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

DCM Shriram Limited

DCMSHRIRAM.NS

Valuace

Růst

Zdraví

Cena

Rp 1151.90

-30.60 (-2.63%)

Výsledovka

Rozvaha

Peněžní toky

V miliardách (INR)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	132.2	120.8	109.2	108.7	114.8	95.7	82.8	77.2	77.7	69.6	57.8	57.7	56.0	61.7	55.2	50.1	41.3
Cost of Revenues	96.3	81.5	76.5	88.1	77.7	63.2	57.0	51.4	50.3	48.5	40.3	43.9	44.0	48.9	42.5	31.7	39.7
Gross Profit	35.9	39.3	32.7	20.6	37.1	32.6	25.8	25.8	27.4	21.1	17.5	13.8	12.0	12.8	12.7	18.4	1.6

Revenue	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Total Revenues	38.1	32.7	32.6	28.8	33.7	29.6	28.8	24.0	30.4	27.1
Cost of Revenues	29.0	26.6	21.7	19.1	21.5	21.1	19.7	16.5	19.5	20.1
Gross Profit	9.1	6.1	10.9	9.7	12.1	8.4	9.0	7.5	10.9	7.0

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses	0.0	0.0	0.0	0.0	0.6	0.5	0.5	0.4	0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	14.3	4.7	4.1	3.9	3.1	3.3	1.6	1.7	1.7	1.6	1.6	1.5	10.0	0.0
Depreciation & Amortization	4.4	3.8	2.8	3.0	2.6	2.4	2.3	2.2	1.6	1.4	1.1	1.0	1.1	1.4	1.5	1.6	1.6
Total Operating Expenses	16.0	11.3	10.4	14.3	23.6	17.0	15.8	15.6	15.2	12.1	10.9	9.8	9.2	9.2	8.8	16.6	1.6
Operating Income	19.9	27.9	22.3	6.9	13.5	15.5	9.1	10.0	12.2	9.0	6.6	4.0	2.8	3.6	3.9	1.8	0.0

Operating Income	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Depreciation & Amortization	1.3	1.2	1.0	1.0	0.7	0.9	0.7	0.7	0.6	0.7
Total Operating Expenses	5.1	4.2	3.2	3.4	2.6	2.6	2.6	3.0	2.6	2.4
Operating Income	4.0	1.9	7.8	6.2	9.5	5.8	6.4	4.5	8.3	4.5

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.0	0.5	0.3	0.3	0.5	0.4	0.3	0.1	0.2	0.2	0.3	0.2	0.2	0.2	0.2	0.2	0.1
Interest Expense	1.8	1.5	0.7	0.7	0.5	0.6	1.0	1.4	1.0	0.6	0.5	0.4	0.5	0.8	1.0	1.6	0.7
Other Expense	-9.8	-18.8	-15.3	0.1	0.7	0.2	-0.2	-1.0	-0.4	-0.3	-0.3	-0.4	-0.5	-0.9	-1.7	-1.7	-0.3
IBT	10.1	9.1	7.0	7.0	14.1	15.6	8.9	9.0	11.8	8.7	6.3	3.6	2.3	2.7	2.2	0.1	-0.3
Income Tax Expense	3.4	3.1	2.5	2.5	5.0	5.0	2.2	1.8	2.8	2.0	0.8	0.6	0.2	0.3	0.2	0.0	-0.2
Net Income	6.6	6.0	4.5	4.5	9.1	10.7	6.7	7.2	9.1	6.7	5.5	3.0	2.1	2.4	2.0	0.1	-0.1

Net Income	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	0.5	0.4	0.4	0.4	0.4	0.4	0.3	0.3	0.2	0.1
Other Expense	-0.8	0.6	-6.1	-3.5	-5.6	-4.9	-4.8	-2.7	-4.4	-4.1
IBT	3.2	2.5	1.7	2.7	3.9	1.0	1.6	1.8	3.9	0.5
Income Tax Expense	1.1	0.9	0.6	0.9	1.2	0.3	0.6	0.6	1.5	0.2
Net Income	2.1	1.6	1.1	1.8	2.6	0.6	1.0	1.2	2.4	0.3

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	Rp0.00	Rp0.00	Rp0.00	Rp28.67	Rp58.41	Rp68.45	Rp43.17	Rp45.96	Rp57.09	Rp41.22	Rp33.97	Rp18.58	Rp12.97	Rp14.61	Rp12.23	Rp0.72	Rp-0.86
EPS Diluted	Rp0.00	Rp0.00	Rp0.00	Rp28.67	Rp58.41	Rp68.45	Rp43.17	Rp45.96	Rp57.09	Rp41.22	Rp33.97	Rp18.58	Rp12.97	Rp14.61	Rp12.23	Rp0.72	Rp-0.86
Shares Outstanding	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Diluted Shares Outstanding	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2

Per Share Data	TTM	3-2026	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Shares Outstanding	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Diluted Shares Outstanding	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	-6.5	1.9	3.4	3.4	4.5	9.3	8.7	5.4	3.8	1.3	2.0	0.4	1.0	3.0	1.4	2.4	0.7
Short Term Investments	13.0	8.0	3.1	3.2	5.6	5.8	6.6	2.0	1.1	0.1	0.1	0.0	0.0	2.0	0.0	0.0	2.6
Total Cash & ST Investments	6.5	9.9	6.6	6.6	10.1	15.1	15.3	7.5	4.9	1.4	2.1	0.4	1.0	4.9	1.4	2.4	3.4
Accounts Receivable	0.0	11.7	8.9	0.0	10.1	13.5	8.2	14.8	14.3	0.0	0.0	0.0	0.0	0.0	0.0	7.2	0.0
Inventory	0.0	28.0	26.8	26.8	23.8	23.1	18.0	21.8	19.3	16.5	16.2	13.3	11.3	11.5	13.8	13.4	10.2
Other Current Assets	0.0	1.6	2.5	11.4	3.1	0.1	0.1	0.0	0.1	13.0	14.3	16.7	14.8	14.8	14.8	2.6	4.3
Total Current Assets	6.5	51.1	44.7	44.7	47.1	51.8	41.7	44.1	38.5	31.0	32.6	30.4	27.1	31.2	29.9	25.6	17.9

Current Assets	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Cash And Equivalents	13.1	0.0	9.9	0.0	17.6	-6.5	3.4	-16.9	12.8	-9.1
Short Term Investments	0.0	0.0	0.0	0.0	0.0	13.0	3.1	33.9	4.3	18.2
Total Cash & ST Investments	13.1	9.6	9.9	17.6	17.6	6.5	6.5	16.9	17.1	9.1
Accounts Receivable	10.6	0.0	9.2	0.0	7.2	0.0	8.9	0.0	6.6	0.0
Inventory	21.4	0.0	28.0	0.0	16.2	0.0	26.8	0.0	14.2	0.0
Other Current Assets	5.8	-9.6	4.1	-17.6	4.8	0.0	2.5	0.0	5.3	0.0
Total Current Assets	51.0	0.0	51.1	0.0	45.8	6.5	44.6	16.9	43.2	9.1

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	0.0	72.3	68.1	68.1	56.3	38.0	33.7	34.4	29.2	22.2	19.8	17.2	14.3	14.9	15.4	19.0	20.2
Goodwill	0.0	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.7	0.7	0.7	0.7	0.7	0.7	0.6	0.0	0.5
Intangible Assets	0.0	0.4	0.3	0.3	0.2	0.2	0.2	0.3	0.2	0.3	0.3	0.3	0.1	0.0	0.1	0.7	0.1
Long-Term Investments	0.0	1.5	1.0	-1.8	0.1	0.0	0.3	0.3	0.3	0.6	0.6	0.0	0.0	-1.8	0.1	0.0	-2.5
Other Long-Term Assets	-6.5	1.2	0.6	3.4	2.6	2.9	1.3	0.9	1.7	1.1	0.9	2.8	2.1	3.5	1.4	1.1	2.6
Total Long-Term Assets	-6.5	76.2	70.7	70.7	60.1	41.9	36.3	37.2	32.8	25.5	23.2	21.0	17.1	17.3	17.6	20.7	21.7
Total Assets	0.0	127.3	115.5	115.5	107.2	93.7	77.9	81.4	71.4	56.5	55.7	51.4	44.2	48.5	47.5	46.3	39.6

Long-Term Assets	2-2026	4-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Property, Plant & Equipment	75.8	72.3	70.5	0.0	67.3	0.0	63.6	0.0
Goodwill	1.1	0.8	0.8	0.0	0.8	0.0	0.8	0.0
Intangible Assets	0.5	0.4	0.3	0.0	0.3	0.0	0.2	0.0
Long-Term Investments	1.7	0.6	-4.3	0.0	1.0	0.0	-3.3	0.0
Other Long-Term Assets	1.5	2.1	7.9	-6.5	1.5	-16.9	5.2	-9.1
Total Long-Term Assets	81.2	76.2	75.2	-6.5	70.9	-16.9	66.6	-9.1
Total Assets	132.2	127.3	121.0	0.0	115.5	0.0	109.8	0.0

Current Liabilities	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	11.8	10.4	10.4	10.1	9.6	7.0	9.3	11.4	11.2	11.8	11.8	11.2	13.1	10.8	8.6	5.7
Short-Term Debt	10.4	7.1	7.1	4.9	5.7	4.6	12.1	6.7	2.3	6.0	8.1	4.6	5.9	8.9	8.5	0.0
Other Current Liabilities	10.2	6.6	6.6	5.7	1.0	0.6	4.4	0.8	0.4	0.3	1.1	1.3	1.2	1.0	5.1	1.4
Current Liabilities	32.4	27.7	27.7	25.7	23.8	18.2	27.5	24.2	18.7	23.8	24.6	19.5	22.8	22.9	22.5	7.1

Current Liabilities	2-2026	4-2025	2-2025	4-2024	2-2024
Accounts Payable	12.8	11.8	11.7	10.4	9.5
Short-Term Debt	8.1	10.4	7.2	7.1	2.2
Other Current Liabilities	14.3	10.2	12.1	6.5	10.9
Current Liabilities	35.2	32.4	31.0	27.6	26.6

Long-Term Liabilities	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	14.9	14.4	14.4	12.1	10.1	10.6	10.7	9.4	5.3	4.7	2.6	3.0	5.7	6.6	7.9	17.1
Capital Leases	1.2	0.7	0.7	0.7	0.7	0.7	1.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	6.6	5.2	5.2	4.7	2.2	0.0	2.4	2.2	2.1	0.0	1.2	1.2	1.4	1.6	1.5	2.3
Total Liabilities	57.3	50.3	50.3	45.3	38.7	31.4	40.8	36.1	26.1	30.4	30.4	25.6	31.6	32.6	33.1	26.6

Long-Term Liabilities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024
Long-Term Debt	13.6	0.0	14.9	0.0	14.8	0.0	14.4	0.0	13.2
Capital Leases	0.0	0.0	1.2	0.0	0.7	0.0	0.5	0.0	0.7
Def. Tax Liability	7.3	0.0	6.6	0.0	5.7	0.0	5.2	0.0	4.9
Total Liabilities	59.8	-70.0	57.3	-66.4	54.6	-65.2	50.3	-62.2	47.6

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.0	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
Retained Earnings	0.0	62.7	58.0	58.0	54.7	48.0	39.4	33.5	28.2	0.0	15.8	11.1	8.8	7.2	5.9	12.8	11.7
Comprehensive Income	65.2	7.0	6.9	0.0	0.0	0.0	0.0	-5.6	-3.7	-2.6	-1.4	-15.2	-14.3	-13.4	-12.2	-11.6	-10.4
Total Common Equity	65.2	70.0	65.2	65.2	61.9	55.0	46.5	40.5	35.3	30.4	25.3	21.0	18.6	16.9	15.0	13.2	13.1

Total Common Equity	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Common Stock	0.3	0.0	0.3	0.0	0.3	0.0	0.3	0.0	0.3	0.0
Retained Earnings	0.0	0.0	62.7	0.0	0.0	0.0	58.0	0.0	0.0	0.0
Comprehensive Income	0.0	70.0	7.0	66.4	66.1	65.2	6.9	62.2	61.9	61.9
Total Common Equity	72.3	70.0	70.0	66.4	66.4	65.2	65.2	62.2	62.2	61.9

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		0.0	25.3	21.5	21.5	17.1	15.8	15.2	22.8	16.1	7.6	10.7	10.7	7.6	11.6	15.5	16.4	17.1
Book Value		0.0	70.0	65.2	65.2	61.9	55.0	46.5	40.6	35.3	30.4	25.3	21.0	18.6	16.9	15.0	13.2	13.1

Other		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Debt		0.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		72.3	70.0	70.0	66.4	66.4	65.2	65.2	62.2	62.2	61.9

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	4.9	6.0	4.5	4.5	9.1	10.7	6.7	7.2	9.0	6.7	5.5	3.6	2.3	2.7	2.7	0.5	-0.1
Depreciation & Amortization	1.5	4.1	3.0	3.0	2.6	2.4	2.3	2.2	1.6	1.4	1.1	1.0	1.1	1.4	1.5	1.6	1.6
Stock-Based Compensation	0.1	0.0	0.0	0.0	0.1	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	0.0	-1.7	-0.3	-0.3	-0.1	-3.2	8.2	-6.1	-3.8	0.0	1.2	-2.6	-1.9	5.1	-1.4	-0.1	-3.0
Change In Accounts Receivable	0.0	-2.8	2.2	2.2	0.4	-3.4	6.1	-0.2	-1.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	0.0	1.4	0.3	0.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	-1.2	-3.0	-3.0	-0.7	-5.0	3.7	-2.8	-2.7	-0.4	-3.0	-2.0	0.2	2.3	-0.5	-3.2	-1.6
Other Non-cash Items	-5.0	2.8	0.7	0.7	0.5	0.9	1.2	1.6	1.2	0.2	-0.2	-0.1	0.2	0.4	0.4	1.1	0.8
Cash from Operations	3.0	0.0	0.0	7.9	13.0	12.2	18.9	5.0	7.7	8.3	7.7	1.8	1.7	9.7	3.2	3.0	-0.8

Cash Flow From Operating Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Income	2.7	1.1	1.8	2.6	0.6	1.0	1.2	2.4	0.3	0.6
Depreciation & Amortization	2.3	0.0	0.0	0.0	0.0	0.0	0.0	0.8	0.7	0.7
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0	0.0	0.0
Change Working Capital	8.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Receivable	-1.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	7.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	1.6	-1.1	-1.8	-2.6	-0.6	-1.0	-1.3	-1.6	0.4	-0.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Investing Activities	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-8.5	-13.1	-13.1	-18.0	-7.7	-2.5	-6.1	-8.5	-3.9	-4.7	-4.7	-1.0	-1.0	-0.8	-0.7	-0.9
Acquisitions	0.0	-0.4	-0.4	-0.1	-0.2	0.0	0.0	0.0	0.0	0.2	0.0	0.5	0.0	0.0	0.0	0.0
Investments	-0.8	-0.4	-0.4	0.0	-1.3	-4.5	0.1	0.0	0.0	-0.1	0.0	0.0	-78.7	-27.6	-39.7	-49.8
Sales of Investment	0.3	1.9	1.9	1.4	0.2	0.1	0.3	0.1	0.0	0.2	0.0	2.0	76.9	27.8	39.7	49.8
Other Investing Activities	0.0	0.0	1.3	1.3	0.0	0.5	0.4	0.4	0.6	0.1	0.6	0.9	0.7	1.0	0.3	0.2
Cash from Investing	0.0	0.0	-10.7	-15.4	-9.0	-6.4	-5.2	-8.0	-3.2	-4.3	-4.1	2.3	-2.0	0.4	-0.3	-0.7

Cash Flow From Investing Activities		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Capital Expenditure		-3.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Acquisitions		-0.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Investing		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Financing Activities	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	0.0	0.0	4.4	-2.1	-1.2	0.0	-1.7	0.0	-3.7	-2.9	-0.9	-4.2	-49.9	-47.0	-51.4	-31.1
Debt Issued	3.8	21.5	8.9	3.4	1.7	-7.6	8.5	8.5	0.6	3.0	3.9	0.2	46.0	46.1	50.7	48.2
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.1	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.5	0.0	0.0	0.0	-0.1	-0.2	0.0	0.0	0.0
Dividends Paid	0.0	0.0	-1.2	-2.4	-2.1	-0.9	-1.5	-1.4	-1.3	-0.9	-0.5	-0.5	-0.3	-0.2	-0.1	-0.1
Other Financing Activities	0.0	0.0	-0.2	2.1	0.7	-8.3	5.1	6.7	-0.6	2.1	3.0	-0.1	44.5	42.8	50.4	32.9
Cash from Financing	0.0	0.0	3.0	-2.4	-2.6	-9.2	1.8	2.8	-5.7	-1.7	1.7	-5.9	-5.8	-4.4	-1.0	1.7

Cash Flow From Financing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	21.8	-25.3	25.3	-22.0	22.0	-21.5	21.5	-15.4	15.4	-21.5
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		3.0	2.8	-1.1	-1.1	-4.8	0.6	3.3	1.6	2.5	-0.7	1.8	-0.6	-2.0	1.8	-0.8	1.7	0.2
Closing Cash Balance		0.0	6.2	3.4	3.4	4.5	9.3	8.7	5.4	3.8	1.3	2.0	0.3	0.9	2.9	1.0	2.4	0.7

Cash position		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Change in Cash		8.3	0.0	0.0	0.0	0.0	0.0	0.0	1.5	1.5	1.4
Closing Cash Balance		8.3	0.0	0.0	0.0	0.0	0.0	3.4	18.5	16.9	6.6

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		3.0	2.8	-5.2	-5.2	-5.1	4.5	16.3	-1.1	-0.8	4.4	3.0	-2.8	0.6	8.7	2.4	2.3	-1.8
Real Free Cash Flow		2.9	2.8	-5.2	-5.2	-5.1	4.4	16.3	-1.1	-0.8	4.4	3.0	-2.8	0.6	8.7	2.4	2.3	-1.8

Free Cash Flow		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Free Cash Flow		11.7	0.0	0.0	0.0	0.0	0.0	0.0	1.5	1.5	1.4
Real Free Cash Flow		11.7	0.0	0.0	0.0	0.0	0.0	-0.1	1.5	1.5	1.4