 |
0.34 |
0.19 |
0.46 |
0.22 |
0.19 |
0.21 |
0.25 |
0.20 |
1.02 |
1.88 |
2.32 |
2.21 |
2.15 |
1.65 |
1.84 |
1.32 |
0.53 |
0.21 |
1.01 |
0.87 |
0.51 |
0.21 |
0.26 |
0.25 |
0.54 |
0.22 |
0.24 |
0.22 |
0.29 |
0.17 |
0.16 |
0.16 |
0.14 |
0.15 |
0.16 |
0.14 |
0.15 |
0.14 |
0.16 |
0.16 |
0.15 |
0.15 |
0.17 |
0.15 |
0.33 |
0.23 |
0.29 |
0.13 |
0.13 |
0.32 |
0.43 |
0.27 |
0.30 |
0.21 |
0.18 |
0.13 |
0.21 |
0.36 |
0.36 |
0.47 |
0.35 |
0.21 |
0.10 |
0.12 |
0.16 |
0.13 |
0.21 |
0.24 |
0.22 |
0.23 |
0.12 |
0.12 |
0.12 |
| Short-term investments |
2.53 |
2.88 |
2.86 |
2.46 |
0.32 |
0.32 |
2.89 |
2.81 |
2.86 |
2.92 |
2.77 |
3.06 |
3.49 |
4.15 |
5.17 |
5.59 |
5.79 |
4.93 |
4.36 |
4.01 |
3.79 |
3.55 |
3.22 |
3.29 |
3.14 |
3.04 |
2.44 |
2.36 |
2.92 |
2.94 |
2.90 |
2.94 |
2.99 |
3.03 |
3.07 |
3.09 |
2.74 |
2.75 |
2.84 |
2.89 |
2.87 |
2.81 |
2.87 |
2.82 |
2.62 |
2.47 |
2.47 |
2.49 |
2.47 |
2.19 |
1.85 |
1.71 |
1.77 |
2.12 |
2.20 |
2.21 |
2.05 |
1.54 |
0.56 |
0.59 |
0.59 |
|
1.12 |
1.09 |
1.07 |
|
1.21 |
1.23 |
1.30 |
|
1.18 |
|
1.17 |
|
1.30 |
1.08 |
1.18 |
|
|
|
|
| Accounts receivable, net |
0.06 |
0.06 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.07 |
0.02 |
0.03 |
| Inventories |
|
|
|
|
|
|
|
-0.26 |
-0.39 |
0.14 |
-0.55 |
-0.32 |
-0.27 |
-0.26 |
-0.29 |
-0.24 |
-1.06 |
-1.91 |
-2.36 |
-2.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.01 |
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 |
0.01 |
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 |
| Other current assets |
|
0.30 |
|
|
|
-0.05 |
0.35 |
0.26 |
0.39 |
0.25 |
0.50 |
0.27 |
0.23 |
-0.05 |
0.29 |
0.24 |
1.06 |
1.91 |
2.36 |
2.24 |
3.84 |
4.13 |
4.50 |
4.47 |
3.96 |
4.08 |
4.66 |
4.16 |
3.56 |
3.52 |
3.58 |
3.49 |
3.43 |
3.47 |
3.47 |
3.49 |
2.33 |
2.37 |
2.26 |
2.17 |
2.10 |
2.15 |
1.60 |
1.62 |
1.67 |
1.90 |
1.90 |
1.80 |
1.79 |
2.06 |
2.30 |
2.33 |
2.20 |
1.87 |
3.88 |
3.63 |
3.54 |
3.54 |
3.53 |
3.55 |
3.04 |
3.07 |
3.18 |
3.19 |
3.16 |
3.13 |
3.09 |
3.11 |
3.13 |
3.14 |
3.03 |
2.93 |
2.84 |
2.82 |
2.80 |
2.77 |
2.68 |
2.70 |
2.63 |
2.45 |
2.42 |
| Total current assets |
0.57 |
0.36 |
3.16 |
2.75 |
0.89 |
0.56 |
3.28 |
3.07 |
3.26 |
3.17 |
0.46 |
3.33 |
3.72 |
4.41 |
5.46 |
5.83 |
6.85 |
6.85 |
6.72 |
6.26 |
5.98 |
5.23 |
5.10 |
4.65 |
3.71 |
3.28 |
3.49 |
3.26 |
3.47 |
3.18 |
3.20 |
3.23 |
3.56 |
3.29 |
3.35 |
3.34 |
3.06 |
2.95 |
3.03 |
3.08 |
3.04 |
2.99 |
3.05 |
2.99 |
2.80 |
2.64 |
2.65 |
2.68 |
2.65 |
2.36 |
2.05 |
1.88 |
2.13 |
2.38 |
0.32 |
0.16 |
0.16 |
1.89 |
0.45 |
0.30 |
0.32 |
0.24 |
0.21 |
0.16 |
0.24 |
0.39 |
0.39 |
0.50 |
0.38 |
0.24 |
0.13 |
0.15 |
0.19 |
0.16 |
0.23 |
0.27 |
0.25 |
0.26 |
0.19 |
0.15 |
0.15 |
| Property, plant and equipment, net |
|
0.25 |
0.21 |
0.20 |
0.19 |
0.18 |
0.18 |
|
|
|
0.17 |
0.16 |
0.16 |
0.16 |
0.16 |
0.17 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.17 |
0.17 |
0.17 |
0.16 |
0.16 |
0.17 |
0.15 |
0.15 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
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 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
| Goodwill |
0.94 |
0.89 |
0.86 |
0.85 |
0.85 |
0.85 |
0.85 |
0.85 |
0.85 |
0.85 |
0.85 |
0.84 |
0.84 |
0.84 |
0.84 |
0.85 |
0.80 |
0.80 |
0.80 |
0.79 |
0.79 |
0.79 |
0.79 |
0.79 |
0.77 |
0.77 |
0.77 |
0.73 |
0.73 |
0.73 |
0.73 |
0.73 |
0.73 |
0.73 |
0.73 |
0.73 |
0.54 |
0.47 |
0.47 |
0.47 |
0.47 |
0.46 |
0.38 |
0.38 |
0.38 |
0.38 |
0.38 |
0.38 |
0.38 |
0.37 |
0.37 |
0.37 |
0.37 |
0.37 |
0.37 |
0.35 |
0.35 |
0.35 |
0.34 |
0.35 |
0.30 |
0.30 |
0.30 |
0.30 |
0.30 |
0.30 |
0.30 |
0.30 |
0.30 |
0.30 |
0.24 |
0.23 |
0.23 |
0.23 |
0.23 |
0.23 |
0.22 |
0.22 |
0.21 |
0.20 |
0.20 |
| Intangible assets |
0.05 |
0.05 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.90 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.06 |
0.07 |
0.07 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
0.09 |
0.09 |
0.09 |
0.10 |
0.08 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.31 |
0.31 |
0.02 |
0.02 |
0.32 |
0.02 |
0.33 |
0.03 |
0.02 |
0.02 |
0.02 |
0.26 |
0.02 |
0.02 |
0.02 |
0.02 |
0.07 |
0.02 |
0.03 |
| Long-term investments |
4.04 |
4.06 |
4.03 |
3.90 |
4.23 |
4.14 |
4.21 |
4.09 |
4.09 |
4.10 |
3.96 |
4.23 |
4.63 |
5.31 |
5.17 |
5.64 |
5.83 |
4.98 |
4.40 |
4.06 |
3.84 |
7.36 |
7.40 |
7.47 |
6.81 |
6.84 |
6.80 |
6.23 |
6.22 |
6.23 |
6.25 |
6.19 |
6.22 |
6.26 |
6.31 |
6.37 |
4.93 |
4.94 |
4.93 |
4.90 |
4.81 |
4.80 |
4.32 |
4.27 |
4.15 |
4.23 |
4.21 |
4.14 |
4.09 |
4.10 |
4.65 |
4.55 |
0.67 |
0.70 |
0.70 |
0.73 |
0.72 |
0.61 |
0.62 |
0.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
17.74 |
17.41 |
16.96 |
16.67 |
16.76 |
16.39 |
16.40 |
15.91 |
15.86 |
15.56 |
15.39 |
15.11 |
15.26 |
15.84 |
15.59 |
15.49 |
15.63 |
15.55 |
15.33 |
14.80 |
14.62 |
13.93 |
13.85 |
13.44 |
11.81 |
11.41 |
11.60 |
10.75 |
10.92 |
10.61 |
10.66 |
10.63 |
10.97 |
10.75 |
10.84 |
10.88 |
8.91 |
8.67 |
8.73 |
8.74 |
8.62 |
8.55 |
8.00 |
7.91 |
7.58 |
7.49 |
7.50 |
7.46 |
7.40 |
7.10 |
7.30 |
7.02 |
7.22 |
7.50 |
7.57 |
7.17 |
6.91 |
6.49 |
6.50 |
6.39 |
5.55 |
5.44 |
5.50 |
5.45 |
5.49 |
5.40 |
5.38 |
5.34 |
5.32 |
5.17 |
4.77 |
4.66 |
4.66 |
4.70 |
4.79 |
4.58 |
4.56 |
4.50 |
4.37 |
4.14 |
4.16 |
|
| Accounts payable |
|
|
|
|
|
|
|
|
|
|
0.15 |
0.13 |
0.13 |
0.13 |
0.15 |
0.16 |
0.15 |
0.21 |
0.21 |
0.20 |
0.18 |
0.23 |
0.25 |
0.25 |
0.23 |
0.22 |
0.26 |
0.21 |
0.19 |
0.16 |
0.15 |
0.16 |
0.16 |
0.18 |
0.20 |
0.19 |
0.18 |
0.14 |
0.17 |
0.18 |
0.16 |
0.14 |
0.14 |
0.15 |
0.14 |
0.13 |
0.12 |
0.11 |
0.12 |
0.08 |
0.08 |
0.08 |
0.11 |
0.14 |
5.71 |
4.91 |
4.95 |
0.09 |
4.84 |
4.76 |
4.02 |
3.93 |
3.97 |
3.94 |
3.99 |
3.92 |
3.89 |
3.86 |
3.86 |
0.07 |
0.05 |
0.05 |
0.06 |
0.06 |
0.07 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
| Short-term debt |
0.20 |
0.24 |
0.29 |
0.31 |
0.27 |
0.38 |
0.32 |
0.39 |
0.29 |
0.36 |
0.33 |
0.47 |
0.36 |
1.12 |
0.47 |
0.29 |
0.30 |
0.33 |
0.32 |
0.19 |
0.26 |
0.28 |
0.28 |
0.17 |
0.20 |
0.25 |
0.23 |
0.14 |
0.25 |
0.31 |
0.27 |
0.31 |
0.28 |
0.36 |
0.44 |
0.37 |
|
0.15 |
0.13 |
0.27 |
0.03 |
0.30 |
0.56 |
0.57 |
0.20 |
0.34 |
0.34 |
0.32 |
0.22 |
0.14 |
0.57 |
0.32 |
0.36 |
0.73 |
0.73 |
1.16 |
0.91 |
0.73 |
0.73 |
0.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.01 |
0.01 |
|
| Current portion of long-term debt |
|
0.00 |
0.07 |
0.13 |
0.00 |
0.12 |
0.00 |
0.18 |
0.00 |
0.05 |
0.00 |
0.23 |
0.06 |
0.77 |
0.12 |
0.07 |
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
|
|
0.31 |
0.41 |
0.49 |
0.44 |
0.50 |
|
0.25 |
0.13 |
0.27 |
0.03 |
0.40 |
|
|
|
0.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
|
0.01 |
14.06 |
13.70 |
13.89 |
13.44 |
13.48 |
13.14 |
13.35 |
12.93 |
-0.15 |
12.87 |
13.11 |
13.01 |
13.49 |
13.36 |
13.32 |
-0.33 |
12.72 |
12.34 |
12.20 |
11.22 |
11.12 |
10.85 |
9.30 |
8.99 |
9.17 |
8.49 |
8.62 |
8.32 |
8.46 |
-0.16 |
8.77 |
8.44 |
0.01 |
8.63 |
7.34 |
7.08 |
7.08 |
6.96 |
7.12 |
6.87 |
6.15 |
6.09 |
6.13 |
5.94 |
5.97 |
5.97 |
6.04 |
5.90 |
5.69 |
5.67 |
5.77 |
5.63 |
5.84 |
5.02 |
5.06 |
4.88 |
4.92 |
4.83 |
4.09 |
4.01 |
4.05 |
4.02 |
4.05 |
3.98 |
3.95 |
3.93 |
3.92 |
3.77 |
3.23 |
3.25 |
3.24 |
3.18 |
3.30 |
3.36 |
3.28 |
3.17 |
3.14 |
3.04 |
3.06 |
| Long-term debt |
0.45 |
0.46 |
0.47 |
0.58 |
0.60 |
0.62 |
0.63 |
0.54 |
0.40 |
0.41 |
0.32 |
0.25 |
0.38 |
1.14 |
0.00 |
0.31 |
0.31 |
0.33 |
0.32 |
0.20 |
0.27 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.12 |
0.12 |
0.12 |
0.13 |
0.13 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.83 |
0.10 |
0.10 |
0.10 |
0.83 |
0.10 |
0.10 |
0.10 |
0.45 |
0.10 |
0.10 |
0.10 |
0.44 |
0.13 |
0.13 |
0.13 |
0.62 |
0.08 |
0.08 |
0.08 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
0.60 |
0.49 |
1.25 |
0.62 |
0.45 |
0.45 |
0.54 |
0.53 |
0.39 |
0.44 |
0.51 |
0.53 |
0.42 |
0.43 |
0.47 |
0.49 |
0.35 |
0.44 |
0.42 |
0.43 |
0.34 |
0.44 |
0.52 |
0.52 |
0.38 |
0.18 |
0.14 |
0.17 |
0.18 |
0.16 |
0.14 |
0.14 |
0.15 |
0.14 |
0.13 |
0.12 |
0.11 |
0.12 |
0.08 |
0.08 |
0.08 |
0.11 |
0.14 |
0.13 |
0.11 |
0.11 |
0.09 |
0.08 |
0.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
15.72 |
15.41 |
15.02 |
14.78 |
14.93 |
14.62 |
14.62 |
14.24 |
14.20 |
13.86 |
13.83 |
13.49 |
13.62 |
14.28 |
14.13 |
13.83 |
13.77 |
13.45 |
13.26 |
12.74 |
12.65 |
11.83 |
11.75 |
11.36 |
9.83 |
9.56 |
9.76 |
8.94 |
9.16 |
8.89 |
8.99 |
8.98 |
9.34 |
9.11 |
9.25 |
9.31 |
7.62 |
7.47 |
7.49 |
7.51 |
7.42 |
7.41 |
6.95 |
6.91 |
6.56 |
6.50 |
6.54 |
6.51 |
6.48 |
6.22 |
6.44 |
6.17 |
6.34 |
6.59 |
6.67 |
6.28 |
6.07 |
5.71 |
5.75 |
5.66 |
4.93 |
4.84 |
4.88 |
4.85 |
4.91 |
4.84 |
4.81 |
4.79 |
4.78 |
4.63 |
4.28 |
4.17 |
4.17 |
4.22 |
4.32 |
4.12 |
4.09 |
4.04 |
3.91 |
3.69 |
3.70 |
|
| Common stock and paid-in capital |
0.60 |
0.62 |
0.58 |
0.56 |
0.53 |
0.49 |
0.54 |
0.44 |
0.45 |
0.51 |
0.38 |
0.46 |
0.50 |
0.40 |
0.34 |
0.56 |
0.77 |
1.04 |
1.03 |
1.05 |
0.98 |
1.14 |
1.16 |
1.17 |
1.07 |
0.97 |
0.98 |
0.97 |
0.94 |
0.92 |
0.89 |
0.91 |
0.91 |
0.93 |
0.95 |
0.95 |
0.67 |
0.58 |
0.64 |
0.65 |
0.62 |
0.57 |
0.49 |
0.45 |
0.48 |
0.46 |
0.45 |
0.45 |
0.43 |
0.39 |
0.39 |
0.38 |
0.42 |
0.46 |
0.47 |
0.45 |
0.42 |
0.36 |
0.35 |
0.34 |
0.24 |
0.23 |
0.25 |
0.24 |
0.23 |
0.22 |
0.23 |
0.22 |
0.21 |
0.21 |
0.16 |
0.16 |
0.17 |
0.17 |
0.16 |
0.16 |
0.17 |
0.17 |
0.17 |
0.17 |
0.17 |
| Retained earnings |
1.42 |
1.39 |
1.36 |
1.33 |
1.30 |
1.28 |
1.25 |
1.23 |
1.21 |
1.19 |
1.18 |
1.16 |
1.13 |
1.15 |
1.12 |
1.10 |
1.08 |
1.06 |
1.04 |
1.02 |
0.99 |
0.96 |
0.94 |
0.92 |
0.90 |
0.88 |
0.86 |
0.84 |
0.82 |
0.80 |
0.77 |
0.75 |
0.72 |
0.70 |
0.65 |
0.63 |
0.63 |
0.61 |
0.60 |
0.59 |
0.58 |
0.57 |
0.56 |
0.55 |
0.54 |
0.53 |
0.52 |
0.50 |
0.49 |
0.48 |
0.48 |
0.47 |
0.46 |
0.45 |
0.44 |
0.43 |
0.42 |
0.41 |
0.40 |
0.39 |
0.38 |
0.37 |
0.37 |
0.36 |
0.35 |
0.34 |
0.34 |
0.34 |
0.33 |
0.33 |
0.33 |
0.32 |
0.31 |
0.31 |
0.30 |
0.30 |
0.30 |
0.29 |
0.29 |
0.28 |
0.28 |
| Common shares outstanding |
53 |
53 |
53 |
53 |
53 |
53 |
53 |
53 |
53 |
54 |
54 |
54 |
54 |
54 |
54 |
54 |
54 |
55 |
54 |
54 |
54 |
54 |
54 |
53 |
52 |
53 |
52 |
52 |
52 |
52 |
52 |
52 |
51 |
52 |
52 |
49 |
46 |
45 |
45 |
45 |
44 |
42 |
41 |
41 |
41 |
41 |
41 |
41 |
41 |
41 |
41 |
41 |
40 |
40 |
40 |
40 |
39 |
38 |
37 |
37 |
34 |
33 |
33 |
33 |
33 |
33 |
33 |
33 |
33 |
30 |
30 |
31 |
30 |
29 |
30 |
30 |
30 |
30 |
30 |
30 |
31 |
|
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 |
0.03 |
0.03 |
0.03 |
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 |
0.01 |
0.02 |
| Stock-based compensation |
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 |
| 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 |
| Other working capital changes |
0.26 |
0.21 |
0.19 |
0.18 |
0.17 |
0.14 |
0.16 |
0.18 |
0.15 |
0.11 |
0.10 |
0.10 |
0.08 |
0.09 |
0.07 |
0.08 |
0.02 |
0.04 |
0.04 |
0.06 |
| Capital expenditures |
-0.07 |
-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 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
| Others incl. marketable securities changes |
-0.11 |
-0.81 |
0.35 |
-2.13 |
-1.52 |
-0.38 |
-0.15 |
0.03 |
0.14 |
-0.11 |
-0.26 |
-0.32 |
0.57 |
-0.25 |
-0.01 |
-0.19 |
-0.07 |
0.16 |
-0.20 |
0.01 |
| Dividend payout |
-0.10 |
-0.10 |
-0.10 |
-0.09 |
-0.09 |
-0.09 |
-0.08 |
-0.07 |
-0.06 |
-0.06 |
-0.05 |
-0.05 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
| Common stock repurchases |
-0.01 |
-0.05 |
-0.03 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.02 |
0.06 |
0.09 |
0.01 |
0.22 |
-0.14 |
-0.01 |
|
| Net Debt Issuance |
0.09 |
0.74 |
-0.46 |
0.37 |
1.65 |
1.75 |
0.03 |
-0.18 |
-0.21 |
0.07 |
0.23 |
0.25 |
-0.71 |
0.04 |
-0.01 |
-0.02 |
0.00 |
0.04 |
0.09 |
0.06 |
|
| Change in cash |
0.10 |
0.01 |
-0.02 |
-1.67 |
0.23 |
1.44 |
-0.01 |
-0.01 |
0.05 |
0.02 |
0.01 |
-0.01 |
-0.08 |
-0.10 |
0.11 |
-0.15 |
0.15 |
0.08 |
-0.10 |
0.12 |
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 |
0.01 |
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 |
0.01 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
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 working capital changes |
0.06 |
0.07 |
0.09 |
0.04 |
0.05 |
0.06 |
0.05 |
0.03 |
0.07 |
0.04 |
0.06 |
0.03 |
0.07 |
0.06 |
0.03 |
0.04 |
0.04 |
0.04 |
0.06 |
0.02 |
0.05 |
0.04 |
0.02 |
0.06 |
0.02 |
0.06 |
0.03 |
0.05 |
0.03 |
0.04 |
0.05 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.02 |
0.03 |
0.04 |
0.02 |
0.03 |
0.02 |
0.03 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.03 |
0.01 |
0.03 |
0.02 |
0.01 |
0.03 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.03 |
0.00 |
-0.01 |
0.02 |
0.03 |
-0.02 |
0.02 |
0.00 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.02 |
0.01 |
0.02 |
0.01 |
| Capital expenditures |
-0.01 |
-0.04 |
-0.02 |
-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 |
-0.01 |
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 |
-0.01 |
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 |
| Others incl. marketable securities changes |
-0.19 |
0.32 |
-0.26 |
-0.14 |
-0.02 |
-0.20 |
-0.23 |
-0.17 |
-0.21 |
-0.29 |
0.64 |
0.16 |
0.60 |
-0.25 |
-0.28 |
-0.34 |
-1.26 |
-0.66 |
-0.43 |
-0.01 |
-0.41 |
-0.31 |
0.13 |
-0.25 |
0.05 |
-0.71 |
-0.06 |
0.57 |
0.05 |
0.02 |
-0.05 |
0.02 |
0.03 |
0.06 |
0.07 |
0.04 |
-0.03 |
-0.01 |
-0.01 |
-0.08 |
-0.01 |
0.19 |
-0.06 |
-0.36 |
-0.04 |
0.00 |
-0.04 |
-0.04 |
-0.24 |
0.50 |
-0.24 |
-0.04 |
0.36 |
0.01 |
0.56 |
-0.22 |
-0.61 |
-0.07 |
0.05 |
0.01 |
-0.02 |
0.05 |
0.01 |
-0.03 |
-0.22 |
-0.02 |
-0.15 |
0.09 |
0.00 |
0.28 |
-0.13 |
-0.06 |
0.07 |
0.02 |
-0.22 |
0.07 |
-0.07 |
0.06 |
-0.04 |
0.00 |
-0.01 |
| Dividend payout |
-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 |
-0.02 |
-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 |
-0.02 |
-0.02 |
-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 |
-0.01 |
-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 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
| Common stock repurchases |
-0.02 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.03 |
0.00 |
-0.01 |
-0.01 |
-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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.78 |
0.00 |
-0.04 |
0.16 |
-0.04 |
0.08 |
-0.04 |
0.09 |
-0.03 |
0.03 |
-0.05 |
0.06 |
0.04 |
0.02 |
0.00 |
0.16 |
-0.25 |
|
|
-0.02 |
0.06 |
|
|
0.09 |
0.05 |
|
|
|
| Net Debt Issuance |
0.44 |
-0.29 |
0.22 |
-0.16 |
0.31 |
0.02 |
0.35 |
0.03 |
0.34 |
0.02 |
0.32 |
-0.13 |
-0.66 |
0.17 |
0.31 |
-0.49 |
0.38 |
0.19 |
0.51 |
0.07 |
0.88 |
0.10 |
0.39 |
0.99 |
0.27 |
-0.15 |
0.18 |
-0.24 |
0.23 |
-0.10 |
0.02 |
-0.35 |
0.25 |
-0.11 |
-0.08 |
-0.14 |
0.12 |
0.02 |
-0.01 |
0.08 |
-0.02 |
-0.22 |
0.05 |
0.33 |
0.05 |
-0.03 |
0.02 |
0.03 |
0.22 |
-0.54 |
0.26 |
-0.16 |
-0.27 |
-0.86 |
-0.43 |
0.25 |
0.24 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.11 |
0.01 |
-0.02 |
-0.17 |
0.18 |
-0.06 |
-0.03 |
-0.01 |
0.03 |
-0.02 |
0.01 |
|
| Change in cash |
0.27 |
0.06 |
0.01 |
-0.28 |
0.32 |
-0.15 |
0.14 |
-0.14 |
0.15 |
-0.26 |
0.99 |
0.03 |
-0.02 |
-0.04 |
0.05 |
-0.82 |
-0.85 |
-0.45 |
0.12 |
0.05 |
0.51 |
-0.19 |
0.52 |
0.79 |
0.32 |
-0.81 |
0.14 |
0.37 |
0.30 |
-0.05 |
0.01 |
-0.29 |
0.32 |
-0.02 |
0.02 |
-0.07 |
0.12 |
0.01 |
0.00 |
0.02 |
-0.01 |
0.00 |
0.01 |
-0.01 |
0.01 |
-0.02 |
0.00 |
0.01 |
0.00 |
-0.02 |
0.03 |
-0.18 |
0.10 |
-0.06 |
0.16 |
0.00 |
-0.19 |
-0.10 |
0.15 |
-0.02 |
0.09 |
0.03 |
0.05 |
-0.07 |
-0.15 |
0.00 |
-0.11 |
0.12 |
0.14 |
0.11 |
-0.02 |
-0.04 |
0.03 |
-0.07 |
-0.04 |
0.02 |
-0.01 |
0.11 |
-0.01 |
0.00 |
0.01 |