Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Wharf (Holdings) Limited

0004.HK

Valuace

Růst

Zdraví

Cena

$ 22.10

-0.12 (-0.50%)

Výsledovka

Rozvaha

Peněžní toky

V miliardách (HKD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	23.11	11.00	12.12	18.95	18.06	22.38	21.00	16.87	21.06	43.27	46.63	40.88	38.14	31.89	30.86	24.00	19.38
Cost of Revenues	6.92	5.22	4.34	9.90	9.22	11.06	7.38	6.55	9.69	19.40	25.15	21.28	19.47	14.14	12.60	9.10	7.07
Gross Profit	17.30	5.78	7.77	9.05	8.84	11.31	13.62	10.33	11.36	23.87	21.48	19.59	18.66	17.75	18.25	14.91	12.31

Revenue	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021
Total Revenues	5.33	5.67	5.08	7.03	10.82	8.13	5.59	5.59	5.59	5.59
Cost of Revenues	2.58	0.00	1.11	3.23	6.33	4.27	2.77	2.77	2.77	2.77
Gross Profit	2.75	5.67	5.08	3.80	4.49	3.86	2.83	2.83	2.83	2.83

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Selling General & Admin Expenses	0.00	0.00	0.00	1.45	1.52	2.02	1.79	1.75	1.97	2.31	3.01	3.19	2.86	3.02	2.65	2.13	1.61
Depreciation & Amortization	1.41	0.71	0.71	0.71	-0.43	1.64	-0.15	0.23	0.64	0.94	1.41	1.55	1.52	1.45	1.43	1.40	1.33
Total Operating Expenses	5.76	1.39	2.13	2.16	2.24	2.78	2.51	4.88	2.61	3.25	4.42	4.74	4.38	4.47	4.06	3.06	2.94
Operating Income	10.43	4.39	5.64	6.90	6.60	8.54	11.10	7.87	8.75	20.62	17.07	14.85	14.28	13.28	14.17	11.39	9.37

Operating Income	TTM	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021
R&D Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Selling General & Admin Expenses	0.00	0.00	0.00	0.00	0.77	0.76	0.67	0.67	0.67	0.67
Depreciation & Amortization	0.36	0.35	0.36	0.35	0.35	0.36	0.19	0.19	0.19	0.19
Total Operating Expenses	0.62	3.01	2.52	-0.40	9.48	6.40	0.42	0.42	0.42	0.42
Operating Income	2.13	2.66	2.56	3.09	3.64	2.85	2.31	2.31	2.31	2.31

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.89	1.82	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
Interest Expense	0.78	0.19	0.32	0.85	0.35	0.32	0.74	1.07	0.85	1.17	1.33	1.28	1.38	1.54	1.33	2.57	1.00
Other Expense	-13.38	-4.35	-11.96	-4.70	-6.38	0.70	-1.58	-1.40	2.09	-0.12	8.71	-2.19	0.17	0.56	-0.75	-2.57	-1.00
IBT	-6.17	0.04	-6.32	2.20	0.23	9.24	9.53	6.47	10.84	30.57	25.77	20.64	40.15	34.46	52.58	34.64	38.82
Income Tax Expense	-3.78	-0.08	-3.71	1.09	1.66	2.90	4.74	3.00	4.13	7.97	4.11	3.83	3.73	4.33	4.22	3.30	2.36
Net Income	-3.17	0.05	-3.22	0.95	-1.43	6.02	3.86	3.39	6.62	21.88	21.44	16.02	35.93	29.38	47.26	30.57	35.75

Net Income	TTM	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021
Interest Income	0.82	0.00	0.08	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Interest Expense	0.14	0.63	0.00	0.00	0.68	0.58	0.08	0.08	0.08	0.08
Other Expense	-2.85	-1.90	0.00	-8.63	-1.77	-0.99	0.00	0.00	0.00	0.00
IBT	-0.71	0.76	-0.77	-5.44	1.88	1.85	2.31	2.31	2.31	2.31
Income Tax Expense	-0.24	0.16	-0.72	-2.99	0.50	0.68	0.72	0.72	0.72	0.72
Net Income	-0.49	0.54	-0.59	-2.64	0.25	0.70	1.58	1.58	1.58	1.58

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$0.00	$0.00	$0.00	$0.31	$-0.47	$1.97	$1.27	$1.11	$2.18	$7.21	$7.07	$5.29	$11.86	$9.70	$15.60	$10.22	$12.64
EPS Diluted	$0.00	$0.00	$0.00	$0.31	$-0.47	$1.97	$1.27	$1.11	$2.17	$7.21	$7.07	$5.29	$11.86	$9.52	$15.30	$10.13	$12.64
Shares Outstanding	3.06	3.06	3.06	3.06	3.06	3.06	3.05	3.05	3.05	3.03	3.03	3.03	3.03	3.03	3.03	2.99	2.83
Diluted Shares Outstanding	3.06	3.06	3.06	3.06	3.06	3.06	3.05	3.05	3.05	3.04	3.03	3.03	3.03	3.10	3.10	3.03	2.83

Per Share Data	TTM	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021
EPS	$0.00	$0.00	$0.00	$0.00	$0.08	$0.23	$0.52	$0.52	$0.52	$0.52
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.08	$0.23	$0.52	$0.52	$0.52	$0.52
Shares Outstanding	3.06	3.06	3.06	3.06	3.06	3.06	3.06	3.06	3.06	3.06
Diluted Shares Outstanding	3.06	3.06	3.06	3.06	3.06	3.06	3.06	3.06	3.06	3.06

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	10.63	9.72	11.59	14.65	23.56	16.67	27.29	17.45	45.70	36.96	23.51	18.73	24.52	18.80	32.53	16.90
Short Term Investments	0.00	0.00	-0.10	0.00	-76.64	-78.43	-75.05	-74.94	-82.31	0.33	0.34	0.28	0.32	0.44	0.23	-148.85
Total Cash & ST Investments	10.63	9.72	11.59	14.65	23.56	16.67	27.29	17.45	45.70	36.96	23.51	18.73	24.52	18.80	32.75	16.90
Accounts Receivable	1.77	1.51	1.62	0.00	0.00	0.00	0.00	0.00	0.00	0.33	0.34	0.28	0.32	0.44	0.00	0.00
Inventory	0.00	35.76	37.20	42.99	48.49	42.40	44.08	45.95	25.20	23.90	37.81	47.59	53.81	48.96	0.13	0.11
Other Current Assets	-12.40	0.46	0.00	0.00	0.00	0.00	0.00	1.88	5.30	4.28	3.97	3.85	4.46	4.80	50.93	33.41
Total Current Assets	0.00	47.44	50.49	59.46	74.18	61.41	73.42	65.28	76.20	65.47	65.63	70.45	83.10	72.99	83.81	50.43

Current Assets	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	3-2021	2-2021
Cash And Equivalents	13.08	9.72	10.63	11.59	8.86	14.65	18.40	23.56	5.89	20.00
Short Term Investments	0.00	0.00	0.00	0.00	-67.47	0.00	0.00	-76.64	-5.00	-75.87
Total Cash & ST Investments	13.08	9.72	10.63	11.59	8.86	14.65	18.40	23.56	5.89	20.00
Accounts Receivable	1.58	1.51	1.77	1.62	0.00	0.00	0.00	0.00	0.00	0.00
Inventory	0.00	35.76	0.00	37.20	41.08	42.99	44.36	48.49	12.12	48.91
Other Current Assets	-14.66	0.46	-1.77	0.09	2.11	0.00	2.61	2.13	0.53	2.91
Total Current Assets	0.00	47.44	10.63	50.49	52.04	59.46	65.37	74.18	18.54	71.82

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	12.66	12.26	12.60	12.09	12.97	13.25	13.06	13.67	13.20	20.74	22.78	25.03	24.16	19.87	18.98	18.40
Goodwill	0.00	0.30	0.30	0.30	0.30	0.30	0.30	0.30	0.30	0.30	0.31	0.31	0.30	0.30	0.00	0.00
Intangible Assets	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.17	0.14	0.11	0.00	0.30
Long-Term Investments	0.00	62.82	70.18	0.00	165.40	178.44	154.67	147.34	131.86	36.54	43.16	44.94	45.04	42.34	29.61	172.53
Other Long-Term Assets	-12.67	67.21	71.18	149.06	0.03	0.02	0.02	0.02	0.13	320.13	311.34	303.10	261.60	232.65	184.59	0.11
Total Long-Term Assets	0.00	142.60	154.38	162.29	179.52	192.68	168.79	162.07	146.45	378.35	378.28	374.21	331.95	296.01	234.16	191.80
Total Assets	190.01	190.04	204.88	221.75	253.70	254.10	242.22	227.35	222.65	443.83	443.92	444.66	415.05	369.00	317.97	242.23

Long-Term Assets	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	3-2021	2-2021
Net Property, Plant & Equipment	72.41	12.26	75.93	12.60	12.13	12.09	12.35	12.97	3.24	13.03
Goodwill	0.30	0.30	0.30	0.30	0.30	0.30	0.00	0.30	0.07	0.00
Intangible Assets	0.00	0.00	0.00	0.00	0.30	0.00	0.00	0.00	0.00	0.00
Long-Term Investments	0.00	62.82	0.00	70.18	150.56	0.00	0.00	165.40	8.96	192.13
Other Long-Term Assets	125.90	67.21	103.15	71.18	0.02	149.06	163.71	0.03	32.39	0.02
Total Long-Term Assets	198.61	142.60	179.38	154.38	163.47	162.29	177.26	179.52	44.88	206.55
Total Assets	198.61	190.04	190.01	204.88	215.51	221.75	242.63	253.70	63.43	278.36

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	0.00	0.84	0.88	0.79	0.95	0.86	0.86	0.73	0.64	0.84	0.81	0.80	0.79	0.84	10.32	6.54
Short-Term Debt	3.01	3.01	4.50	2.40	3.66	11.55	10.65	11.24	10.14	15.18	8.46	8.65	9.50	5.33	8.90	7.83
Other Current Liabilities	-3.01	19.08	21.11	30.23	33.96	33.29	35.72	32.70	28.30	18.94	18.85	14.50	15.33	10.65	9.70	6.86
Current Liabilities	3.01	23.26	26.76	33.42	38.57	45.70	47.23	44.67	39.08	60.33	51.85	49.41	46.75	32.98	30.76	22.71

Current Liabilities	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	3-2021	2-2021
Accounts Payable	0.84	0.75	0.88	0.78	0.79	0.87	0.95	0.24	0.98
Short-Term Debt	3.01	3.01	4.50	4.40	2.40	3.04	3.66	0.00	19.08
Other Current Liabilities	19.08	18.48	-5.65	-5.25	30.23	34.92	33.96	9.41	31.14
Current Liabilities	23.26	22.23	26.76	31.37	33.42	38.82	38.57	9.64	51.20

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	16.30	13.84	14.93	17.57	33.08	30.63	35.69	31.85	26.27	45.62	62.24	69.33	73.09	69.09	67.09	41.76
Capital Leases	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Def. Tax Liability	11.09	10.01	14.60	14.56	15.26	13.92	12.54	11.64	11.25	10.63	10.75	10.43	9.63	7.83	6.51	5.24
Total Liabilities	50.15	47.57	56.67	66.04	87.32	90.62	95.88	88.59	77.18	118.42	126.74	130.55	130.80	112.09	107.10	71.58

Long-Term Liabilities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	3-2021	2-2021
Long-Term Debt	16.52	13.84	16.30	14.93	50.87	17.57	26.25	33.08	8.27	42.52
Capital Leases	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Def. Tax Liability	0.00	10.01	11.09	14.60	14.53	14.56	14.94	15.26	3.82	14.45
Total Liabilities	49.57	47.57	50.15	56.67	65.85	66.04	80.68	87.32	21.83	108.53

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	30.38	30.38	30.38	30.38	30.38	30.27	30.22	30.17	29.76	29.50	29.44	29.38	3.03	3.03	3.03	2.75
Retained Earnings	0.00	122.80	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	277.08	266.51	235.77	0.00	0.00	0.00
Comprehensive Income	0.00	-16.35	112.61	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	134.69	136.83	142.99	151.59	162.02	158.85	142.87	135.42	141.97	316.79	307.73	305.50	275.56	248.50	203.26	163.09

Total Common Equity	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	3-2021	2-2021
Common Stock	30.38	30.38	30.38	30.38	30.38	30.38	30.38	30.38	7.60	30.36
Retained Earnings	122.73	122.80	123.99	127.23	126.70	0.00	0.00	0.00	0.00	0.00
Comprehensive Income	-9.80	-16.35	-19.68	112.61	115.23	0.00	0.00	0.00	-2.40	0.00
Total Common Equity	143.30	136.83	134.69	142.99	145.61	151.59	157.64	162.02	41.59	165.06

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		19.30	16.85	19.43	19.96	36.75	42.17	46.34	43.09	36.41	60.79	70.71	77.98	82.59	74.42	75.99	49.59
Book Value		139.87	142.47	148.20	155.71	166.38	163.48	146.34	138.76	145.47	325.41	317.18	314.11	284.26	256.91	210.87	170.65

Other		2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	3-2021	2-2021
Total Debt		5.74	5.64	5.18	5.21	4.05	4.12	4.32	4.36	0.00	4.78
Book Value		143.30	136.83	134.69	142.99	145.61	151.59	157.64	162.02	41.59	165.06

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	5.21	5.64	0.95	6.60	8.54	11.10	7.87	8.75	20.62	17.07	14.85	14.28	13.28	14.17	11.39	9.37
Depreciation & Amortization	1.08	0.71	0.71	0.72	0.75	0.72	0.71	0.64	0.94	1.41	1.55	1.52	1.45	1.43	1.40	1.33
Stock-Based Compensation	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.02	0.04	0.05	0.04	0.08	0.12	0.06	0.00	0.00
Change Working Capital	2.61	-1.48	-2.00	1.54	-3.98	-3.33	4.13	-15.14	-12.78	14.39	11.90	6.98	5.52	1.86	-9.62	-7.22
Change In Accounts Receivable	0.12	0.08	0.12	0.00	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 Accounts Payable	-6.60	1.00	-0.19	0.00	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 Inventories	0.81	-0.92	4.44	1.25	-7.26	0.31	-0.97	-20.19	-3.47	12.50	6.70	5.64	-1.85	0.20	-0.02	-0.01
Other Non-cash Items	-4.54	-1.04	2.73	-2.68	-2.76	-0.73	-1.45	-0.44	-0.46	-0.44	-0.38	-0.62	-0.70	-0.47	-3.20	-2.02
Cash from Operations	3.66	0.00	2.38	6.18	2.55	10.27	9.32	-8.09	5.21	29.08	24.05	18.25	15.81	13.34	-0.04	1.47

Cash Flow From Operating Activities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021	4-2020
Net Income	0.54	-0.59	-2.64	0.25	0.70	2.13	2.13	2.13	2.13	2.78
Depreciation & Amortization	0.35	0.00	0.35	0.35	0.36	0.19	0.19	0.19	0.19	0.18
Stock-Based Compensation	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change Working Capital	0.37	-0.13	-1.32	4.14	0.46	-1.00	-1.00	-1.00	-1.00	-0.83
Change In Accounts Receivable	0.00	0.00	0.00	0.12	0.00	0.00	0.00	0.00	0.00	0.00
Change In Accounts Payable	0.00	0.00	0.00	-6.60	0.00	0.00	0.00	0.00	0.00	0.00
Change In Inventories	0.00	0.00	0.00	4.44	0.00	-1.82	-1.82	-1.82	-1.82	0.08
Other Non-cash Items	0.74	4.01	4.14	-2.81	-0.35	-0.69	-0.69	-0.69	-0.69	0.44
Cash from Operations	0.00	0.00	0.00	1.93	0.45	0.64	0.64	0.64	0.64	2.57

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-0.81	-0.23	-0.58	-0.35	-0.47	-0.38	-0.20	-0.37	-1.65	-2.21	-1.41	-1.81	-5.77	-14.81	-11.95	-3.68
Acquisitions	4.19	-0.17	0.00	3.14	-1.94	6.67	-2.06	-3.72	4.09	13.62	-0.07	-2.08	0.75	-5.13	-4.94	-5.01
Investments	-16.70	-1.81	-10.42	-12.09	-12.17	-27.55	-11.19	-17.95	-13.78	-4.70	-5.83	-0.14	-0.67	-3.43	-0.40	-2.14
Sales of Investment	19.28	0.00	6.52	14.27	23.28	7.92	11.26	1.62	4.24	1.92	5.45	2.73	1.96	0.75	0.05	3.94
Other Investing Activities	-5.91	0.00	0.93	-0.66	2.62	-0.88	-0.62	-2.13	43.76	-11.12	-5.43	-9.41	-8.26	0.94	-1.20	-0.07
Cash from Investing	3.31	0.00	-3.55	4.31	11.31	-14.22	-2.81	-22.56	36.67	-2.48	-7.29	-10.72	-12.00	-21.68	-18.43	-6.96

Cash Flow From Investing Activities	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021	4-2020
Capital Expenditure	-0.28	-0.30	-0.12	-0.12	-0.12	-0.12	-0.10
Acquisitions	-0.01	0.00	0.00	4.20	4.20	4.20	-5.25
Investments	-10.61	0.00	-3.04	-3.04	-3.04	-3.04	-6.89
Sales of Investment	7.64	0.00	5.82	5.82	5.82	5.82	1.98
Other Investing Activities	5.82	-9.07	0.77	-3.43	-3.43	-3.43	5.13
Cash from Investing	5.82	-9.37	3.43	3.43	3.43	3.43	-5.13

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-20.32	0.00	-0.42	-24.34	-40.64	-16.60	-14.64	-13.68	-28.45	-25.84	-25.36	-34.42	-13.08	-20.64	-8.19	-9.49
Debt Issued	38.80	-2.58	-0.11	7.56	35.21	12.44	17.89	20.35	4.06	15.93	18.08	29.81	21.25	19.07	34.60	59.08
Issuance of Common Stock	0.04	0.00	0.00	0.00	0.08	0.03	0.03	0.24	0.23	0.05	0.05	0.00	0.05	0.00	10.00	0.05
Repurchase of Common Stock	0.00	0.00	0.00	0.00	0.00	17.41	17.68	0.00	4.46	15.64	18.90	0.00	0.00	0.00	0.00	0.00
Dividends Paid	-1.83	0.00	-1.22	-1.22	-1.22	-0.84	-1.98	-3.66	-6.71	-5.85	-5.49	-5.30	-5.15	-3.48	-3.03	-2.75
Other Financing Activities	20.37	0.00	-0.10	8.01	34.37	-5.51	0.32	20.83	-0.34	-0.05	0.88	26.39	21.19	18.29	33.57	18.67
Cash from Financing	-22.64	0.00	-1.75	-17.55	-7.41	-5.51	1.41	3.74	-30.82	-16.04	-11.03	-13.33	3.00	-5.83	32.35	6.48

Cash Flow From Financing Activities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021	4-2020
Debt Repaid	0.00	0.00	0.00	0.00	0.00	-10.16	-10.16	-10.16	-10.16	-4.15
Debt Issued	16.52	16.85	16.30	19.43	23.90	37.72	-42.25	62.57	-22.83	35.78
Issuance of Common Stock	0.00	0.00	0.00	0.00	0.00	0.02	0.02	0.02	0.02	0.01
Repurchase of Common Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Dividends Paid	0.00	0.00	0.00	-0.61	-0.61	-0.31	-0.31	-0.31	-0.31	-0.21
Other Financing Activities	0.00	0.00	0.00	-4.56	4.04	10.45	10.45	10.45	10.45	4.35
Cash from Financing	0.00	0.00	0.00	-5.17	3.43	-10.45	-10.45	-10.45	-10.45	-5.73

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		0.39	-2.63	-3.06	-8.91	6.89	-8.42	7.64	-27.55	12.47	9.12	4.78	-5.86	7.25	-14.17	14.51	1.19
Closing Cash Balance		11.59	8.96	11.59	14.65	23.56	16.67	25.09	17.45	45.00	32.53	23.41	18.63	24.49	17.24	31.41	16.90

Cash position		2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021	4-2020
Net Change in Cash		3.36	-0.91	-0.96	2.74	-5.79	1.72	1.72	1.72	1.72	-2.11
Closing Cash Balance		13.08	9.72	10.63	11.59	8.86	5.89	5.89	5.89	5.89	4.17

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		2.84	3.60	1.80	5.84	2.08	9.89	9.13	-8.46	3.56	26.88	22.64	16.44	10.04	-1.47	-11.99	-2.21
Real Free Cash Flow		2.84	3.60	1.80	5.84	2.08	9.89	9.12	-8.48	3.52	26.83	22.60	16.36	9.91	-1.53	-11.99	-2.21

Free Cash Flow		2-2025	4-2024	2-2024	4-2023	2-2023	4-2021	3-2021	2-2021	1-2021	4-2020
Free Cash Flow		1.99	3.30	0.29	1.65	0.16	0.52	0.52	0.52	0.52	2.47
Real Free Cash Flow		1.99	3.30	0.29	1.65	0.16	0.52	0.52	0.52	0.52	2.47