SEACOAST BANKING CORP OF FLORIDA
|
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 |
0.87 |
0.81 |
0.77 |
0.45 |
0.35 |
0.35 |
0.35 |
0.29 |
0.25 |
0.19 |
0.15 |
0.11 |
0.09 |
0.10 |
0.10 |
0.09 |
0.13 |
0.15 |
0.17 |
0.16 |
| Cost of revenue |
0.33 |
0.31 |
0.24 |
0.04 |
0.00 |
0.06 |
0.06 |
0.04 |
0.02 |
0.01 |
0.01 |
0.00 |
0.01 |
0.02 |
0.02 |
0.05 |
0.15 |
0.14 |
0.08 |
0.05 |
| Gross profit |
0.54 |
0.50 |
0.53 |
0.40 |
0.36 |
0.29 |
0.29 |
0.25 |
0.23 |
0.17 |
0.14 |
0.10 |
0.09 |
0.08 |
0.08 |
0.04 |
-0.03 |
0.01 |
0.09 |
0.11 |
| Selling, general and administrative |
0.26 |
0.20 |
0.22 |
0.15 |
0.12 |
0.11 |
0.09 |
0.11 |
0.10 |
0.08 |
0.06 |
0.06 |
0.05 |
0.05 |
0.04 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
| Research and development |
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Other operating expenses |
0.09 |
0.14 |
0.18 |
0.11 |
0.08 |
0.08 |
0.07 |
0.06 |
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.08 |
0.04 |
0.04 |
0.04 |
| Operating income |
0.19 |
0.16 |
0.13 |
0.14 |
0.16 |
0.10 |
0.13 |
0.09 |
0.08 |
0.04 |
0.04 |
0.01 |
0.01 |
0.00 |
0.01 |
-0.03 |
-0.16 |
-0.07 |
0.01 |
0.04 |
| 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 |
0.19 |
0.16 |
0.13 |
0.14 |
0.16 |
0.10 |
0.13 |
0.09 |
0.08 |
0.04 |
0.04 |
0.01 |
0.01 |
0.00 |
0.01 |
-0.03 |
-0.16 |
-0.07 |
0.01 |
0.04 |
| Income tax expense |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
0.04 |
0.01 |
0.01 |
0.00 |
-0.04 |
0.00 |
0.00 |
|
-0.01 |
-0.02 |
0.00 |
0.01 |
| Net income |
0.14 |
0.12 |
0.10 |
0.11 |
0.12 |
0.08 |
0.10 |
0.07 |
0.04 |
0.03 |
0.02 |
0.01 |
0.05 |
0.00 |
0.01 |
-0.03 |
-0.15 |
-0.05 |
0.01 |
0.02 |
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 |
0.22 |
0.25 |
0.23 |
0.22 |
0.21 |
0.20 |
0.21 |
0.20 |
0.20 |
0.19 |
0.20 |
0.20 |
0.18 |
0.14 |
0.11 |
0.10 |
0.09 |
0.09 |
0.09 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.07 |
0.07 |
0.07 |
0.08 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
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 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
| Cost of revenue |
0.07 |
0.11 |
0.08 |
0.07 |
0.08 |
0.07 |
0.08 |
0.08 |
0.07 |
0.07 |
0.06 |
0.05 |
0.06 |
0.02 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.04 |
0.02 |
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 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.02 |
0.01 |
0.05 |
0.05 |
0.03 |
0.02 |
0.04 |
0.02 |
0.05 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
| Gross profit |
0.15 |
0.14 |
0.15 |
0.15 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.12 |
0.13 |
0.15 |
0.12 |
0.12 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.07 |
0.05 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.07 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
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 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
-0.02 |
-0.02 |
0.00 |
0.01 |
-0.01 |
0.01 |
-0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
| Selling, general and administrative |
0.07 |
0.07 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.06 |
0.05 |
0.03 |
0.03 |
0.03 |
0.01 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
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 |
0.01 |
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 |
0.03 |
0.02 |
0.05 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.04 |
0.03 |
0.02 |
0.02 |
0.04 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
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 |
0.01 |
0.01 |
0.01 |
0.00 |
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 |
0.06 |
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 |
| Operating income |
0.04 |
0.04 |
0.05 |
0.06 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.01 |
0.03 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.00 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
-0.04 |
-0.04 |
-0.07 |
-0.01 |
-0.03 |
-0.01 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
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 |
0.04 |
0.04 |
0.05 |
0.06 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.01 |
0.03 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.00 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
-0.04 |
-0.04 |
-0.07 |
-0.01 |
-0.03 |
-0.01 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
| Income tax expense |
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 |
0.01 |
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 |
0.00 |
0.00 |
0.01 |
0.01 |
0.02 |
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 |
-0.04 |
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 |
0.01 |
0.00 |
-0.01 |
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 |
| Net income |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.01 |
0.02 |
0.03 |
0.03 |
0.02 |
0.04 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.00 |
0.03 |
0.03 |
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 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
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 |
-0.04 |
-0.04 |
-0.06 |
0.00 |
-0.02 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.18 |
0.48 |
0.45 |
0.21 |
0.74 |
0.40 |
0.13 |
0.12 |
0.12 |
0.11 |
0.14 |
0.10 |
0.19 |
0.17 |
0.17 |
0.21 |
0.22 |
0.15 |
0.05 |
0.09 |
| Short-term investments |
5.16 |
2.19 |
1.84 |
1.87 |
1.64 |
1.40 |
0.95 |
0.87 |
0.96 |
0.95 |
0.79 |
0.74 |
0.64 |
0.64 |
0.65 |
0.18 |
0.18 |
0.00 |
0.06 |
0.00 |
| Accounts receivable, net |
|
|
|
|
|
5.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Inventories |
|
|
|
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.05 |
0.03 |
0.04 |
0.04 |
0.01 |
0.00 |
0.01 |
| Other current assets |
|
|
0.46 |
0.00 |
0.77 |
0.45 |
0.14 |
4.23 |
3.13 |
2.16 |
1.53 |
1.22 |
0.76 |
0.66 |
1.27 |
1.30 |
1.48 |
1.72 |
1.97 |
1.76 |
| Total current assets |
5.35 |
2.67 |
2.29 |
2.07 |
2.38 |
1.80 |
1.08 |
5.22 |
4.20 |
3.22 |
0.93 |
0.84 |
0.83 |
0.82 |
0.82 |
0.21 |
0.22 |
0.15 |
0.05 |
0.09 |
| Property, plant and equipment, net |
|
|
|
0.12 |
0.07 |
0.08 |
0.07 |
0.07 |
0.07 |
0.06 |
0.05 |
0.05 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
| Goodwill |
1.03 |
0.73 |
0.73 |
0.48 |
0.25 |
0.22 |
0.21 |
0.20 |
0.15 |
0.06 |
0.03 |
0.03 |
0.00 |
0.00 |
0.00 |
|
|
0.05 |
0.05 |
0.05 |
| Intangible assets |
0.20 |
0.07 |
0.10 |
0.08 |
0.01 |
0.02 |
0.02 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
| Long-term investments |
5.75 |
2.86 |
2.52 |
2.62 |
2.28 |
1.66 |
6.40 |
1.22 |
1.37 |
1.32 |
3.16 |
2.77 |
1.95 |
|
1.88 |
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
20.84 |
15.18 |
14.58 |
12.15 |
9.68 |
8.34 |
7.11 |
6.75 |
5.81 |
4.68 |
3.53 |
3.09 |
2.27 |
2.17 |
2.14 |
2.02 |
2.15 |
2.31 |
2.42 |
2.39 |
|
| Accounts payable |
|
|
|
9.98 |
8.07 |
6.93 |
5.58 |
5.18 |
4.59 |
3.52 |
2.84 |
2.42 |
1.81 |
1.76 |
1.72 |
1.64 |
1.78 |
1.81 |
1.99 |
1.89 |
| Short-term debt |
0.39 |
0.23 |
0.37 |
0.26 |
0.13 |
0.13 |
0.41 |
0.59 |
0.42 |
0.62 |
0.17 |
0.23 |
0.15 |
0.14 |
0.14 |
0.10 |
0.11 |
0.16 |
0.09 |
0.21 |
| Current portion of long-term debt |
|
|
|
|
|
|
0.32 |
0.38 |
0.21 |
0.69 |
0.29 |
0.35 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
13.03 |
12.24 |
11.78 |
8.39 |
6.62 |
5.41 |
5.51 |
3.76 |
3.38 |
2.82 |
2.84 |
2.42 |
1.81 |
1.76 |
1.72 |
1.64 |
1.78 |
1.81 |
1.99 |
1.89 |
| Long-term debt |
0.95 |
0.35 |
0.16 |
0.23 |
0.07 |
0.07 |
0.07 |
0.45 |
0.28 |
0.49 |
0.07 |
0.06 |
0.05 |
0.10 |
0.05 |
0.10 |
0.10 |
0.12 |
0.12 |
0.07 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
0.47 |
0.23 |
0.21 |
0.47 |
0.26 |
0.25 |
0.24 |
0.22 |
0.25 |
0.16 |
|
0.14 |
|
|
|
|
|
| Total liabilities |
17.79 |
12.99 |
12.47 |
10.54 |
0.07 |
0.07 |
0.39 |
5.88 |
5.12 |
4.25 |
3.18 |
2.78 |
2.07 |
2.01 |
1.97 |
1.85 |
2.00 |
2.10 |
2.21 |
2.18 |
|
| Common stock and paid-in capital |
2.45 |
1.66 |
1.64 |
1.18 |
9.25 |
8.01 |
6.53 |
0.77 |
0.66 |
0.45 |
0.40 |
0.38 |
0.27 |
0.28 |
0.28 |
0.28 |
0.23 |
0.15 |
0.09 |
0.09 |
| Retained earnings |
0.60 |
0.53 |
0.47 |
0.42 |
0.36 |
0.26 |
0.20 |
0.10 |
0.03 |
-0.01 |
-0.04 |
-0.07 |
-0.07 |
-0.12 |
-0.11 |
-0.11 |
-0.08 |
0.07 |
0.12 |
0.12 |
| Common shares outstanding |
92 |
85 |
84 |
64 |
57 |
54 |
52 |
49 |
43 |
38 |
34 |
28 |
20 |
19 |
19 |
15 |
6 |
4 |
4 |
4 |
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 |
0.20 |
0.18 |
0.34 |
0.33 |
0.50 |
0.48 |
0.64 |
0.76 |
0.69 |
0.45 |
0.70 |
0.73 |
0.79 |
0.21 |
0.22 |
0.91 |
1.23 |
0.74 |
1.23 |
1.45 |
0.98 |
0.40 |
0.31 |
0.53 |
0.32 |
0.13 |
0.14 |
0.16 |
0.21 |
0.12 |
0.11 |
0.14 |
0.15 |
0.12 |
0.14 |
0.12 |
0.14 |
0.11 |
0.17 |
0.13 |
0.15 |
0.14 |
0.10 |
0.09 |
0.20 |
0.10 |
0.06 |
0.15 |
0.22 |
0.19 |
0.11 |
0.14 |
0.23 |
0.17 |
0.17 |
0.22 |
0.27 |
0.17 |
0.12 |
0.17 |
0.23 |
0.21 |
0.20 |
0.31 |
0.27 |
0.22 |
0.17 |
0.08 |
0.14 |
0.15 |
0.04 |
0.05 |
0.06 |
0.05 |
0.04 |
0.07 |
0.10 |
0.09 |
0.08 |
0.07 |
0.07 |
| Short-term investments |
5.07 |
5.16 |
3.18 |
2.87 |
2.63 |
2.19 |
2.16 |
1.97 |
1.95 |
1.84 |
1.84 |
1.92 |
2.02 |
1.87 |
1.86 |
1.80 |
1.71 |
1.64 |
1.55 |
1.32 |
1.05 |
1.40 |
1.29 |
0.98 |
0.91 |
0.95 |
0.92 |
0.91 |
0.88 |
0.87 |
0.92 |
0.95 |
0.98 |
0.95 |
1.00 |
1.02 |
0.91 |
0.95 |
0.87 |
0.92 |
0.91 |
0.79 |
0.73 |
0.76 |
0.73 |
0.74 |
0.60 |
0.52 |
0.66 |
0.64 |
0.65 |
0.67 |
0.65 |
0.64 |
0.00 |
0.00 |
0.00 |
0.65 |
0.00 |
0.00 |
|
0.18 |
|
|
|
0.18 |
|
|
0.00 |
0.00 |
0.01 |
0.02 |
0.04 |
0.06 |
0.02 |
0.02 |
0.00 |
0.00 |
0.01 |
0.10 |
0.12 |
| Accounts receivable, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.57 |
5.64 |
5.76 |
5.68 |
5.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Inventories |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.03 |
0.03 |
0.04 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.04 |
0.04 |
0.05 |
0.04 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.02 |
0.04 |
0.03 |
0.04 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
| Other current assets |
|
|
|
|
|
|
0.65 |
0.81 |
0.75 |
0.46 |
0.75 |
0.78 |
0.85 |
0.00 |
0.25 |
0.93 |
1.26 |
0.77 |
1.26 |
1.48 |
4.91 |
4.64 |
4.88 |
5.08 |
4.66 |
4.53 |
4.34 |
4.25 |
4.22 |
4.23 |
3.37 |
3.26 |
3.16 |
3.13 |
2.66 |
2.55 |
2.29 |
2.16 |
2.08 |
1.86 |
1.72 |
1.53 |
1.52 |
1.32 |
1.27 |
1.22 |
0.89 |
0.91 |
0.74 |
0.76 |
0.70 |
0.66 |
0.64 |
0.66 |
1.27 |
1.27 |
1.27 |
1.27 |
1.26 |
1.24 |
1.28 |
1.30 |
1.32 |
1.35 |
1.43 |
1.48 |
1.56 |
1.65 |
1.69 |
1.72 |
1.79 |
1.87 |
1.94 |
1.97 |
1.92 |
1.85 |
1.79 |
1.76 |
1.70 |
1.74 |
1.48 |
| Total current assets |
0.20 |
5.35 |
3.51 |
3.20 |
3.13 |
2.67 |
2.80 |
2.72 |
2.64 |
2.29 |
2.54 |
2.65 |
2.81 |
2.07 |
2.08 |
2.71 |
2.94 |
2.38 |
2.77 |
2.77 |
2.03 |
1.80 |
1.60 |
1.50 |
1.23 |
1.08 |
1.06 |
1.08 |
1.09 |
0.99 |
1.04 |
1.10 |
1.13 |
1.07 |
1.14 |
1.14 |
1.05 |
1.06 |
1.03 |
1.05 |
1.05 |
0.93 |
0.83 |
0.86 |
0.93 |
0.84 |
0.66 |
0.67 |
0.88 |
0.83 |
0.76 |
0.81 |
0.88 |
0.82 |
0.17 |
0.22 |
0.27 |
0.82 |
0.12 |
0.17 |
0.23 |
0.21 |
0.20 |
0.31 |
0.27 |
0.22 |
0.17 |
0.08 |
0.14 |
0.15 |
0.04 |
0.05 |
0.06 |
0.05 |
0.04 |
0.07 |
0.10 |
0.09 |
0.08 |
0.07 |
0.07 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
0.12 |
0.12 |
0.12 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.09 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
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 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
| Goodwill |
1.03 |
1.03 |
0.75 |
0.73 |
0.73 |
0.73 |
0.73 |
0.73 |
0.73 |
0.73 |
0.73 |
0.73 |
0.73 |
0.48 |
0.29 |
0.29 |
0.29 |
0.25 |
0.25 |
0.22 |
0.22 |
0.22 |
0.22 |
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.20 |
0.15 |
0.15 |
0.15 |
0.15 |
0.10 |
0.10 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
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 |
|
|
|
|
|
|
|
|
|
0.05 |
|
|
|
0.05 |
|
|
|
0.05 |
|
|
|
| Intangible assets |
0.18 |
0.20 |
0.08 |
0.06 |
0.07 |
0.07 |
0.08 |
0.08 |
0.09 |
0.10 |
0.10 |
0.11 |
0.12 |
0.08 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
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 |
0.05 |
0.01 |
0.06 |
0.06 |
0.06 |
0.01 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.03 |
| Long-term investments |
5.65 |
5.75 |
3.81 |
3.48 |
3.25 |
2.86 |
2.81 |
2.63 |
2.62 |
2.52 |
2.53 |
2.62 |
2.75 |
2.62 |
2.64 |
2.60 |
2.45 |
2.28 |
2.09 |
1.82 |
1.58 |
1.66 |
1.51 |
1.22 |
1.18 |
6.40 |
1.19 |
1.20 |
5.99 |
6.04 |
5.34 |
5.31 |
5.28 |
5.19 |
4.77 |
4.75 |
4.26 |
4.20 |
4.04 |
3.95 |
3.57 |
3.16 |
3.04 |
2.92 |
2.82 |
2.77 |
2.18 |
2.02 |
1.97 |
1.95 |
1.91 |
1.95 |
1.89 |
1.91 |
1.82 |
1.79 |
1.81 |
1.88 |
1.85 |
1.82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
21.15 |
20.84 |
16.68 |
15.94 |
15.73 |
15.18 |
15.17 |
14.95 |
14.83 |
14.58 |
14.82 |
15.04 |
15.26 |
12.15 |
10.35 |
10.81 |
10.90 |
9.68 |
9.89 |
9.32 |
8.81 |
8.34 |
8.29 |
8.08 |
7.35 |
7.11 |
6.89 |
6.82 |
6.78 |
6.75 |
5.93 |
5.92 |
5.90 |
5.81 |
5.34 |
5.28 |
4.77 |
4.68 |
4.51 |
4.38 |
4.00 |
3.53 |
3.38 |
3.23 |
3.23 |
3.09 |
2.36 |
2.29 |
2.32 |
2.27 |
2.15 |
2.18 |
2.20 |
2.17 |
2.08 |
2.11 |
2.17 |
2.14 |
2.05 |
2.08 |
2.08 |
2.02 |
2.01 |
2.09 |
2.12 |
2.15 |
2.14 |
2.14 |
2.31 |
2.31 |
2.22 |
2.30 |
2.39 |
2.42 |
2.32 |
2.26 |
2.40 |
2.39 |
2.35 |
2.42 |
2.13 |
|
| Accounts payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
9.98 |
8.77 |
9.19 |
9.24 |
8.07 |
8.33 |
7.84 |
7.39 |
6.93 |
6.91 |
6.67 |
5.89 |
5.58 |
5.67 |
5.54 |
5.61 |
5.18 |
4.64 |
4.70 |
4.72 |
4.59 |
4.11 |
3.98 |
3.68 |
3.52 |
3.51 |
3.50 |
3.22 |
2.84 |
2.74 |
2.61 |
2.61 |
2.42 |
1.81 |
1.81 |
1.82 |
1.81 |
1.70 |
1.74 |
1.76 |
1.76 |
1.68 |
1.69 |
1.74 |
1.72 |
1.66 |
1.68 |
1.69 |
1.64 |
1.64 |
1.72 |
1.76 |
1.78 |
1.76 |
1.76 |
1.81 |
1.81 |
1.84 |
1.89 |
1.95 |
1.99 |
1.86 |
1.87 |
1.89 |
1.89 |
1.96 |
2.03 |
1.80 |
| Short-term debt |
0.38 |
0.39 |
0.24 |
0.19 |
0.20 |
0.23 |
0.21 |
0.26 |
0.33 |
0.37 |
0.28 |
0.29 |
0.27 |
0.26 |
0.09 |
0.11 |
0.12 |
0.13 |
0.11 |
0.12 |
0.07 |
0.05 |
1.57 |
0.09 |
0.06 |
0.09 |
0.07 |
0.08 |
0.15 |
0.21 |
0.19 |
0.20 |
0.17 |
0.22 |
0.14 |
0.17 |
0.18 |
0.20 |
0.17 |
0.18 |
0.20 |
0.17 |
0.15 |
0.17 |
0.17 |
0.23 |
0.20 |
0.14 |
0.16 |
0.15 |
0.13 |
0.16 |
0.21 |
0.14 |
0.12 |
0.19 |
0.20 |
0.14 |
0.11 |
0.15 |
0.12 |
0.10 |
0.06 |
0.08 |
0.10 |
0.11 |
0.07 |
0.10 |
0.15 |
0.16 |
0.07 |
0.09 |
0.09 |
0.09 |
0.14 |
0.10 |
0.21 |
0.21 |
0.10 |
0.10 |
0.09 |
| Current portion of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.32 |
0.05 |
0.14 |
0.00 |
0.38 |
0.26 |
0.21 |
0.21 |
0.21 |
0.39 |
0.63 |
0.49 |
0.69 |
0.47 |
0.33 |
0.25 |
0.29 |
|
|
|
0.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
|
13.03 |
13.09 |
12.50 |
12.57 |
12.24 |
12.24 |
12.12 |
12.02 |
11.78 |
12.11 |
9.81 |
12.31 |
8.39 |
7.40 |
7.77 |
7.78 |
6.62 |
6.88 |
6.52 |
1.56 |
1.60 |
1.57 |
6.67 |
5.89 |
5.58 |
5.67 |
5.54 |
5.61 |
5.18 |
4.64 |
4.70 |
4.72 |
4.59 |
4.11 |
3.98 |
3.68 |
3.52 |
3.51 |
3.50 |
3.22 |
2.84 |
2.74 |
2.61 |
2.61 |
2.42 |
1.81 |
1.81 |
1.82 |
1.81 |
1.70 |
1.74 |
1.76 |
1.76 |
1.68 |
1.69 |
1.74 |
1.72 |
1.66 |
1.68 |
1.69 |
1.64 |
1.64 |
1.72 |
1.76 |
1.78 |
1.76 |
1.76 |
1.81 |
1.81 |
1.84 |
1.89 |
1.95 |
1.99 |
1.86 |
1.87 |
1.89 |
1.89 |
1.96 |
2.03 |
1.80 |
| Long-term debt |
0.89 |
0.95 |
0.80 |
0.82 |
0.57 |
0.35 |
0.35 |
0.29 |
0.22 |
0.16 |
0.22 |
0.27 |
0.49 |
0.23 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.12 |
0.21 |
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 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.09 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
0.60 |
0.79 |
0.47 |
0.22 |
0.22 |
0.23 |
0.23 |
0.20 |
0.23 |
0.20 |
0.21 |
0.20 |
0.32 |
0.40 |
0.47 |
0.13 |
0.14 |
0.21 |
0.26 |
0.22 |
0.23 |
0.20 |
0.25 |
0.17 |
0.26 |
0.22 |
0.24 |
0.19 |
0.23 |
0.25 |
0.22 |
0.17 |
0.19 |
0.19 |
0.25 |
0.21 |
0.15 |
0.16 |
0.16 |
0.14 |
0.18 |
0.17 |
0.15 |
0.13 |
0.15 |
0.16 |
0.14 |
0.12 |
0.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
18.08 |
17.79 |
14.30 |
13.67 |
13.50 |
12.99 |
12.97 |
12.82 |
12.71 |
12.47 |
12.77 |
0.27 |
13.20 |
10.54 |
9.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.11 |
7.05 |
6.36 |
6.12 |
5.93 |
5.89 |
5.89 |
5.88 |
5.20 |
5.21 |
5.20 |
5.12 |
4.75 |
4.70 |
4.27 |
4.25 |
4.08 |
3.96 |
3.59 |
3.18 |
3.03 |
2.91 |
2.91 |
2.78 |
2.13 |
2.06 |
2.09 |
2.07 |
1.95 |
2.02 |
2.04 |
2.01 |
1.91 |
1.94 |
2.00 |
1.97 |
1.88 |
1.91 |
1.92 |
1.85 |
1.83 |
1.91 |
1.97 |
2.00 |
1.96 |
1.99 |
2.10 |
2.10 |
2.04 |
2.11 |
2.18 |
2.21 |
2.10 |
2.04 |
2.18 |
2.18 |
2.14 |
2.21 |
1.98 |
|
| Common stock and paid-in capital |
2.45 |
2.45 |
1.79 |
1.70 |
1.69 |
1.66 |
1.69 |
1.64 |
1.64 |
1.64 |
1.60 |
1.62 |
1.63 |
1.18 |
0.88 |
0.94 |
0.99 |
0.95 |
0.96 |
0.87 |
0.86 |
0.87 |
0.87 |
0.83 |
0.81 |
0.79 |
0.79 |
0.79 |
0.78 |
0.77 |
0.65 |
0.65 |
0.65 |
0.66 |
0.58 |
0.58 |
0.51 |
0.45 |
0.46 |
0.46 |
0.45 |
0.40 |
0.40 |
0.38 |
0.38 |
0.38 |
0.30 |
0.30 |
0.30 |
0.27 |
0.27 |
0.28 |
0.28 |
0.28 |
0.29 |
0.28 |
0.29 |
0.28 |
0.29 |
0.28 |
0.28 |
0.28 |
0.28 |
0.28 |
0.23 |
0.23 |
0.22 |
0.14 |
0.14 |
0.15 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.04 |
| Retained earnings |
0.61 |
0.60 |
0.59 |
0.57 |
0.54 |
0.53 |
0.51 |
0.49 |
0.48 |
0.47 |
0.45 |
0.44 |
0.42 |
0.42 |
0.41 |
0.39 |
0.37 |
0.36 |
0.33 |
0.31 |
0.29 |
0.26 |
0.23 |
0.20 |
0.18 |
0.20 |
0.17 |
0.14 |
0.12 |
0.10 |
0.08 |
0.06 |
0.05 |
0.03 |
0.02 |
0.00 |
-0.01 |
-0.01 |
-0.02 |
-0.03 |
-0.04 |
-0.04 |
-0.05 |
-0.05 |
-0.06 |
-0.07 |
-0.06 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.12 |
-0.12 |
-0.12 |
-0.12 |
-0.12 |
-0.11 |
-0.11 |
-0.12 |
-0.11 |
-0.11 |
-0.11 |
-0.10 |
-0.09 |
-0.08 |
-0.08 |
-0.04 |
0.01 |
0.07 |
0.07 |
0.09 |
0.10 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
| Common shares outstanding |
109 |
109 |
87 |
85 |
85 |
85 |
85 |
85 |
85 |
85 |
86 |
86 |
81 |
71 |
62 |
62 |
62 |
59 |
58 |
56 |
56 |
56 |
54 |
53 |
52 |
52 |
52 |
52 |
52 |
51 |
48 |
48 |
48 |
47 |
44 |
44 |
39 |
38 |
38 |
38 |
35 |
34 |
34 |
33 |
33 |
33 |
26 |
26 |
26 |
22 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
12 |
12 |
12 |
7 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
3 |
|
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 |
0.04 |
0.02 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Stock-based compensation |
0.02 |
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 |
| Change in inventory |
|
|
|
|
|
|
|
|
0.00 |
0.01 |
0.00 |
0.00 |
0.02 |
0.00 |
0.01 |
0.01 |
|
0.00 |
0.00 |
|
| Other working capital changes |
0.13 |
0.15 |
0.14 |
0.17 |
0.15 |
0.05 |
0.10 |
0.12 |
0.04 |
0.05 |
0.02 |
0.02 |
0.02 |
-0.01 |
0.01 |
0.03 |
0.00 |
0.04 |
0.01 |
0.02 |
| Capital expenditures |
-0.01 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
| Others incl. marketable securities changes |
-0.70 |
-0.60 |
0.54 |
-0.35 |
-0.41 |
-0.34 |
-0.32 |
-0.17 |
-0.24 |
-0.51 |
-0.16 |
-0.29 |
-0.09 |
-0.02 |
-0.18 |
0.06 |
0.08 |
0.08 |
-0.02 |
-0.02 |
| Dividend payout |
-0.07 |
-0.06 |
-0.06 |
-0.04 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
|
0.00 |
-0.01 |
-0.01 |
-0.01 |
| Common stock repurchases |
0.00 |
0.00 |
-0.01 |
0.00 |
0.01 |
|
|
0.00 |
0.06 |
0.00 |
0.00 |
0.02 |
-0.05 |
0.00 |
0.00 |
|
-0.08 |
|
|
|
| Net Debt Issuance |
0.50 |
0.52 |
-0.36 |
-0.33 |
0.61 |
0.58 |
0.23 |
0.07 |
0.14 |
0.42 |
0.18 |
0.16 |
0.11 |
0.04 |
0.12 |
-0.10 |
0.07 |
-0.06 |
0.03 |
-0.11 |
|
| Change in cash |
-0.09 |
0.03 |
0.25 |
-0.54 |
0.33 |
0.28 |
0.01 |
0.01 |
0.00 |
-0.03 |
0.04 |
-0.09 |
0.02 |
0.01 |
-0.04 |
0.00 |
0.06 |
0.05 |
0.01 |
-0.13 |
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 |
0.00 |
0.02 |
0.01 |
0.00 |
0.01 |
0.02 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.01 |
0.01 |
0.01 |
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 |
0.02 |
0.02 |
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 |
|
|
|
|
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
| Other working capital changes |
0.06 |
0.03 |
0.02 |
0.06 |
0.02 |
0.02 |
0.04 |
0.05 |
0.02 |
0.02 |
0.06 |
0.04 |
0.01 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.02 |
0.03 |
0.05 |
0.04 |
-0.01 |
0.00 |
0.02 |
0.04 |
0.02 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.00 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
-0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
0.02 |
-0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
| 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 |
-0.01 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
| Others incl. marketable securities changes |
0.07 |
0.14 |
0.05 |
-0.38 |
-0.51 |
-0.21 |
-0.29 |
-0.08 |
-0.02 |
0.04 |
0.16 |
0.14 |
0.20 |
0.38 |
-0.27 |
-0.29 |
-0.18 |
-0.28 |
-0.19 |
-0.02 |
0.09 |
0.04 |
-0.02 |
-0.47 |
0.11 |
-0.24 |
-0.08 |
-0.08 |
0.09 |
0.01 |
-0.04 |
-0.03 |
-0.09 |
0.06 |
-0.11 |
-0.13 |
-0.06 |
-0.24 |
-0.12 |
-0.08 |
-0.07 |
-0.09 |
0.07 |
-0.11 |
-0.03 |
-0.07 |
-0.16 |
-0.03 |
-0.02 |
-0.04 |
0.02 |
-0.07 |
0.01 |
-0.09 |
-0.02 |
0.01 |
0.07 |
-0.04 |
-0.03 |
-0.05 |
-0.06 |
-0.03 |
-0.02 |
0.05 |
0.05 |
0.00 |
0.04 |
0.04 |
0.00 |
-0.01 |
0.05 |
0.02 |
0.02 |
-0.06 |
-0.10 |
0.13 |
0.01 |
-0.04 |
0.00 |
0.05 |
-0.02 |
| 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 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.01 |
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 |
-0.01 |
-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 |
| Common stock repurchases |
-0.01 |
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 |
0.03 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
0.00 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
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 |
0.31 |
-0.09 |
-0.09 |
0.16 |
0.52 |
0.02 |
0.14 |
0.11 |
0.25 |
-0.29 |
-0.24 |
-0.23 |
0.39 |
-0.44 |
-0.44 |
-0.07 |
0.61 |
-0.28 |
-0.04 |
0.46 |
0.46 |
0.03 |
-0.18 |
0.68 |
0.06 |
0.21 |
0.03 |
0.01 |
-0.01 |
-0.02 |
-0.01 |
0.00 |
0.08 |
-0.08 |
0.11 |
0.09 |
0.02 |
0.16 |
0.15 |
0.05 |
0.07 |
0.13 |
-0.08 |
0.00 |
0.13 |
0.10 |
0.07 |
-0.03 |
0.02 |
0.12 |
-0.07 |
-0.02 |
0.03 |
0.09 |
-0.03 |
-0.06 |
0.03 |
0.09 |
-0.02 |
-0.02 |
0.07 |
0.04 |
-0.09 |
-0.02 |
-0.03 |
0.05 |
0.04 |
-0.11 |
0.00 |
0.11 |
-0.07 |
-0.06 |
-0.03 |
0.10 |
0.06 |
-0.14 |
0.01 |
0.04 |
-0.07 |
-0.07 |
0.00 |
|
| Change in cash |
0.42 |
0.08 |
-0.03 |
-0.17 |
0.02 |
-0.16 |
-0.11 |
0.07 |
0.24 |
-0.25 |
-0.03 |
-0.06 |
0.59 |
-0.02 |
-0.68 |
-0.32 |
0.48 |
-0.49 |
-0.22 |
0.47 |
0.58 |
0.09 |
-0.21 |
0.21 |
0.19 |
-0.01 |
-0.03 |
-0.04 |
0.09 |
0.01 |
-0.03 |
0.00 |
0.03 |
-0.02 |
0.02 |
-0.04 |
0.04 |
-0.06 |
0.04 |
-0.02 |
0.01 |
0.04 |
0.01 |
-0.11 |
0.10 |
0.04 |
-0.10 |
-0.06 |
0.03 |
0.08 |
-0.03 |
-0.09 |
0.05 |
0.00 |
-0.05 |
-0.05 |
0.10 |
0.05 |
-0.05 |
-0.06 |
0.02 |
0.01 |
-0.11 |
0.04 |
0.06 |
0.04 |
0.09 |
-0.07 |
0.00 |
0.10 |
-0.02 |
-0.03 |
0.00 |
0.05 |
-0.03 |
-0.02 |
0.01 |
0.00 |
-0.08 |
-0.02 |
-0.03 |