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

China Zheshang Bank Co., Ltd

2016.HK

Valuace

100

Růst

Zdraví

Cena

$ 2.48

-0.03 (-1.21%)

Výsledovka

Rozvaha

Peněžní toky

V miliardách (HKD)

Revenue	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Revenues	58.17	65.80	37.16	48.54	41.86	38.71	46.45	34.21	34.21	33.65	25.13	17.40	13.50	10.47
Cost of Revenues	19.82	65.54	-0.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Gross Profit	38.35	65.80	37.65	48.54	41.86	38.71	46.45	34.21	34.21	33.65	25.13	17.40	13.50	10.47

Revenue	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Revenues	29.85	7.11	12.85	8.35	10.69	7.33	13.04	16.32	20.37	18.12
Cost of Revenues	19.82	0.00	0.00	0.00	0.00	-14.84	17.04	8.41	0.00	10.98
Gross Profit	10.03	7.11	12.85	8.35	10.69	22.18	13.34	7.91	20.37	7.14

Operating Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
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
Selling General & Admin Expenses	0.00	0.00	19.09	4.08	2.87	2.57	2.39	3.29	3.29	2.65	2.05	1.67	1.59	1.42
Depreciation & Amortization	0.00	2.47	2.11	1.86	1.68	1.56	1.42	0.66	0.36	0.24	0.21	0.20	0.18	0.15
Total Operating Expenses	34.28	21.93	19.09	17.64	14.77	13.21	12.85	11.18	11.18	9.98	8.24	6.02	5.27	4.04
Operating Income	8.35	43.87	18.07	70.38	14.71	14.11	14.46	51.87	51.87	42.84	36.22	24.46	18.42	14.36

Operating Income	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
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	0.00	0.00	0.00	19.03	9.17	9.17
Depreciation & Amortization	0.00	0.00	0.00	0.00	0.00	0.60	0.58	-2.04	0.38	0.57
Total Operating Expenses	4.46	9.36	0.00	20.46	9.92	20.07	5.70	19.49	4.65	9.44
Operating Income	5.80	1.81	12.85	-12.11	0.77	-2.59	13.04	2.04	5.94	2.25

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Interest Income	25.27	110.70	110.25	101.98	92.76	86.22	79.49	62.58	62.58	54.68	47.43	32.20	23.01	18.49
Interest Expense	13.88	65.54	62.73	54.92	50.81	49.13	45.61	38.19	38.19	29.45	26.84	17.66	11.90	9.00
Other Expense	-5.06	-26.29	-0.58	-54.55	0.27	0.25	0.22	-38.17	-38.17	-29.45	-26.84	-17.66	-11.90	-9.00
IBT	17.60	17.58	17.49	15.83	14.98	14.36	14.68	13.71	13.71	13.39	9.38	6.79	6.52	5.36
Income Tax Expense	3.26	1.89	2.00	1.84	2.07	1.80	1.54	2.73	2.73	3.24	2.33	1.70	1.62	1.33
Net Income	13.95	15.19	15.05	13.62	12.65	12.31	12.92	10.95	10.95	10.15	7.05	5.10	4.90	4.03

Net Income	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Interest Income	25.27	0.00	0.00	0.00	0.00	28.03	28.86	28.13	28.01	27.50
Interest Expense	13.88	0.00	0.00	0.00	0.00	16.21	17.04	16.55	16.03	15.28
Other Expense	-0.22	-0.03	-4.81	0.00	4.87	4.69	-5.40	10.45	4.53	4.28
IBT	5.57	1.79	8.04	2.20	5.64	2.10	7.64	2.04	6.08	2.25
Income Tax Expense	1.39	-0.22	1.93	0.17	0.56	-0.11	1.61	-0.34	0.93	0.02
Net Income	4.00	1.72	5.95	2.28	4.91	2.09	5.91	2.30	5.01	2.12

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
EPS	$0.00	$0.00	$0.53	$0.56	$0.53	$0.51	$0.62	$0.57	$0.59	$0.57	$0.52	$0.38	$0.37	$0.30
EPS Diluted	$0.00	$0.00	$0.57	$0.56	$0.53	$0.51	$0.62	$0.57	$0.59	$0.57	$0.52	$0.38	$0.37	$0.30
Shares Outstanding	27.46	27.46	26.56	21.27	21.90	21.90	19.50	19.08	19.08	17.60	13.43	13.43	13.43	13.43
Diluted Shares Outstanding	27.46	27.46	24.86	21.27	21.90	21.90	19.50	19.08	19.08	17.60	13.43	13.43	13.43	13.43

Per Share Data	TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.05	$0.18	$0.09
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.05	$0.18	$0.09
Shares Outstanding	27.46	27.89	27.04	47.57	27.44	28.52	26.88	27.24	27.28	24.53
Diluted Shares Outstanding	27.46	27.89	27.04	27.48	27.44	28.05	26.88	27.24	27.28	23.28

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Cash And Equivalents	238.13	201.42	255.34	253.50	200.01	201.66	179.92	190.59	238.45	226.86	164.28	169.14	222.90	178.77
Short Term Investments	0.00	0.00	-159.33	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Cash & ST Investments	238.13	201.42	96.01	253.50	200.01	201.66	179.92	190.59	238.45	226.86	164.28	169.14	222.90	178.77
Accounts Receivable	119.25	139.46	0.00	6.81	5.31	4.13	4.47	6.45	352.60	543.62	436.66	193.22	21.71	11.70
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
Other Current Assets	0.00	2.16	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 Current Assets	357.38	343.05	96.01	260.31	205.32	205.79	184.38	197.04	591.05	770.49	600.95	362.36	244.61	190.47

Current Assets	2-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Cash And Equivalents	181.93	218.38	136.86	238.13	222.73	255.34	222.46	222.13	74.35
Short Term Investments	0.00	0.00	0.00	0.00	0.00	-159.33	-139.59	0.00	0.00
Total Cash & ST Investments	181.93	218.38	0.00	214.85	222.73	96.01	82.88	222.13	74.35
Accounts Receivable	140.83	139.46	0.00	119.25	0.00	0.00	0.00	124.81	0.00
Inventory	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Current Assets	2.62	-76.72	288.52	184.49	0.00	0.00	0.00	0.00	0.00
Total Current Assets	325.37	281.12	288.52	518.58	222.73	96.01	82.88	346.94	74.35

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Property, Plant & Equipment	31.18	34.37	28.02	22.10	17.88	17.37	17.13	12.99	7.65	3.05	2.44	1.82	1.40	1.25
Goodwill	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Intangible Assets	2.33	2.39	2.30	2.30	2.21	2.07	2.09	0.76	0.75	0.64	0.54	0.52	0.52	0.51
Long-Term Investments	1,045.85	1,726.68	1,022.59	766.03	666.09	551.82	531.93	575.06	270.36	130.91	89.41	51.07	27.24	21.38
Other Long-Term Assets	-1,079.36	1,198.56	-1,052.91	-790.43	-686.18	-571.25	-551.15	-588.80	-278.76	-134.60	-92.40	-53.41	-29.15	-23.15
Total Long-Term Assets	1,079.36	2,982.49	4,070.46	790.43	686.18	571.25	551.15	588.80	278.76	134.60	92.40	53.41	29.15	23.15
Total Assets	3,246.61	3,325.54	3,143.88	2,621.93	2,286.72	2,048.23	1,800.79	1,646.69	1,536.75	1,354.85	1,031.65	669.96	488.12	393.84

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	37.94	37.75	35.95	35.21	31.18	29.19	28.02	26.13	23.31	23.30
Goodwill	0.00	0.00	0.00	-1.59	0.00	0.00	0.00	1.64	0.00	0.00
Intangible Assets	2.40	0.82	0.81	2.36	2.33	0.00	2.30	0.64	2.28	0.62
Long-Term Investments	1,745.60	0.00	1,087.52	30.58	1,683.20	1,752.65	1,022.59	942.67	935.58	0.00
Other Long-Term Assets	1,213.53	3,384.57	1,834.23	2,900.57	990.40	1,134.01	3,017.56	-28.41	-961.17	2,648.70
Total Long-Term Assets	3,021.11	3,443.12	2,982.49	2,987.67	2,730.31	2,938.97	3,047.87	28.41	961.17	2,672.62
Total Assets	3,346.49	3,443.12	3,329.03	3,276.19	3,248.89	3,161.69	3,143.88	2,956.88	2,912.26	2,746.97

Current Liabilities	TTM	2024	2023	2022	2021	2019	2018	2017	2016	2015	2014	2013	2012
Accounts Payable	40.39	42.91	36.18	4.66	2.89	3.07	2.31	13.83	12.26	10.42	6.74	4.32	2.90
Short-Term Debt	0.00	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 Liabilities	-40.39	2,351.44	-1.49	-4.66	-2.89	-3.07	-2.31	-13.83	-12.26	-10.42	-6.74	-4.32	-2.90
Current Liabilities	40.39	2,395.44	37.60	4.66	2.89	3.07	2.31	13.83	12.26	10.42	6.74	4.32	2.90

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	48.49	0.00	42.91	0.00	40.39	0.00	36.18	0.00	29.70	0.00
Short-Term Debt	0.00	93.69	863.09	61.79	873.01	0.00	0.00	0.00	0.00	0.00
Other Current Liabilities	2,405.99	-93.69	1,489.45	5.95	505.16	2,353.82	-1.49	-4.13	-3.63	0.00
Current Liabilities	2,456.13	0.00	2,395.44	67.74	1,420.24	2,358.29	37.60	4.67	29.70	3.82

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Long-Term Debt	474.22	544.66	0.00	326.35	323.66	240.71	210.31	247.31	192.34	115.29	92.36	48.27	6.12	4.52
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
Def. Tax Liability	0.00	0.00	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 Liabilities	3,052.24	3,122.80	2,954.30	2,456.00	2,119.84	240.71	1,672.76	1,544.25	1,447.06	1,287.38	981.99	636.81	460.31	371.13

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	513.34	1,087.96	276.99	1,061.39	190.22	441.30	0.00	0.00	0.00	513.41
Capital Leases	0.00	0.00	0.00	0.00	2.29	0.00	0.00	0.00	0.00	0.00
Def. Tax Liability	0.00	0.00	3.50	0.00	2.28	0.00	0.00	0.00	0.00	0.00
Total Liabilities	3,142.10	3,262.33	3,151.29	3,102.05	3,079.51	2,965.82	2,954.30	2,770.12	2,732.80	2,575.92

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Common Stock	27.46	27.46	27.46	21.27	21.27	21.27	21.27	18.72	17.96	17.96	14.51	11.51	11.51	10.01
Retained Earnings	47.67	52.40	91.81	44.66	36.83	32.39	28.99	19.20	14.73	12.79	10.99	8.25	4.46	4.66
Comprehensive Income	0.00	0.00	28.40	0.00	0.00	0.00	0.00	-1.46	-1.03	-0.84	-0.73	-0.62	-0.51	-0.41
Total Common Equity	190.80	198.90	186.25	162.93	164.17	130.51	126.25	100.89	88.19	67.48	49.66	33.15	27.81	22.71

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	27.46	27.46	27.46	27.46	27.46	27.46	27.46	27.46	26.10	21.27
Retained Earnings	53.44	58.35	52.40	52.58	47.67	55.37	49.46	49.70	44.69	87.81
Comprehensive Income	0.00	90.98	94.05	90.35	29.46	0.00	28.40	65.58	27.61	58.86
Total Common Equity	200.24	176.79	173.91	170.39	190.80	192.43	186.25	183.52	176.36	167.94

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Debt		474.22	544.66	399.20	326.35	323.66	240.71	210.31	247.31	192.34	115.29	92.36	48.27	6.12	4.52
Book Value		194.37	202.74	189.58	165.93	166.88	1,807.51	128.03	102.45	89.69	67.48	49.66	33.15	27.81	22.71

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		4.14	4.00	3.84	3.75	3.58	3.45	3.33	3.25	3.11	3.11
Book Value		200.24	176.79	173.91	170.39	190.80	192.43	186.25	183.52	176.36	167.94

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Income	16.39	17.58	17.49	15.83	14.98	14.36	14.68	13.85	13.71	13.39	9.38	6.79	6.52	5.36
Depreciation & Amortization	2.16	2.47	2.11	1.86	1.68	1.56	1.42	0.66	0.36	0.24	0.21	0.20	0.18	0.15
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
Change Working Capital	-174.83	-141.08	172.73	144.88	-55.53	33.97	-30.57	-145.55	-88.28	111.38	212.76	140.03	-5.60	7.97
Change In Accounts Receivable	0.00	0.00	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
Change In Inventories	0.00	0.00	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 Non-cash Items	71.99	0.55	2.03	5.19	1.79	-0.32	2.93	-9.28	-18.22	-19.17	-15.02	-3.69	-1.11	-0.85
Cash from Operations	96.26	0.00	194.37	167.77	-37.08	49.58	-11.54	-140.32	-92.43	105.84	207.33	143.33	-0.01	12.63

Cash Flow From Operating Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Income	4.00	1.72	5.95	2.28	4.91	2.10	5.91	2.30	6.08	2.12
Depreciation & Amortization	0.00	0.72	0.62	0.67	0.62	0.60	0.58	0.60	0.38	0.52
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	-91.76	-46.23	-21.09	28.88	15.91	-7.95	-121.45	-19.11	-26.32	24.37
Change In Accounts Receivable	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
Change In Inventories	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Non-cash Items	-1.07	-8.17	-30.28	-5.28	-13.31	0.48	-0.46	75.25	1.56	-119.62
Cash from Operations	0.00	0.00	0.00	0.00	0.00	0.00	0.00	209.43	-18.31	41.26

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Capital Expenditure	-13.57	-10.70	-9.88	-5.39	-2.55	-1.74	-4.68	-4.97	-4.12	-0.95	-0.86	-0.65	-0.37	-0.42
Acquisitions	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	-3,139.83	-2,237.34	-1,749.97	-1,618.36	-2,304.98	-2,618.49	-3,721.62	-1,802.28	-1,577.95	-882.16	-780.20	-267.23	-38.79	-49.49
Sales of Investment	2,954.21	2,202.27	1,557.42	1,493.36	2,229.80	2,619.31	3,754.26	1,853.74	1,567.83	749.33	506.49	75.39	24.26	47.56
Other Investing Activities	-94.02	0.00	0.97	0.19	0.01	0.04	29.18	28.81	32.87	27.96	21.49	6.47	1.01	0.66
Cash from Investing	-197.70	0.00	-201.46	-130.20	-77.72	-0.88	57.15	75.30	18.63	-105.82	-253.07	-186.03	-13.89	-1.70

Cash Flow From Investing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Capital Expenditure	-1.81	-3.56	-3.19	-2.39	-2.74	-3.78	-1.79	-3.76	-4.23	-1.58
Acquisitions	0.42	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	-624.23	0.00	0.00	0.00	0.00	-1,578.21	-699.51	-376.40	-485.71	-183.25
Sales of Investment	635.01	0.00	0.00	0.00	0.00	1,510.27	755.67	225.25	463.03	208.83
Other Investing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-150.20	0.02	25.52
Cash from Investing	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-153.96	-26.90	23.95

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Debt Repaid	-231.38	0.00	72.70	-369.83	-413.50	-243.70	-267.10	-260.01	-128.79	-77.88	-98.30	-12.20	0.00	0.00
Debt Issued	369.41	145.47	145.54	372.53	496.45	274.10	230.10	314.97	205.84	100.81	142.39	54.35	1.61	4.52
Issuance of Common Stock	2.75	0.00	12.48	0.00	0.49	0.00	12.44	2.91	0.00	11.26	8.65	0.00	0.00	3.09
Repurchase of Common Stock	0.00	0.00	0.00	0.00	486.57	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Dividends Paid	-15.06	0.00	-5.68	-2.00	-4.31	-5.78	-0.88	-4.04	-3.07	-2.35	-0.01	-0.03	-2.73	-2.00
Other Financing Activities	317.13	0.00	-10.05	349.65	25.00	266.96	219.10	304.89	214.74	99.65	137.19	53.28	1.22	-0.27
Cash from Financing	125.04	0.00	69.44	-22.18	94.24	17.48	-36.44	43.75	82.89	30.68	47.53	41.05	-1.51	0.82

Cash Flow From Financing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Debt Repaid	0.00	0.00	0.00	0.00	0.00	0.00	0.00	35.88	26.55	-42.22
Debt Issued	513.34	-668.32	41.58	20.01	56.83	621.94	42.11	71.82	53.61	-135.00
Issuance of Common Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.75	0.00
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	0.00	0.00	0.00	0.00	-5.95	-7.12	-4.50
Other Financing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-9.48	5.04	140.38
Cash from Financing	0.00	0.00	0.00	0.00	0.00	0.00	0.00	32.35	27.22	-40.22

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Change in Cash		23.67	-36.83	62.71	16.92	-21.30	65.18	9.31	-20.95	8.41	31.18	1.79	-1.65	-15.42	11.75
Closing Cash Balance		124.49	133.64	170.46	107.75	90.83	112.12	46.94	37.64	58.59	50.18	19.00	17.21	18.86	34.28

Cash position		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Change in Cash		0.00	-52.80	26.53	-14.92	24.07	-49.66	3.69	87.59	-17.94	26.47
Closing Cash Balance		0.00	107.37	160.17	133.64	148.56	124.49	174.15	170.46	82.88	100.82

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Free Cash Flow		82.69	-131.18	184.49	162.37	-39.64	47.84	-16.23	-145.28	-96.55	104.89	206.47	142.67	-0.38	12.21
Real Free Cash Flow		82.69	-131.18	184.49	162.37	-39.64	47.84	-16.23	-145.28	-96.55	104.89	206.47	142.67	-0.38	12.21

Free Cash Flow		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Free Cash Flow		-90.64	-55.52	-47.99	24.15	5.39	-8.55	-91.89	205.67	-22.54	39.69
Real Free Cash Flow		-90.64	-55.52	-47.99	24.15	5.39	-8.55	-91.89	205.67	-22.54	39.69