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

Seanergy Maritime Holdings Corp.

SHIP

Valuace

Růst

Zdraví

Cena

$ 13.39

-0.07 (-0.74%)

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	158.1	158.1	167.5	110.2	125.0	153.1	63.3	86.5	91.5	74.8	34.7	11.2	2.0	23.1	55.6	104.1	95.9
Cost of Revenues	95.5	95.5	50.3	69.8	76.1	72.7	56.0	67.5	72.4	55.6	43.8	15.0	2.3	21.6	41.1	40.9	35.8
Gross Profit	62.6	62.6	117.2	40.4	48.9	80.4	7.4	19.0	19.1	19.3	-9.1	-3.8	-0.3	1.5	14.5	63.1	60.0

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	49.4	47.0	37.5	24.2	41.7	44.4	43.1	38.3	39.4	24.5
Cost of Revenues	23.8	26.1	24.0	21.6	14.1	19.8	19.2	18.7	19.2	18.2
Gross Profit	25.6	20.9	13.5	2.6	27.6	24.5	23.9	19.6	20.2	6.3

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	0.0	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	22.8	18.8	13.7	6.6	6.0	6.5	5.1	4.1	2.9	3.3	4.4	9.0	8.7	8.6
Depreciation & Amortization	34.2	36.2	29.7	24.7	23.4	17.2	0.0	11.0	10.9	10.5	8.5	1.9	0.0	1.2	15.6	28.6	29.0
Total Operating Expenses	21.6	21.5	54.6	19.1	18.8	15.2	7.7	7.0	7.5	16.5	5.6	3.2	3.4	4.4	24.6	246.7	41.6
Operating Income	41.1	41.1	62.6	21.3	9.5	48.0	-0.3	0.9	4.3	2.8	-14.7	-7.1	81.8	19.3	-181.1	-183.6	18.4

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	5.5	6.1
Depreciation & Amortization	9.4	9.4	9.1	6.4	7.4	0.0	0.0	0.0	7.5	7.1
Total Operating Expenses	7.1	4.9	5.3	4.3	16.8	6.8	4.5	4.9	5.5	6.3
Operating Income	18.5	16.0	8.2	-1.7	10.7	17.7	19.4	14.7	14.7	0.0

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.4	0.0	0.2	0.0	1.4	0.2	0.2	0.2	0.1	0.0	0.0	0.0	0.0	0.0	0.1	0.1	0.4
Interest Expense	21.7	21.7	18.7	18.3	14.0	17.6	23.2	23.6	25.3	14.7	8.4	1.6	1.5	8.4	12.5	13.5	12.9
Other Expense	-19.8	-19.9	-19.1	-19.1	7.7	-6.6	-18.1	-12.6	-7.3	11.3	0.0	0.1	85.5	22.2	-171.3	-0.7	-4.2
IBT	21.2	21.2	43.5	2.3	17.2	41.3	-18.4	-11.7	-21.1	-3.2	-24.6	-9.0	80.3	10.9	-193.8	-197.7	1.7
Income Tax Expense	0.0	0.0	0.0	0.0	0.0	0.4	10.5	0.1	0.0	14.7	0.0	1.6	1.5	0.0	0.0	0.0	0.1
Net Income	20.7	20.8	43.5	2.3	17.2	41.3	-28.8	-11.8	-21.1	-3.2	-24.6	-9.0	80.3	10.9	-193.8	-197.8	0.1

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	0.0	0.0	0.2	0.2	1.3	0.4	0.3	0.2	1.5	0.1
Interest Expense	5.2	5.6	5.7	5.2	5.5	5.4	4.9	4.9	4.7	5.1
Other Expense	-6.1	-3.3	-5.4	-5.1	-4.1	-5.2	-5.3	-4.6	-3.8	-5.1
IBT	12.5	12.8	2.9	-6.8	6.6	12.5	14.1	10.2	10.8	-5.0
Income Tax Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	5.1
Net Income	12.3	12.4	2.8	-6.9	6.6	12.5	14.1	9.7	10.8	-5.0

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	$0.12	$0.97	$2.70	$-8.62	$-122.64	$-1,343.93	$-216.61	$-2,875.51	$-1,995.54	$72,143.64	$10,950.80	$-194,546.18	$-324,722.50	$216.75
EPS Diluted	$0.00	$0.00	$0.00	$0.12	$0.96	$2.50	$-8.62	$-122.64	$-1,343.93	$-216.61	$-2,875.51	$-1,995.54	$72,143.64	$10,950.80	$-194,546.18	$-324,722.50	$216.75
Shares Outstanding	20.9	20.5	20.6	18.4	17.4	15.3	3.3	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Diluted Shares Outstanding	20.9	20.5	19.9	18.4	17.7	19.1	3.3	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

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	$0.55	$-0.28
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.55	$-0.28
Shares Outstanding	20.9	20.5	20.4	20.2	20.7	19.6	19.7	19.4	19.0	18.1
Diluted Shares Outstanding	20.9	20.6	20.4	20.2	20.4	19.8	19.8	19.5	19.1	18.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	32.7	21.9	19.4	32.5	47.1	23.7	14.6	7.4	8.9	12.9	3.3	2.9	3.1	4.3	17.7	53.8
Short Term Investments	0.0	0.0	0.0	0.0	1.5	1.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	32.7	21.9	19.4	32.5	47.1	23.7	14.6	7.4	8.9	12.9	3.3	2.9	3.1	4.3	17.7	53.8
Accounts Receivable	6.6	7.7	1.2	1.5	-1.9	0.8	1.8	2.6	3.6	2.8	1.3	0.0	1.3	2.3	2.2	1.0
Inventory	2.4	1.7	1.6	2.0	1.4	4.7	3.9	5.3	4.8	4.0	3.0	-0.3	0.9	0.5	2.5	1.5
Other Current Assets	5.2	14.7	2.9	1.1	0.4	0.7	1.3	1.6	0.6	0.4	0.2	0.2	1.0	2.2	1.5	1.8
Total Current Assets	47.0	45.9	25.1	32.5	47.1	23.7	14.6	7.4	19.5	22.3	8.3	2.9	3.1	52.1	43.4	68.5

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	12.8	30.9	21.9	41.3	32.7	24.2	19.4	22.0	22.5	20.5
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	12.8	30.9	21.9	41.3	32.7	24.2	19.4	22.0	22.5	20.5
Accounts Receivable	1.0	0.0	7.7	0.0	0.7	0.0	1.2	0.3	4.6	0.0
Inventory	1.8	0.0	1.7	0.0	2.4	0.0	1.6	1.5	1.4	0.0
Other Current Assets	21.1	0.0	14.7	0.0	11.1	0.0	2.9	3.8	3.0	0.0
Total Current Assets	36.7	30.9	45.9	41.3	47.0	24.2	25.1	22.0	22.5	20.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	467.0	488.2	440.9	462.4	426.1	256.7	253.8	243.2	254.7	232.1	199.9	0.1	60.1	68.5	381.1	597.4
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	4.4	17.3
Intangible Assets	0.0	0.1	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	5.5	0.0	5.5	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 Long-Term Assets	5.6	22.7	6.4	18.7	13.7	14.9	14.2	17.2	1.5	3.1	1.2	0.3	3.1	0.4	7.5	13.3
Total Long-Term Assets	478.0	510.9	452.8	481.1	439.8	271.6	268.0	260.4	256.2	235.2	201.1	0.4	63.3	68.9	393.0	627.9
Total Assets	525.0	545.9	477.9	513.6	486.9	295.2	282.6	267.9	275.7	257.5	209.4	3.3	66.4	121.0	436.5	696.4

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	540.3	546.9	488.2	462.9	467.0	442.0	440.9	416.5	422.6	428.2
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.9	0.0	0.1	0.0	0.4	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	5.5	0.0	0.0	0.0	5.5	0.0	5.5	0.0	5.5	0.0
Other Long-Term Assets	14.1	25.7	22.7	23.4	5.2	19.0	6.4	17.1	16.2	17.7
Total Long-Term Assets	560.9	572.6	510.9	486.3	478.0	461.1	452.8	433.6	444.3	445.9
Total Assets	597.6	603.5	545.9	527.6	525.0	485.3	477.9	455.7	466.8	466.4

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	6.9	7.1	5.5	7.8	5.8	3.7	16.1	14.4	8.8	6.1	5.7	0.2	2.1	2.5	2.6	2.3
Short-Term Debt	65.4	37.5	53.7	59.0	69.4	19.6	185.8	16.3	19.2	10.5	0.8	0.0	134.9	208.6	49.9	53.4
Other Current Liabilities	10.6	14.9	8.2	12.9	5.2	3.0	-181.9	-12.3	4.7	2.7	2.6	-0.1	-118.7	11.3	5.5	14.6
Current Liabilities	85.0	61.6	69.5	94.7	88.0	30.8	24.2	19.3	34.5	21.2	9.3	0.1	18.5	222.6	58.7	72.8

Current Liabilities	2-2025	4-2024	2-2024	4-2023	3-2023	2-2023
Accounts Payable	9.4	7.1	6.9	5.5	5.4	5.7
Short-Term Debt	64.1	37.5	65.4	53.7	36.4	36.8
Other Current Liabilities	21.0	14.9	12.7	8.2	8.8	6.4
Current Liabilities	94.5	61.6	85.0	69.5	50.6	50.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	182.4	220.4	179.3	255.7	222.7	184.3	197.7	207.8	182.6	199.6	176.8	0.0	134.9	0.0	300.6	346.2
Capital Leases	0.2	0.3	22.2	0.5	0.7	0.8	0.4	0.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.2	0.0	0.0	0.0	-0.5	-2.8	-3.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	270.3	283.7	249.4	291.9	242.4	199.6	252.7	246.6	234.4	226.7	186.1	0.6	157.0	222.6	359.6	421.7

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	243.8	318.7	220.4	238.1	182.6	223.2	179.3	187.3	291.0	225.8
Capital Leases	141.0	0.0	0.3	0.0	0.2	0.0	0.3	0.4	0.5	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.3	0.0	0.0	0.0
Total Liabilities	339.8	348.7	283.7	265.0	270.3	244.7	249.4	237.8	245.9	246.6

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
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	0.0	0.0
Retained Earnings	-342.5	-333.8	-361.7	-362.0	-353.2	-394.6	-376.2	-364.5	-341.7	-338.5	-313.8	-304.9	-385.2	-396.1	-202.4	-4.6
Comprehensive Income	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 Common Equity	254.7	262.2	228.4	221.7	244.5	95.7	29.9	21.3	41.3	30.8	23.3	2.7	-90.7	-101.6	76.9	274.7

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	0.0	254.8	0.0	262.6	0.0	240.6	0.0	0.0	0.0	219.9
Retained Earnings	-340.9	0.0	-333.8	0.0	-342.5	0.0	-361.7	-372.0	-366.5	0.0
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	257.7	254.8	262.2	262.6	254.7	240.6	228.4	217.8	220.9	219.9

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		248.0	257.9	233.0	314.7	222.7	184.3	197.7	207.8	201.8	210.1	177.6	0.0	134.9	208.6	350.5	399.5
Book Value		254.7	262.2	228.4	221.7	244.5	95.7	29.9	21.3	41.3	30.8	23.3	2.7	-90.7	-101.6	76.9	274.7

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		257.7	254.8	262.2	262.6	254.7	240.6	228.4	217.8	220.9	219.9

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	27.8	20.8	43.5	2.3	17.2	41.3	-18.4	-11.7	-21.1	-3.2	-24.6	-9.0	80.3	10.9	-193.8	-197.8	1.6
Depreciation & Amortization	28.6	36.2	29.7	24.7	23.4	17.2	12.7	11.0	10.9	10.5	8.5	1.9	0.0	1.0	15.6	28.6	29.0
Stock-Based Compensation	4.5	0.0	5.0	9.1	7.2	5.1	0.9	1.3	1.3	0.7	0.6	0.2	0.0	0.0	0.0	0.0	0.0
Change Working Capital	-1.5	0.0	-5.3	-3.6	-16.8	1.7	-10.2	3.0	1.2	2.6	-1.9	1.9	-9.5	10.7	12.7	-4.0	2.0
Change In Accounts Receivable	-0.2	0.0	0.5	0.3	-0.8	0.8	1.0	0.8	-0.5	-0.8	-1.5	-1.3	1.2	1.0	-1.2	-0.8	-0.5
Change In Accounts Payable	0.0	0.0	1.5	-2.2	-0.6	0.3	-12.4	1.7	5.5	2.3	0.4	5.7	-1.9	-0.7	2.3	0.3	0.0
Change In Inventories	0.2	0.0	-0.1	0.2	-0.8	3.2	-0.8	1.4	-0.5	-0.7	-1.1	-3.0	0.1	-1.0	1.2	-1.1	-0.1
Other Non-cash Items	33.3	-4.4	2.4	-1.1	6.2	9.3	10.8	9.4	6.2	-7.9	2.0	0.4	-85.8	-0.7	-1.6	-4.2	-1.2
Cash from Operations	64.4	0.0	0.0	31.3	37.3	80.8	-9.7	13.1	5.7	2.8	-15.3	-4.7	-14.9	1.0	2.4	26.4	31.5

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	12.3	12.4	2.8	0.0	6.6	12.5	12.7	9.7	10.5	-5.1
Depreciation & Amortization	9.4	9.4	9.1	0.0	8.1	7.6	7.1	6.8	7.5	7.1
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.5	2.5
Change Working Capital	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.5	0.0
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.2	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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.2	0.0
Other Non-cash Items	5.6	-11.7	-0.6	5.6	3.5	0.9	0.7	-2.1	2.0	4.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	20.0	9.4

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2010
Capital Expenditure	-30.8	-35.6	-74.4	-0.5	-70.5	-197.3	-20.3	-12.3	-31.5	-33.0	-40.8	-201.7	-0.1	0.0	0.0	0.0
Acquisitions	-0.3	21.6	0.0	23.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.0	-3.5	17.9
Investments	0.0	-0.8	0.0	0.0	-10.0	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	10.0	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	-11.7	0.0	0.0	-5.7	14.2	12.7	-1.6	0.0	22.7	0.0	0.0	0.0	106.0	4.0	58.9	-10.0
Cash from Investing	-42.8	0.0	0.0	17.7	-56.3	-184.6	-21.9	-12.3	-8.8	-33.0	-40.8	-201.7	105.9	1.0	55.4	7.9

Cash Flow From Investing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	4-2023
Capital Expenditure	-0.7	0.7	-3.0	-33.7	-31.3	-7.9	-34.2	3.4
Acquisitions	-0.3	22.6	0.0	0.0	0.0	0.0	0.0	-0.3
Investments	-0.9	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
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-7.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-55.7	0.0	0.0	-46.8	-99.7	-146.0	-53.5	-17.6	-68.5	-36.4	-7.6	-0.8	-94.4	-5.2	-98.8	-53.1	-67.9
Debt Issued	72.3	257.9	24.9	-34.9	191.6	184.5	40.1	7.5	74.5	28.1	40.0	178.4	-40.5	-68.5	-43.0	4.1	467.5
Issuance of Common Stock	3.0	0.0	0.0	0.0	0.1	98.3	73.8	13.2	0.0	2.6	22.6	13.8	3.2	0.0	10.0	0.0	28.5
Repurchase of Common Stock	-1.8	0.0	-4.9	-1.7	0.0	-1.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-3.4	0.0	0.0	-6.0	-17.9	-179.5	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	-0.7	0.0	0.0	-2.1	123.4	356.4	18.9	10.7	68.0	59.1	50.6	193.8	0.0	2.0	17.6	-9.3	-9.8
Cash from Financing	-5.7	0.0	0.0	-56.6	5.8	127.4	39.1	6.4	-0.5	25.3	65.7	206.9	-91.2	-3.2	-71.3	-62.5	-49.2

Cash Flow From Financing Activities	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	-12.1	-8.6
Debt Issued	307.9	-10.8	60.9	19.8	-9.9	24.7	-9.7	21.7	0.4
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.8
Repurchase of Common Stock	0.0	0.0	0.0	-2.0	-1.0	-0.9	-0.8	-0.1	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.4	-0.5
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.1	-0.8
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-13.1	-9.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-12.2	32.7	10.0	-7.5	-13.1	23.6	7.5	7.1	-3.6	-4.9	9.6	0.4	-0.2	-1.2	-13.4	-36.1	-9.8
Closing Cash Balance		32.7	62.7	34.9	24.9	32.5	45.6	22.1	14.6	7.4	11.0	12.9	3.3	2.9	3.1	4.3	17.7	53.8

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		25.8	16.9	-5.5	1.0	-11.4	8.6	8.5	4.8	-2.6	-22.9
Closing Cash Balance		62.7	36.8	25.4	30.9	29.9	41.3	32.7	24.2	19.4	-0.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		33.6	17.0	0.9	30.8	-33.2	-116.6	-30.0	0.8	-25.8	-30.2	-56.1	-206.4	-14.9	1.0	2.4	26.4	31.5
Real Free Cash Flow		29.1	17.0	-4.1	21.7	-40.4	-121.7	-30.9	-0.6	-27.1	-30.9	-56.7	-206.6	-14.9	1.0	2.4	26.4	31.5

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		26.5	10.8	8.2	-28.0	-13.1	13.3	-13.7	14.5	23.4	9.4
Real Free Cash Flow		26.5	10.8	8.2	-28.0	-13.1	13.3	-13.7	14.5	22.8	7.0