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

Stellus Capital Investment Corporation

SCM

Valuace

Růst

Zdraví

Cena

$ 9.08

-0.20 (-1.49%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Revenues	81.9	103.7	82.7	105.8	20.9	42.7	25.9	31.7	31.1	27.3	26.5	10.4	12.6	18.9	0.0
Cost of Revenues	24.8	24.8	31.5	84.6	1.8	0.0	0.0	0.0	13.8	6.3	6.3	5.8	5.2	4.2	0.0
Gross Profit	78.9	78.9	51.2	21.2	19.1	42.7	25.9	31.7	17.3	21.0	20.2	4.5	7.4	14.7	0.0

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	30.7	17.4	19.8	14.0	18.2	25.2	16.6	22.7	9.9	27.2
Cost of Revenues	-1.1	8.9	8.7	8.3	7.7	8.0	8.1	7.8	6.9	27.9
Gross Profit	53.5	8.5	11.2	5.7	10.5	17.2	8.5	15.0	3.0	-0.7

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
R&D Expenses	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
Selling General & Admin Expenses	0.0	0.0	0.0	5.5	5.1	5.0	4.7	4.3	4.3	4.2	3.6	3.3	3.6	3.2	0.0
Depreciation & Amortization	0.0	0.0	0.0	0.0	15.0	0.0	0.0	0.0	4.2	8.3	8.0	5.5	5.3	3.1	0.0
Total Operating Expenses	15.0	15.0	3.7	30.6	5.1	5.5	4.7	4.3	4.3	4.7	3.6	2.6	2.2	1.4	0.0
Operating Income	37.8	63.8	47.5	75.2	54.2	37.1	21.2	27.4	34.9	18.0	17.3	16.5	15.1	14.2	0.0

Operating Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
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	1.5	0.5
Depreciation & Amortization	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-19.8	-19.2
Total Operating Expenses	13.0	1.3	0.6	0.2	1.3	1.4	-0.3	1.3	1.2	16.3
Operating Income	14.5	7.2	10.6	5.5	9.2	15.8	8.7	13.7	8.7	-16.3

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Interest Income	102.1	102.1	95.6	97.8	69.4	56.7	51.7	53.8	48.4	38.1	38.2	34.6	31.6	28.0	0.0
Interest Expense	34.9	34.9	31.5	32.0	24.5	18.7	16.0	15.0	12.3	7.9	8.0	6.2	5.3	3.1	0.0
Other Expense	-9.1	-35.2	0.0	-59.2	-38.4	0.0	0.0	0.0	3.9	4.2	5.5	-8.1	-4.9	3.3	0.0
IBT	28.6	28.6	47.5	16.0	15.9	37.1	21.2	27.4	26.8	22.6	22.8	7.8	10.5	17.5	0.0
Income Tax Expense	1.6	1.6	1.6	-1.5	1.4	3.5	1.0	1.0	0.6	0.0	-0.4	0.1	0.3	0.0	0.0
Net Income	27.0	27.0	45.8	17.5	14.5	33.6	20.2	26.4	26.2	22.6	23.2	7.7	10.2	17.5	0.0

Net Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Interest Income	31.0	24.1	23.6	23.3	23.2	24.4	24.3	23.7	25.4	25.1
Interest Expense	9.1	8.9	8.7	8.3	7.7	8.0	8.1	7.8	8.0	8.0
Other Expense	-9.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	6.9	-12.9
IBT	5.4	7.2	10.6	5.5	9.2	15.8	8.7	13.7	8.7	0.3
Income Tax Expense	0.1	0.5	0.4	0.5	0.5	0.4	0.2	0.6	-2.8	0.3
Net Income	5.2	6.7	10.1	5.0	8.7	15.5	8.5	13.1	11.5	-2.4

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
EPS	$0.00	$0.00	$0.00	$0.80	$0.74	$1.72	$1.04	$1.45	$1.64	$1.52	$1.86	$0.61	$0.83	$1.45	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.80	$1.46	$1.72	$1.04	$1.45	$1.64	$1.52	$1.86	$0.61	$0.83	$1.45	$0.00
Shares Outstanding	28.4	28.4	25.6	22.0	19.6	19.5	19.5	18.3	16.0	14.9	12.5	12.5	12.3	12.1	12.1
Diluted Shares Outstanding	28.4	28.4	25.6	22.0	19.6	19.5	19.5	18.3	16.0	14.9	12.5	12.5	12.3	12.1	12.1

Per Share Data	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.48	$-0.11
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.48	$-0.11
Shares Outstanding	28.4	28.5	28.4	27.6	25.6	26.3	24.7	24.1	24.1	22.8
Diluted Shares Outstanding	28.4	28.5	28.4	27.6	25.6	26.3	24.7	24.1	24.1	22.8

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Cash And Equivalents	35.9	20.1	26.1	48.0	44.2	18.5	16.1	17.5	25.1	9.2	10.9	2.0	13.7	62.1
Short Term Investments	0.0	0.0	0.0	844.7	0.0	0.0	0.0	1,674,251.0	3,386,568.0	3,400,047.0	-15,576,485.0	-6,278,168.0	499.9	-5.9
Total Cash & ST Investments	35.9	20.1	26.1	892.8	44.2	18.5	16.1	17.5	25.1	9.2	10.9	2.0	13.7	62.1
Accounts Receivable	10.5	5.4	5.3	4.7	3.5	2.4	3.1	4.0	2.9	4.6	4.7	5.1	4.8	2.6
Inventory	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 Current Assets	-46.4	0.7	2.2	0.0	0.0	0.0	0.0	0.0	0.4	0.5	4.0	4.0	2.0	2.4
Total Current Assets	43,666,594.0	26.1	33.6	896.8	47.7	20.9	19.2	21.4	28.4	14.3	19.6	11.1	20.4	67.1

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	9,024,020.0	40.0	10.9	20.1	38.6	35.9	48.8	26.1	19.2	14.9
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	19,210,701.8	14,924,367.1
Total Cash & ST Investments	9,024,020.0	40.0	10.9	20.1	38.6	35.9	48.8	26.1	19,210,721.0	14,924,382.0
Accounts Receivable	7,146,797.0	6.3	6.8	5.4	7.7	8.4	7.3	5.3	6.3	4.9
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	33.0	5,660,535.2	4,664,032.9
Other Current Assets	0.0	2.5	0.6	0.7	0.3	0.4	0.6	0.6	0.2	0.3
Total Current Assets	16,170,817.0	48.8	18.2	26.1	46.5	44.7	56.7	31.4	24,871,237.0	19,588,400.0

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Property, Plant & Equipment	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
Goodwill	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
Intangible Assets	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
Long-Term Investments	899.7	0.0	874.5	844.7	772.9	653.4	628.9	504.5	371.8	365.6	349.0	316.0	277.5	195.5
Other Long-Term Assets	-899.7	954.8	0.0	-844.7	-151.3	-653.4	-628.9	0.4	0.0	0.0	0.6	0.0	0.2	0.0
Total Long-Term Assets	899.7	954.8	874.5	844.7	772.9	653.4	628.9	504.8	371.8	365.6	349.6	316.0	277.7	195.5
Total Assets	946.5	980.9	908.1	898.2	821.3	674.9	648.5	526.3	400.3	379.9	369.3	327.1	298.1	262.5

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	0.0	985.9	0.0	0.0	0.0	0.0	0.0	874.5	886.3	881.7
Other Long-Term Assets	0.0	0.1	993.5	954.8	910.5	901.9	878.6	-874.5	-886.3	-881.7
Total Long-Term Assets	0.0	986.0	993.5	954.8	910.5	901.9	878.6	874.5	886.3	881.7
Total Assets	1,028,644,337.0	1,034.8	1,011.7	980.9	957.1	946.5	935.2	908.1	912.0	901.8

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Accounts Payable	8.7	8.9	5.2	4.6	4.9	2.1	4.5	3.7	2.8	2.4	2.0	1.8	0.2	4.8
Short-Term Debt	99,219,159.0	0.0	0.0	98.5	98,103.0	48,307.5	47,974,202.0	47,641,797.0	47,306,488.0	24,565,891.0	25,000,000.0	25,000,000.0	9,000.0	45,000.9
Other Current Liabilities	-8.7	0.0	6.2	-3.5	-98,632.7	-48,830.9	-48,533,970.0	-48,052,385.0	-47,306,446.1	-24,565,772.3	-24,999,887.4	-24,999,890.1	-8,878.1	83.9
Current Liabilities	99,791,402.0	8.9	409.2	100.0	4.9	2.1	4.5	8.7	44.9	121.1	114.6	111.9	122.2	88.7

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	0.0	0.0	5.2	8.9	4.9	8.7	4.7	5.2	4.5	7.8
Short-Term Debt	172,522,707.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	98,883,814.0	98,771,216.0
Other Current Liabilities	0.0	20.4	0.0	0.0	0.0	0.0	0.0	-5.6	-99,227,029.6	-98,992,935.6
Current Liabilities	173,163,344.0	20.4	5.2	8.9	4.9	8.7	4.7	5.2	100,343,393.0	99,775,285.0

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Long-Term Debt	586.4	593.0	575.8	604.1	518.2	393.2	366.0	292.3	174.5	203.1	199.5	147.8	119.0	83.0
Capital Leases	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
Def. Tax Liability	499,528,749.7	0.0	0.0	0.1	0.0	359.6	134,713.0	0.1	0.0	8,593.0	381,723.0	288,122.0	0.0	0.0
Total Liabilities	599.3	611.0	588.1	622.4	536.2	401.5	377.9	301.4	180.0	209.0	204.6	153.1	122.2	88.7

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	295,805,634.0	638.3	623.8	593.0	575.0	586.4	601.0	575.8	580.0	577.5
Capital Leases	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.2	206,361.0	206,049.0
Total Liabilities	650,914,010.0	659.4	639.0	611.0	590.8	599.3	611.8	588.1	593.8	593.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Common Stock	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
Retained Earnings	-14.0	-9.7	-16.0	0.6	10.5	-2.7	-1.6	5.8	-0.4	-0.4	-0.8	-0.8	-1.3	-0.9
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.7	-10.8	-13.1	0.0	0.0	1.0	0.0
Total Common Equity	347.2	369.9	319.9	275.8	285.1	273.4	270.6	224.8	220.2	170.9	164.7	173.9	175.9	173.8

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	28,947.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	0.0	-17.0	-15.7	-9.7	-9.2	-14.0	-12.5	-16.0	-19.2	-7.5
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	377,730,327.0	375.4	372.8	369.9	366.3	347.2	323.4	319.9	318.1	308.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Debt		586.4	593.0	575.8	604.1	518.2	393.2	366.0	292.3	174.5	203.1	199.5	147.8	119.0	83.0
Book Value		347.2	369.9	319.9	275.8	285.1	273.4	270.6	224.8	220.2	170.9	164.7	173.9	175.9	173.8

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		377,730,327.0	375.4	372.8	369.9	366.3	347.2	323.4	319.9	318.1	308.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Income	30.8	0.0	45.8	17.5	14.5	33.6	20.2	26.4	26.2	22.6	23.2	7.7	10.2	17.5
Depreciation & Amortization	-24,236,245.7	8,215.2	0.0	0.0	15,022,768.0	4,515.2	-10,654.1	13,725,297.0	93,216.0	-1,174,494.0	-19,731,912.0	-562,237.0	5,803,105.0	0.0
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	-4,004.3	10,429.2	-13,792,057.0	-93,347.2	1,174,489.0	20,105,027.5	562,204.9	-6,091,264.8	0.0
Change Working Capital	-8.7	-0.9	2.3	-8.5	0.2	8.0	-1.0	3.2	2.6	1.4	1.3	0.0	0.4	-4.1
Change In Accounts Receivable	-5.3	-0.6	0.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	-2.7	-0.2	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	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 Non-cash Items	-147,000.2	-32,664.1	-76.8	-153.2	-15,236,053.0	-117.7	-22.7	-122.9	-0.1	0.3	-0.2	-0.1	0.0	-82.1
Cash from Operations	29.1	0.0	0.0	-17.3	-56.3	-76.1	-3.5	-93.3	-102.4	19.2	8.8	-24.4	-27.2	-68.6

Cash Flow From Operating Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Income	20.1	6.7	10.1	5.0	8.7	15.5	8.5	13.1	11.5	-2.4
Depreciation & Amortization	1,872,250.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-441,798.7	147,014.0
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	-3.6	-3.2	6.8	-5.2	3.5	4.8	1.7	-7.6	0.4	-3.2
Change In Accounts Receivable	-4.0	-0.8	0.8	-2.4	1.8	1.8	-0.8	-2.7	-0.9	-1.0
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.2	1.9
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	-1,872,259.7	-23.8	6.7	-36.7	-43.9	-8.5	-23.3	-1.0	13.3	-147,018.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	25.2	-10.5

Cash Flow From Investing Activities	TTM	2025	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Capital Expenditure	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
Acquisitions	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
Investments	-191.0	-194,071.2	-183,858.8	-211,010,869.0	-387,281.2	-152,007.2	-246,438,384.0	-272,927,459.0	-172,171,246.0	-65,661,034.0	-133,661,491.0	-97,954,324.0	-176,445.4
Sales of Investment	161.8	139,653.0	134.2	127,548,194.0	287,639.5	128,627.4	128,206,318.0	147,528,448.0	172,260,541.0	55,949,177.0	93,289,529.0	54,870,360.0	97,437.4
Other Investing Activities	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
Cash from Investing	-29.2	0.0	0.0	-83,462,675.0	-99,641.6	-23,379.7	-118,232,066.0	-125,399,011.0	89,295.0	-9,711,857.0	-40,371,962.0	-43,083,964.0	-79,008.0

Cash Flow From Investing Activities	4-2025	4-2023	3-2023
Capital Expenditure	0.0	0.0	0.0
Acquisitions	0.0	0.0	0.0
Investments	275,434,517.8	-44.2	-51.9
Sales of Investment	-147,120,689.0	55.2	34.8
Other Investing Activities	0.0	0.0	0.0
Cash from Investing	0.0	11.0	-17.1

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Debt Repaid	-45.3	0.0	0.0	-28.3	-126.6	-314.2	-108.5	-183.8	-187.5	-269.5	-50.0	-102.0	-117.8	-36.0
Debt Issued	54.2	593.0	17.2	0.0	212.6	439.2	135.7	257.5	305.3	240.9	53.6	153.8	146.5	72.0
Issuance of Common Stock	47.4	0.0	0.0	63.3	2.2	0.4	4.8	45.9	303.9	48.7	0.0	0.0	5.1	0.0
Repurchase of Common Stock	-77.9	-0.3	0.0	0.0	0.0	436.6	0.0	255.5	0.0	239.1	0.0	0.0	-0.1	0.0
Dividends Paid	-38.2	0.0	0.0	-35.5	-26.6	-21.0	-24.3	-24.7	-21.6	-20.3	-17.0	-17.0	-15.7	-15.5
Other Financing Activities	18.1	0.0	0.0	-4.1	211.2	0.0	133.9	-1.0	0.0	-1.4	56.4	152.2	143.9	71.6
Cash from Financing	14.9	0.0	0.0	-4.7	60.2	101.8	5.8	92.0	94.8	-3.3	-10.5	33.3	15.6	20.1

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.7	2.7
Debt Issued	468,328,341.0	468,327,702.7	14.5	30.8	18.0	-11.5	-14.6	25.2	-1.5	5.2
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	21.9
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-77.2	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-12.9	-9.1
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.7	-0.7
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-18.3	14.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Change in Cash		20.9	4,991.6	-6.1	-21.9	3.9	25.7	2.3	-1.3	-7.6	15.9	-1.7	8.8	-11.6	-48.5
Closing Cash Balance		35.9	25,050.2	20.1	26.1	48.0	44.2	18.5	16.1	17.5	25.1	9.2	10.9	2.0	13.7

Cash position		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Change in Cash		-8,998,969.8	-31.0	29.1	-9.2	-18.5	2.7	-12.9	22.6	6.9	4.3
Closing Cash Balance		25,050.2	9.0	40.0	10.9	20.1	38.6	35.9	48.8	26.1	19.2

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Free Cash Flow		29.1	-24,449.8	-28.6	-17.3	-56.3	-76.1	-3.5	-93.3	-102.4	19.2	8.8	-24.4	-27.2	-68.6
Real Free Cash Flow		29.1	-24,449.8	-28.6	-17.3	-56.3	3,928.2	-10,432.7	13,791,963.7	93,244.8	-1,174,469.7	-20,105,018.7	-562,229.3	6,091,237.6	-68.6

Free Cash Flow		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Free Cash Flow		83,638,294.1	-20.2	23.7	-36.9	-31.8	11.8	-13.1	4.5	25.2	-10.5
Real Free Cash Flow		83,638,294.1	-20.2	23.7	-36.9	-31.8	11.8	-13.1	4.5	25.2	-10.5