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

Sangoma Technologies Corporation

SANG

Valuace

Růst

Zdraví

Cena

$ 3.87

+0.07 (1.45%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	307.2	331.8	247.3	247.3	252.5	224.4	135.0	96.2	83.5	43.6	20.7	16.4	13.1	13.0	12.3	13.5	12.2
Cost of Revenues	144.9	160.0	74.5	74.5	79.7	67.5	43.1	34.1	32.6	20.1	7.2	5.2	4.3	4.3	4.2	4.2	3.1
Gross Profit	162.3	171.7	172.8	172.8	172.8	156.9	91.9	62.2	50.9	23.5	13.5	11.1	8.8	8.7	8.1	9.3	9.1

Revenue	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Revenues	71.7	70.1	82.6	82.8	82.6	81.9	60.9	58.1	59.1	85.6
Cost of Revenues	32.0	32.9	40.1	39.9	39.9	39.2	19.1	18.0	18.6	25.8
Gross Profit	39.7	37.1	42.5	42.9	42.7	42.7	41.8	40.0	40.5	59.8

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	39.5	37.5	34.2	21.9	17.5	15.8	5.9	4.0	3.6	2.8	2.4	2.7	2.8	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	101.0	138.3	128.3	63.6	37.2	29.5	14.3	8.4	7.2	5.5	5.4	5.6	5.9	5.1
Depreciation & Amortization	61.5	63.1	45.2	45.2	45.1	39.4	17.2	9.2	5.1	2.8	2.0	1.8	1.9	1.8	2.1	2.1	3.3
Total Operating Expenses	166.4	173.5	173.9	172.8	175.8	162.4	85.5	54.7	45.3	20.2	12.4	10.8	8.3	7.8	8.3	8.7	7.0
Operating Income	-4.1	-1.8	-1.1	-1.1	0.1	-5.5	6.4	7.5	5.6	3.3	1.1	0.3	0.5	0.8	-0.2	1.0	1.4

Operating Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
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	15.0	15.1	15.2	16.3	15.9	15.5	11.5	11.4	11.4	12.8
Total Operating Expenses	42.1	39.4	41.1	43.7	43.8	43.9	41.6	40.6	41.3	51.1
Operating Income	-2.4	-2.3	1.4	-0.8	-1.1	-1.2	0.2	-0.6	-0.8	8.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.6	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	0.0	0.0
Interest Expense	4.3	5.8	6.6	6.6	6.8	3.9	2.0	1.9	1.1	0.2	0.1	0.1	0.0	0.0	0.0	0.0	0.0
Other Expense	-5.8	-7.1	-8.4	-8.4	-22.2	-98.9	-1.6	-3.8	-3.4	-0.1	-0.1	0.0	0.0	0.1	-4.4	0.2	-6.1
IBT	-9.9	-8.9	-9.5	-9.5	-32.0	-104.4	4.8	3.7	2.2	3.0	0.9	0.2	0.5	0.9	-4.6	0.8	-4.0
Income Tax Expense	-2.2	-1.9	-0.8	-0.8	-2.9	6.4	4.2	0.9	1.0	1.1	0.3	0.1	0.3	0.2	-0.5	0.4	-0.2
Net Income	-7.8	-7.0	-8.7	-8.7	-29.0	-110.8	0.6	2.9	1.2	1.9	0.6	0.1	0.2	0.7	-4.1	0.4	-3.8

Net Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Interest Income	0.1	0.2	0.2	0.1	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	0.8	1.1	1.1	1.3	1.6	1.9	1.4	1.7	1.8	1.7
Other Expense	-0.9	-1.7	-1.7	-1.6	-1.9	-1.9	-1.6	-1.1	-1.3	-12.5
IBT	-3.2	-3.9	-0.3	-2.4	-3.0	-3.1	-1.4	-1.7	-2.2	-3.8
Income Tax Expense	-0.5	-0.7	-0.6	-0.4	-0.4	-0.5	0.3	-0.3	-0.3	-0.5
Net Income	-2.8	-3.2	0.3	-2.0	-2.6	-2.6	-1.7	-1.4	-1.9	-3.3

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	$-0.26	$-0.88	$-3.52	$0.01	$0.28	$0.16	$0.35	$0.13	$0.02	$0.05	$0.17	$-0.99	$0.10	$-0.88
EPS Diluted	$0.00	$0.00	$0.00	$-0.26	$-0.88	$-3.52	$0.01	$0.28	$0.15	$0.32	$0.12	$0.02	$0.05	$0.17	$-0.99	$0.10	$-0.88
Shares Outstanding	33.1	33.5	33.2	33.2	33.1	31.5	28.9	10.2	7.3	5.4	4.6	4.6	4.4	4.1	4.2	4.2	4.3
Diluted Shares Outstanding	33.1	33.5	33.2	33.2	33.1	31.5	29.2	10.4	7.7	5.8	4.9	4.6	4.4	4.1	4.2	4.3	4.3

Per Share Data	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
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	33.1	33.2	33.2	33.4	33.4	33.4	33.2	33.2	33.2	33.1
Diluted Shares Outstanding	33.1	33.2	34.5	33.4	33.4	33.4	33.2	33.2	33.2	33.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	16.2	16.2	16.2	11.2	12.7	22.1	20.0	8.9	12.0	5.2	1.6	2.0	4.7	3.8	4.9	9.1
Short Term Investments	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	0.0	0.0	0.0
Total Cash & ST Investments	16.2	16.2	16.2	11.2	12.7	22.1	20.0	8.9	12.0	5.2	1.6	2.0	4.7	3.8	4.9	9.1
Accounts Receivable	21.5	21.5	21.5	26.9	25.2	16.1	9.0	9.2	5.5	2.5	3.5	4.5	5.4	5.1	5.1	3.8
Inventory	14.8	14.8	14.8	18.0	17.4	11.8	9.3	8.5	5.1	3.5	3.0	3.2	2.4	2.9	3.0	1.5
Other Current Assets	3.9	4.6	4.6	4.4	4.4	3.3	1.7	1.5	1.4	0.5	0.3	0.2	0.1	0.0	0.4	0.0
Total Current Assets	57.1	57.1	57.1	61.6	61.0	53.3	40.0	28.1	24.0	11.7	8.5	9.9	12.6	11.8	13.4	14.4

Current Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Cash And Equivalents	16.7	17.1	16.7	16.2	18.4	10.6	11.1	16.2	18.4	10.6
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.2	1.2
Total Cash & ST Investments	16.7	17.1	16.7	16.2	18.4	10.6	11.1	16.2	18.4	10.6
Accounts Receivable	11.7	16.4	19.7	21.5	22.2	24.8	25.1	21.5	22.2	24.8
Inventory	9.7	13.1	13.8	14.8	16.2	17.1	17.9	14.8	16.2	17.1
Other Current Assets	10.3	3.4	4.1	4.6	4.8	4.0	4.7	4.6	-2.9	-0.6
Total Current Assets	48.4	50.0	54.3	57.1	61.6	56.5	58.8	57.1	61.6	56.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	18.6	18.6	18.6	22.3	27.2	21.2	14.0	1.8	0.7	0.4	0.5	0.4	0.3	0.3	2.6	0.5
Goodwill	187.5	187.5	187.5	187.5	210.0	267.3	32.2	16.3	3.9	1.3	1.3	1.4	0.0	0.0	3.5	3.1
Intangible Assets	131.9	131.9	131.9	164.0	194.2	195.4	38.6	24.1	10.0	6.4	6.2	6.5	3.5	3.5	2.6	2.1
Long-Term Investments	2.7	2.7	2.7	3.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	0.5	0.5	0.5	0.4	3.3	0.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.0
Total Long-Term Assets	343.5	343.5	343.5	381.1	437.5	486.8	88.7	45.4	15.2	9.3	9.1	9.3	4.7	4.7	8.7	7.7
Total Assets	400.6	400.6	400.6	442.7	498.5	540.1	128.7	73.4	39.2	21.0	17.6	19.3	17.3	16.5	22.1	22.1

Long-Term Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Property, Plant & Equipment	14.8	16.0	17.1	18.6	19.1	20.5	21.4	18.6	19.1	20.5
Goodwill	186.8	187.5	187.5	187.5	187.5	187.5	187.5	187.5	187.5	187.5
Intangible Assets	107.0	115.5	123.8	131.9	140.1	148.3	156.4	131.9	140.1	148.3
Long-Term Investments	2.9	3.2	3.2	2.7	0.5	4.1	4.9	2.7	0.5	3.1
Other Long-Term Assets	-0.5	-0.6	-0.4	0.5	2.9	-0.6	0.4	0.5	2.9	0.4
Total Long-Term Assets	313.1	323.7	333.4	343.5	352.5	362.2	372.3	343.5	352.5	362.2
Total Assets	361.4	373.7	387.7	400.6	414.1	418.8	431.1	400.6	414.1	418.8

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	21.5	21.5	21.5	24.1	28.6	22.4	10.4	11.1	6.0	2.2	1.9	1.9	1.6	1.5	2.1	0.0
Short-Term Debt	22.6	22.6	22.6	20.4	21.3	17.0	14.5	3.0	0.8	3.0	1.0	1.1	0.0	0.0	0.0	0.0
Other Current Liabilities	6.5	0.4	0.4	7.8	17.0	4.4	3.6	1.7	0.5	0.3	0.3	1.5	0.0	0.0	0.1	1.5
Current Liabilities	60.1	60.1	60.1	63.2	78.4	55.1	36.4	24.0	9.5	6.1	3.5	4.8	1.9	1.7	2.2	1.6

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	19.0	19.1	18.7	21.5	21.7	19.7	20.1	21.5	21.7	19.7
Short-Term Debt	22.6	25.1	24.6	22.6	20.5	20.7	20.6	22.6	20.5	20.7
Other Current Liabilities	2.8	0.4	0.4	0.4	0.4	0.5	2.2	0.4	0.4	0.5
Current Liabilities	55.7	58.3	59.9	60.1	59.3	56.4	58.9	60.1	59.3	56.4

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	66.5	66.5	66.5	94.7	101.3	72.2	34.6	14.3	2.6	0.0	0.0	0.0	0.0	0.0	0.0	0.1
Capital Leases	11.3	11.3	11.3	14.3	18.0	14.2	12.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	9.9	9.9	9.9	14.3	16.7	24.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	0.0
Total Liabilities	140.9	140.9	140.9	176.6	204.7	164.1	73.9	41.6	12.3	6.1	3.5	4.8	1.9	1.7	2.5	2.2

Long-Term Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Long-Term Debt	39.7	45.3	55.1	66.5	79.0	84.6	89.7	66.5	79.0	84.6
Capital Leases	9.3	9.9	10.5	11.3	12.0	13.3	14.0	11.3	12.0	13.3
Def. Tax Liability	6.2	7.7	8.9	9.9	10.2	11.6	13.1	9.9	10.2	11.6
Total Liabilities	106.2	116.4	129.5	140.9	153.2	157.4	166.9	140.9	153.2	157.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	381.0	381.0	381.0	379.9	203.0	182.5	47.3	26.6	22.7	12.7	12.8	13.3	14.4	14.6	0.0	0.0
Retained Earnings	-141.9	-141.9	-141.9	-133.3	-104.3	7.4	6.2	3.4	2.2	0.4	-0.2	-0.3	-0.6	-1.3	2.9	2.7
Comprehensive Income	0.6	0.6	0.6	1.3	0.8	-14.4	-0.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	259.7	259.7	259.7	266.1	293.8	376.0	54.8	31.9	26.9	14.9	14.1	14.5	15.4	14.8	19.6	19.9

Total Common Equity	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Common Stock	382.6	382.4	382.0	381.0	380.9	380.9	380.5	381.0	380.9	380.9
Retained Earnings	-147.2	-145.7	-143.8	-141.9	-189.8	-139.0	-135.7	-141.9	-140.2	-139.0
Comprehensive Income	0.1	0.2	0.3	0.6	0.8	0.8	1.2	0.6	0.8	0.8
Total Common Equity	255.3	257.3	258.2	259.7	353.1	261.4	264.2	259.7	260.9	261.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		89.1	89.1	89.1	115.2	122.6	89.2	49.1	17.3	3.5	3.0	1.0	1.1	0.0	0.0	0.1	0.1
Book Value		259.7	259.7	259.7	266.1	293.8	376.0	54.8	31.9	26.9	14.9	14.1	14.5	15.4	14.8	19.6	19.9

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		255.3	257.3	258.2	259.7	353.1	261.4	264.2	259.7	260.9	261.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-8.7	-5.0	-8.7	-8.6	-29.0	-110.8	0.6	2.9	1.2	1.9	0.6	0.1	0.2	0.7	-4.1	0.4	-3.8
Depreciation & Amortization	45.1	45.0	45.2	45.2	45.1	39.4	17.2	9.2	5.1	2.8	2.0	1.8	1.9	1.8	2.1	2.1	3.3
Stock-Based Compensation	3.0	2.9	3.0	3.0	3.1	9.9	3.8	0.3	0.3	0.1	0.2	0.1	0.1	0.1	0.2	0.4	0.2
Change Working Capital	3.9	1.9	3.9	3.9	-6.8	-13.3	-1.8	-2.2	1.6	-0.5	0.9	1.0	-0.4	0.2	-0.1	-3.6	-0.5
Change In Accounts Receivable	3.3	7.0	3.9	3.9	0.0	1.6	-0.9	0.8	-1.8	0.9	1.0	0.8	0.0	-0.3	-0.4	-2.2	-0.3
Change In Accounts Payable	-2.6	-4.6	-2.6	-2.6	-4.5	-3.2	3.7	-2.3	2.4	-0.2	0.2	0.2	0.6	0.1	-0.4	0.1	0.3
Change In Inventories	3.2	3.7	3.2	3.2	-0.5	-5.2	-1.1	-0.7	-0.7	-0.4	-0.5	0.1	-1.1	0.4	0.0	-1.5	0.2
Other Non-cash Items	23.1	-1.8	1.7	1.6	17.0	89.5	-6.3	-1.0	-0.5	-0.1	0.0	0.0	0.6	0.0	4.4	0.0	4.0
Cash from Operations	44.1	0.0	0.0	44.2	26.5	21.1	15.7	8.7	8.7	5.3	4.0	3.3	2.7	3.0	2.0	0.7	2.8

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	-2.8	-1.9	-1.9	-1.9	-1.9	-1.7	-1.7	-1.4	-1.9	-1.9
Depreciation & Amortization	15.0	11.4	11.4	11.4	11.4	11.5	11.5	11.4	11.4	11.4
Stock-Based Compensation	0.0	1.0	1.0	0.7	0.7	0.7	0.7	0.5	1.0	0.7
Change Working Capital	1.4	1.1	1.1	3.0	3.0	1.2	1.2	1.1	1.1	3.0
Change In Accounts Receivable	5.3	2.4	2.4	2.6	2.6	1.2	1.2	2.8	2.4	2.6
Change In Accounts Payable	-1.3	0.4	0.4	-2.7	-2.7	-0.3	-0.3	1.1	0.4	-2.7
Change In Inventories	0.4	0.7	0.7	1.0	1.0	1.4	1.4	1.0	0.7	1.0
Other Non-cash Items	1.2	0.6	0.6	-0.7	-0.7	-0.3	-0.3	-0.7	0.6	-0.7
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	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-10.9	-2.4	-4.1	-4.1	-11.3	-5.1	-2.8	-1.9	-1.9	-1.5	-1.8	-2.1	-2.0	-2.1	-2.7	-2.7	-0.2
Acquisitions	0.0	0.0	0.0	0.0	0.0	-50.7	-107.1	-28.8	-23.9	-6.9	-0.3	0.0	-3.8	0.0	0.0	-1.5	0.0
Investments	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	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	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	-6.5	0.0	0.0	-6.8	0.0	0.0	0.0	0.0	-0.4	-0.1	-0.2	-1.4	0.0	0.0	0.0	0.0	-1.2
Cash from Investing	-10.9	0.0	0.0	-10.9	-11.3	-55.8	-109.9	-30.7	-26.2	-8.5	-2.3	-3.6	-5.8	-2.1	-2.7	-4.2	-1.4

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	-2.9	-0.5	-0.5	-0.4	-0.4	-1.4	-1.4	-0.6	-0.5	-0.4
Acquisitions	0.0	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	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2014	2012	2011	2010
Debt Repaid	-25.4	0.0	0.0	-26.2	-21.8	-18.7	-17.8	-23.5	-2.2	-3.4	0.0	0.0	0.0	0.0	0.0
Debt Issued	-0.7	89.1	89.1	0.1	14.3	52.2	57.8	55.3	16.1	3.9	1.9	1.1	0.0	0.0	0.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	60.7	15.6	0.0	9.2	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	-2.8	0.0	0.0	-0.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.2	0.0	-0.3
Dividends Paid	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	0.0	0.0
Other Financing Activities	-9.2	0.0	0.0	-2.1	5.6	44.1	53.5	41.0	16.7	4.2	2.0	1.1	0.0	-0.2	0.0
Cash from Financing	-28.2	0.0	0.0	-28.3	-16.8	25.4	96.4	33.1	14.5	10.0	2.0	1.1	-0.2	-0.2	-0.3

Cash Flow From Financing Activities	2-2026	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
Debt Issued	0.0	62.3	-8.0	-9.3	-9.5	-10.4	-5.7	-5.1	21.3
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-1.4	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
Other Financing Activities	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

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		5.1	-2.7	5.1	5.1	-1.5	-9.4	0.1	11.4	-3.1	6.9	3.6	-0.3	-2.0	0.9	-1.0	-3.7	1.1
Closing Cash Balance		16.2	13.5	16.2	16.2	11.2	12.7	22.1	20.0	8.9	12.0	5.2	1.6	2.0	4.7	3.8	4.9	9.1

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		2.0	0.3	0.3	0.5	0.5	-2.2	-2.2	0.2	0.3	0.5
Closing Cash Balance		23.5	17.1	17.1	16.7	16.7	16.2	16.2	17.3	17.1	16.7

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		33.2	32.9	33.3	33.3	15.2	16.0	12.9	6.8	6.9	3.8	2.1	1.1	0.7	0.9	-0.7	-2.0	2.6
Real Free Cash Flow		30.3	30.0	30.4	30.4	12.1	6.0	9.1	6.5	6.5	3.7	2.0	1.0	0.6	0.8	-0.9	-2.4	2.4

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		13.5	9.8	9.8	10.0	10.0	8.3	8.3	8.4	9.8	10.0
Real Free Cash Flow		13.5	8.7	8.7	9.3	9.3	7.6	7.6	7.8	8.7	9.3