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

Sino Biopharmaceutical Limited

1177.HK

Valuace

Růst

Zdraví

Cena

$ 6.36

-0.43 (-6.19%)

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	30.57	31.01	28.87	26.20	28.78	26.86	23.65	24.23	20.89	14.82	14.17	12.18	9.90	7.74	6.70	4.68	3.48
Cost of Revenues	5.57	5.56	5.34	4.99	5.80	5.33	5.18	4.93	4.20	3.09	2.95	2.72	2.34	1.74	1.39	1.01	0.67
Gross Profit	24.99	25.45	23.53	21.21	22.98	21.53	18.46	19.31	16.69	11.73	11.22	9.46	7.56	6.00	5.32	3.67	2.81

Revenue	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	3-2023	2-2023	1-2023	4-2020
Total Revenues	8.79	8.79	6.50	6.50	7.94	7.94	0.00	7.64	7.64	5.52
Cost of Revenues	1.54	1.54	1.25	1.25	1.42	1.42	0.00	1.63	1.63	1.11
Gross Profit	7.25	7.25	5.25	5.25	6.51	6.51	0.00	6.01	6.01	4.41

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	4.47	0.00	0.00	2.63	2.40	2.09	1.60	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Selling General & Admin Expenses	0.00	0.00	0.00	11.07	12.56	12.70	11.63	11.91	10.27	6.90	6.79	5.97	4.93	3.95	3.53	2.47	1.89
Depreciation & Amortization	1.01	1.15	0.94	1.07	1.05	0.99	1.65	1.47	1.18	0.34	0.35	0.30	0.21	0.17	0.15	0.11	0.07
Total Operating Expenses	18.55	18.81	17.39	15.42	16.95	17.19	14.16	14.22	12.37	8.47	8.33	7.08	5.74	4.62	3.97	2.86	1.88
Operating Income	6.15	6.64	6.14	5.79	6.69	18.86	4.89	5.81	4.97	4.17	4.71	2.68	2.01	2.20	1.45	0.82	0.93

Operating Income	TTM	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	3-2023	2-2023	1-2023	4-2020
R&D Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1.18	1.18	0.70
Selling General & Admin Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.22	3.22	2.97
Depreciation & Amortization	0.26	0.26	0.23	0.24	0.24	0.24	0.00	0.31	0.31	0.00
Total Operating Expenses	5.37	5.37	3.91	3.91	4.71	4.71	0.00	4.40	4.40	3.66
Operating Income	1.88	1.88	1.19	1.19	1.80	1.80	0.00	1.56	1.56	0.91

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	2.75	0.62	0.50	0.19	0.20	0.16	0.19	0.26	0.16	0.08	0.04	0.08	0.09	0.05	0.05	0.00	0.00
Interest Expense	0.00	0.27	0.30	0.50	0.44	0.31	0.32	0.23	0.15	0.08	0.08	0.07	0.03	0.00	0.01	0.01	0.00
Other Expense	1.48	0.13	-0.86	-0.38	-0.91	-0.29	0.12	-0.22	6.46	0.02	-0.08	0.21	0.23	0.03	-0.01	-0.01	-0.01
IBT	7.63	6.76	5.28	5.41	5.78	18.57	5.01	5.58	11.43	4.20	3.35	2.88	2.24	1.67	1.44	0.81	0.93
Income Tax Expense	0.62	1.59	0.49	0.80	0.78	1.96	0.67	0.89	0.70	0.54	0.50	0.45	0.35	0.28	0.30	0.13	0.19
Net Income	3.87	2.28	3.50	2.33	5.00	14.61	4.34	4.69	9.05	2.17	1.71	1.49	1.21	0.81	0.72	0.37	0.48

Net Income	TTM	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	3-2023	2-2023	1-2023	4-2020
Interest Income	0.93	0.93	0.45	0.45	0.00	0.00	0.00	0.00	0.00	-0.01
Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.06
Other Expense	1.10	1.10	-0.36	-0.36	0.01	0.01	0.00	-0.04	-0.04	0.36
IBT	2.98	2.98	0.83	0.83	1.81	1.81	0.00	1.61	1.61	1.27
Income Tax Expense	0.49	0.49	-0.18	-0.18	0.31	0.31	0.00	0.26	0.26	-0.11
Net Income	1.69	1.69	0.24	0.24	1.51	1.51	0.00	0.63	0.63	1.38

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	$0.08	$0.27	$0.78	$0.23	$0.25	$0.49	$0.13	$0.10	$0.09	$0.11	$0.05	$0.04	$0.02	$0.03
EPS Diluted	$0.00	$0.00	$0.00	$0.10	$0.26	$0.73	$0.23	$0.25	$0.49	$0.13	$0.10	$0.09	$0.11	$0.05	$0.04	$0.02	$0.03
Shares Outstanding	18.02	18.00	17.24	23.39	18.62	18.77	18.80	18.81	18.55	16.68	16.68	16.68	11.12	16.68	16.68	16.71	16.38
Diluted Shares Outstanding	18.03	18.06	18.30	18.53	19.02	19.28	18.80	18.81	18.55	16.68	16.68	16.68	11.12	16.68	16.68	16.71	16.38

Per Share Data	TTM	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	3-2023	2-2023	1-2023	4-2020
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.03	$0.03	$0.07
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.03	$0.03	$0.07
Shares Outstanding	18.02	18.02	17.24	17.24	20.32	20.32	18.55	18.57	18.57	18.58
Diluted Shares Outstanding	18.03	18.03	18.18	18.18	18.41	18.47	18.57	18.56	18.56	18.58

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	9.45	9.57	9.45	8.65	9.60	10.62	10.63	6.24	3.69	3.50	2.12	2.53	2.26	2.01	1.71	1.99
Short Term Investments	4.67	5.03	1.55	8.27	6.19	5.81	8.47	6.79	6.21	5.07	2.56	1.46	0.18	0.40	0.11	0.42
Total Cash & ST Investments	14.12	14.60	14.12	16.92	15.79	16.43	19.11	13.02	9.90	8.57	4.68	4.00	2.44	2.42	1.81	2.41
Accounts Receivable	4.60	5.01	4.60	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Inventory	1.99	2.37	1.99	2.33	1.94	1.88	1.66	1.21	0.92	0.89	0.80	0.72	0.63	0.48	0.37	0.31
Other Current Assets	6.21	2.70	3.10	0.00	0.00	0.00	0.00	4.31	2.96	3.26	2.84	1.82	1.49	1.23	0.95	0.71
Total Current Assets	23.81	24.69	23.81	25.93	23.50	22.79	24.91	18.54	13.78	12.73	8.32	6.54	4.55	4.12	3.13	3.43

Current Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Cash And Equivalents	19.82	19.82	9.57	9.57	8.55	8.55	9.45	9.45	11.58	11.58
Short Term Investments	0.00	0.00	5.03	5.03	4.63	4.63	4.67	1.55	4.10	0.16
Total Cash & ST Investments	19.82	19.82	14.60	14.60	13.18	13.18	14.12	14.12	15.68	15.68
Accounts Receivable	8.29	8.29	5.01	4.97	7.30	7.30	4.60	4.60	7.11	7.11
Inventory	2.10	2.10	2.37	2.37	1.84	1.84	1.99	1.99	2.02	2.02
Other Current Assets	3.61	3.61	2.70	2.75	2.91	2.91	3.10	3.10	2.17	2.17
Total Current Assets	33.82	33.82	24.69	24.69	25.22	25.22	23.81	23.81	26.98	26.98

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	9.91	10.29	9.91	9.25	8.52	7.16	6.98	7.03	4.27	3.15	2.50	2.14	1.80	1.67	1.37	1.06
Goodwill	0.68	0.92	0.68	0.66	0.65	0.09	13.90	13.90	0.09	0.10	0.09	0.09	0.05	0.06	0.06	0.06
Intangible Assets	2.23	2.15	0.25	1.25	1.06	2.16	8.93	8.35	0.22	0.18	0.17	0.13	0.07	0.07	0.06	0.06
Long-Term Investments	25.18	26.34	25.18	16.96	18.97	5.10	-6.45	-5.28	-3.94	-3.39	-0.86	1.01	0.88	-0.05	-0.03	-0.37
Other Long-Term Assets	1.23	1.04	3.78	9.50	7.50	9.45	9.45	6.78	6.13	5.27	3.40	1.33	0.35	0.36	0.47	0.54
Total Long-Term Assets	39.80	40.72	39.80	38.13	37.04	24.42	33.39	31.24	7.16	5.67	5.48	4.78	3.24	2.17	1.96	1.36
Total Assets	63.60	65.41	63.60	64.06	60.54	47.21	58.30	49.78	20.94	18.39	13.80	11.33	7.79	6.29	5.10	4.79

Long-Term Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Net Property, Plant & Equipment	10.05	10.05	10.29	10.29	9.68	9.68	9.91	9.91	9.58	9.58
Goodwill	0.91	0.91	0.92	0.92	0.70	0.70	0.68	0.68	0.81	0.81
Intangible Assets	2.21	2.21	2.15	2.15	2.42	2.42	2.23	0.25	2.13	2.13
Long-Term Investments	26.93	26.93	26.34	26.34	27.41	27.41	25.18	25.18	20.16	24.26
Other Long-Term Assets	0.97	0.97	1.04	1.04	1.27	1.27	1.23	3.78	5.46	1.87
Total Long-Term Assets	41.07	41.07	40.72	40.72	41.48	41.48	39.80	39.80	38.66	38.66
Total Assets	74.89	74.89	65.41	65.41	66.70	66.70	63.60	63.60	65.64	65.64

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	1.33	1.50	1.33	1.64	1.69	1.95	1.81	1.83	0.93	0.83	0.64	0.62	0.37	0.24	0.18	0.14
Short-Term Debt	11.21	7.70	11.21	9.72	6.59	1.58	0.69	2.91	0.74	1.37	1.19	0.35	0.06	0.02	0.04	0.02
Other Current Liabilities	0.01	10.36	9.55	8.79	7.07	7.41	5.62	4.93	4.02	3.27	2.58	2.12	1.59	1.22	0.89	0.77
Current Liabilities	22.61	19.56	22.61	20.15	15.35	10.94	8.12	9.67	5.69	5.65	4.63	3.09	2.02	1.51	1.11	0.93

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	2.82	2.82	1.50	1.50	2.19	2.19	1.33	1.33	2.17	2.17
Short-Term Debt	8.87	8.87	7.70	7.70	8.51	8.51	11.34	11.34	10.52	10.52
Other Current Liabilities	13.16	13.16	10.36	10.36	11.25	11.24	9.41	9.93	14.00	14.18
Current Liabilities	24.85	24.85	19.56	19.56	21.95	21.95	22.61	22.61	26.87	26.87

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1.37	2.08	1.37	4.26	5.53	12.63	7.93	0.51	2.21	1.68	0.26	1.03	-0.08	0.02	0.03	0.11
Capital Leases	0.37	0.11	0.37	0.38	0.38	0.29	0.06	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Def. Tax Liability	0.78	0.00	0.00	0.83	0.88	0.17	1.48	1.52	0.18	0.17	0.06	0.06	0.05	0.03	0.04	0.06
Total Liabilities	25.43	22.63	25.43	26.12	22.81	24.79	18.01	12.23	8.32	7.70	5.06	4.27	2.14	1.63	1.23	1.12

Long-Term Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Long-Term Debt	3.08	3.08	2.08	2.08	1.16	1.16	1.37	1.37	1.03	1.03
Capital Leases	0.10	0.10	0.11	0.11	0.17	0.17	0.37	0.37	0.37	0.37
Def. Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00	0.78	0.00	0.62	0.00
Total Liabilities	29.12	29.12	22.63	22.63	24.58	24.58	25.43	25.43	29.18	29.18

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.41	0.41	0.41	0.41	0.42	0.42	0.28	0.28	0.17	0.17	0.16	0.10	0.10	0.10	0.10	0.11
Retained Earnings	23.65	25.28	29.34	23.07	0.00	0.00	0.00	0.00	0.00	5.34	4.11	3.11	2.30	1.79	1.43	1.48
Comprehensive Income	-9.95	0.00	0.00	0.00	0.00	0.00	0.00	-1.37	-1.07	-0.85	-0.69	-0.54	0.00	-0.33	-0.25	-0.18
Total Common Equity	30.47	31.96	30.47	29.75	30.29	16.75	31.11	29.21	9.21	7.96	6.49	5.29	4.29	3.69	3.10	3.11

Total Common Equity	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Common Stock	0.41	0.41	0.41	0.41	0.41	0.41	0.41	0.41	0.41	0.41
Retained Earnings	28.02	28.02	25.28	25.28	31.85	31.85	23.65	29.34	23.35	28.64
Comprehensive Income	-4.40	-4.40	-3.18	34.52	-9.73	-9.73	-9.95	-9.95	-9.88	-9.88
Total Common Equity	33.37	33.37	31.96	31.96	32.84	32.84	30.47	30.47	29.99	29.99

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		12.58	9.78	12.58	13.98	12.12	14.21	8.62	3.41	2.95	3.05	1.45	1.38	0.06	0.03	0.07	0.13
Book Value		38.17	42.77	38.17	37.94	37.73	22.42	40.28	37.55	12.61	10.69	8.74	7.05	5.65	4.66	3.87	3.67

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		12.40	12.40	10.81	10.81	9.28	9.28	7.70	7.70	6.47	6.47
Book Value		33.37	33.37	31.96	31.96	32.84	32.84	30.47	30.47	29.99	29.99

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	1.85	6.99	5.93	5.78	18.57	5.01	5.58	11.43	4.20	3.35	2.88	2.24	1.67	1.44	0.81	0.93
Depreciation & Amortization	1.02	1.32	1.07	1.05	0.99	1.65	1.47	1.18	0.34	0.35	0.30	0.21	0.17	0.15	0.11	0.07
Stock-Based Compensation	0.00	0.05	0.02	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
Change Working Capital	-0.07	0.10	-0.43	-0.20	-0.34	0.26	-0.28	0.24	0.43	0.27	-0.37	0.02	-0.09	0.11	-0.01	-0.25
Change In Accounts Receivable	0.00	-0.52	-0.82	0.00	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	0.00	0.00	0.00	0.00	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	-0.11	-0.27	0.14	-0.39	-0.06	-0.22	-0.45	-0.10	-0.02	-0.04	-0.04	-0.06	-0.18	-0.11	-0.06	-0.12
Other Non-cash Items	1.21	-1.85	-0.53	-0.39	-13.86	-1.60	-1.45	-7.75	-1.24	-0.89	-0.89	-0.63	-0.52	-0.41	-0.02	-0.32
Cash from Operations	4.00	0.00	6.07	6.27	5.37	5.33	5.32	5.09	3.73	3.09	1.92	1.84	1.23	1.29	0.89	0.43

Cash Flow From Operating Activities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	2-2023	1-2023	2-2019
Net Income	1.69	1.69	0.24	0.24	1.51	1.51	0.63	0.63	0.59
Depreciation & Amortization	0.29	0.29	0.00	0.00	0.26	0.26	0.33	0.33	0.37
Stock-Based Compensation	0.00	0.00	0.03	0.03	0.00	0.00	0.00	0.00	0.00
Change Working Capital	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.07
Change In Accounts Receivable	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change In Accounts Payable	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change In Inventories	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.11
Other Non-cash Items	-0.40	-0.40	-0.27	-0.27	-0.22	-0.22	0.38	0.38	0.45
Cash from Operations	0.00	0.00	0.00	0.00	0.00	0.00	1.34	1.34	1.33

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-1.19	-0.96	-1.07	-1.71	-1.89	-1.86	-1.73	-1.69	-1.46	-0.94	-1.12	-0.51	-0.46	-0.33	-0.24	-0.32
Acquisitions	0.00	1.41	-0.74	-0.06	-0.96	-4.20	-0.22	1.20	-0.29	-0.03	-0.15	-0.05	-0.10	0.01	-0.02	-0.06
Investments	-0.72	-5.44	-1.65	-4.48	-4.85	-7.16	-2.89	-2.45	-1.41	-1.37	-2.24	-1.19	-0.10	-0.23	-0.28	-0.54
Sales of Investment	0.23	1.72	2.56	1.08	0.90	5.12	0.91	2.17	0.42	0.14	1.15	0.03	0.05	0.07	0.51	0.05
Other Investing Activities	-2.39	0.00	0.14	1.10	4.28	0.25	0.11	0.16	0.76	0.13	0.82	-0.51	0.06	-0.01	0.05	-0.29
Cash from Investing	-5.04	0.00	-0.76	-4.07	-2.52	-7.85	-3.82	-0.62	-1.98	-2.05	-1.54	-2.23	-0.54	-0.49	0.01	-1.15

Cash Flow From Investing Activities	2-2025	1-2025	2-2024	1-2024	2-2023	1-2023	2-2019
Capital Expenditure	-0.14	-0.14	-0.20	-0.20	-0.38	-0.38	-0.43
Acquisitions	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00	-0.72
Sales of Investment	0.00	0.00	0.00	0.00	0.00	0.00	0.23
Other Investing Activities	0.00	0.00	0.00	0.00	-1.66	-1.66	0.93
Cash from Investing	0.00	0.00	0.00	0.00	-2.04	-2.04	-0.96

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-0.80	0.00	-1.75	-8.70	-2.83	-1.76	-3.20	-0.09	-0.79	-1.27	-0.66	-0.15	-0.05	-0.40	-0.27	0.00
Debt Issued	-0.62	-2.80	0.35	10.57	0.73	7.35	8.40	0.56	0.69	2.87	0.73	1.47	0.07	0.37	0.21	0.13
Issuance of Common Stock	0.00	0.00	0.00	0.00	0.73	5.36	6.82	-0.80	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.97
Repurchase of Common Stock	-0.24	-1.25	-0.40	-0.87	-0.33	-0.20	-0.03	-0.60	0.00	0.00	0.00	0.00	0.00	0.00	-0.03	-0.03
Dividends Paid	-0.20	0.00	-0.63	-1.27	-0.94	-1.19	-0.82	-0.71	-0.45	-0.40	-0.25	-0.26	-0.19	-0.16	-0.32	-0.33
Other Financing Activities	-2.79	0.00	-3.77	7.65	0.14	0.02	0.03	0.03	-0.11	2.08	0.17	1.09	-0.18	0.14	0.01	-0.06
Cash from Financing	-5.05	0.00	-6.55	-3.19	-3.23	2.23	2.80	-2.18	-1.35	0.41	-0.74	0.68	-0.42	-0.42	-0.61	0.55

Cash Flow From Financing Activities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	3-2023	2-2023	1-2023	2-2019
Debt Repaid	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.80
Debt Issued	11.96	2.17	9.78	0.11	9.68	-2.90	1.09	0.04	-2.47	0.71
Issuance of Common Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Repurchase of Common Stock	-0.05	-0.05	0.00	0.00	-0.18	-0.18	0.00	-0.12	-0.12	-0.01
Dividends Paid	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.20
Other Financing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-1.90	-1.90	1.01
Cash from Financing	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-2.02	-2.02	-1.00

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-4.26	-1.27	-1.15	-0.94	-1.02	-0.01	4.40	2.54	0.19	1.23	-0.53	0.22	0.31	0.39	0.32	-0.10
Closing Cash Balance		0.00	6.23	7.51	8.65	9.60	10.62	10.63	6.24	3.69	3.50	2.12	2.53	2.26	2.01	1.63	1.38

Cash position		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	3-2023	2-2023	1-2023	2-2019
Net Change in Cash		0.00	0.00	0.00	0.00	-1.52	-1.52	0.00	-2.68	-2.68	1.10
Closing Cash Balance		0.00	0.00	0.00	0.00	-1.52	-1.52	3.06	-2.68	-2.68	2.66

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		2.81	5.22	4.36	4.56	3.47	3.47	3.59	3.40	2.27	2.16	0.80	1.33	0.78	0.97	0.64	0.11
Real Free Cash Flow		2.81	5.17	4.34	4.53	3.47	3.47	3.59	3.40	2.27	2.16	0.80	1.33	0.78	0.97	0.64	0.11

Free Cash Flow		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	3-2023	2-2023	1-2023	2-2019
Free Cash Flow		1.44	1.44	0.00	0.00	1.34	1.34	0.00	0.96	0.96	0.90
Real Free Cash Flow		1.44	1.44	-0.03	-0.03	1.34	1.34	0.00	0.96	0.96	0.90