Page: Company Financials
First Trust Specialty Finance and Financial Opportunities Fund
$4.15
0.00 (0.00%)
As of: 2025-06-30
Master Data Export
Enterprise Value
| Metric | MRQ | MRQ-1 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Stock Price | 4.28 | 3.85 | 4.07 | 3.15 | 3.54 | 4.15 | 3.58 | 5.98 | 6.12 |
| Market Capitalization | 61.49M | 55.32M | 58.40M | 45.26M | 50.79M | 59.55M | 51.36M | 85.80M | 87.79M |
| (-) Cash & Equivalents | 3.41M | 1.63M | 2.52M | 2.75M | 0.91M | 2.53M | 0.94M | 0.16M | 2.25M |
| (+) Total Debt | 0.00M | 8.60M | 4.30M | 8.60M | 8.60M | 7.85M | 6.20M | 25.00M | 25.00M |
| Enterprise Value | 58.08M | 62.29M | 60.18M | 51.11M | 58.48M | 64.87M | 56.62M | 110.64M | 110.54M |
Income Statement
| Metric | TTM | TTM-1 | 2024-11-30 | 2023-11-30 | 2022-11-30 | 2021-11-30 | 2020-11-30 | 2019-11-30 | 2018-11-30 | 2017-11-30 | 2016-11-30 | 2015-11-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9M | 9M | 4M | 5M | -4M | 18M | -29M | 12M | 1M | 5M | 10M | 8M |
| Cost of Revenue | 2M | 2M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M |
| Gross Profit | 7M | 8M | 3M | 4M | -4M | 17M | -30M | 11M | 0M | 3M | 9M | 7M |
| Gross Profit Margin | 82.4% | 82.7% | 78.9% | 85.2% | 121.8% | 95.5% | 102.7% | 89.3% | -23.2% | 69.9% | 87.4% | 81.5% |
| R&D Expenses | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M |
| SG&A Expenses | 7M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M |
| Operating Expenses | 3M | 6M | 0M | 8M | 0M | 0M | 0M | 0M | 0M | 0M | 6M | 13M |
| Operating Income (EBIT) | 4M | 2M | 3M | -4M | -5M | 17M | -30M | 10M | 0M | 3M | 3M | -7M |
| Operating Income Margin | 45.9% | 20.7% | 72.0% | -71.8% | 127.9% | 94.3% | 103.7% | 87.2% | -47.4% | 64.0% | 30.6% | -83.6% |
| Interest Income | 0M | 18M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M |
| Interest Expense | 1M | 0M | 1M | 1M | 0M | 0M | 0M | 1M | 1M | 1M | 0M | 0M |
| Net Interest Income | -1M | 17M | -1M | -1M | 0M | 0M | 0M | -1M | -1M | -1M | 0M | 0M |
| Unusual Items | 16M | -21M | 10M | 12M | 1M | 1M | 1M | 2M | 2M | 2M | 11M | 0M |
| EBT Excluding Unusual Items | 4M | 19M | 2M | -4M | -5M | 17M | -30M | 9M | -1M | 2M | 3M | -7M |
| Pre-Tax Income | 20M | -2M | 12M | 8M | -4M | 18M | -29M | 12M | 1M | 4M | 14M | -7M |
| Pre-Tax Margin | 216.7% | -17.9% | 297.7% | 152.4% | 106.1% | 98.8% | 101.0% | 97.8% | 75.9% | 94.1% | 141.2% | -86.4% |
| Income Tax Expense | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M |
| Net Income | 20M | 41M | 12M | 8M | -4M | 18M | -29M | 12M | 1M | 4M | 14M | -7M |
| Net Income Margin | 216.7% | 453.2% | 297.7% | 152.4% | 106.1% | 98.8% | 101.0% | 97.8% | 75.9% | 94.1% | 141.2% | -86.4% |
| Depreciation & Amortization | 8M | 14M | 0M | 12M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M |
| EBITDA | 12M | 16M | 3M | 8M | -4M | 17M | -30M | 10M | 0M | 3M | 3M | -7M |
| EBITDA Margin | 130.8% | 169.9% | 72.0% | 164.4% | 121.6% | 95.6% | 103.0% | 88.6% | -32.0% | 65.2% | 30.6% | -83.6% |
| NOPAT | 4M | 1M | 3M | -4M | -4M | 17M | -24M | 10M | -1M | 3M | 3M | -5M |
| NOPAT Margin | 45.9% | 16.3% | 72.0% | -71.8% | 101.0% | 94.3% | 82.0% | 87.2% | -56.9% | 64.0% | 30.6% | -66.1% |
| Owner's Earnings | 27M | 55M | 12M | 20M | -4M | 18M | -29M | 12M | 1M | 4M | 14M | -7M |
| Owner's Earnings Margin | 301.7% | 602.3% | 297.7% | 388.6% | 99.8% | 100.1% | 100.3% | 99.3% | 91.3% | 95.3% | 141.2% | -86.4% |
| EPS (Basic) | 1.36 | 14.00 | 0.83 | 0.54 | -0.27 | 1.22 | -2.05 | 0.80 | 0.06 | 0.30 | 0.98 | -0.49 |
| EPS (Diluted) | 1.37 | 2.89 | 0.83 | 0.54 | -0.27 | 1.22 | -2.05 | 0.80 | 0.06 | 0.30 | 0.98 | -0.49 |
| Shares (Basic) | 14M | 14M | 14M | 14M | 14M | 14M | 14M | 14M | 13M | 14M | 14M | 14M |
| Shares (Diluted) | 14M | 14M | 14M | 14M | 14M | 14M | 14M | 14M | 13M | 14M | 14M | 14M |
Balance Sheet
| Metric | MRQ | MRQ-1 | 2024-11-30 | 2023-11-30 | 2022-11-30 | 2021-11-30 | 2020-11-30 | 2019-11-30 | 2018-11-30 | 2017-11-30 | 2016-11-30 | 2015-11-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 3.41M | 1.63M | 3.41M | 3.86M | 1.24M | 1.45M | 1.40M | 0.21M | 2.76M | 2.69M | 3.58M | 3.18M |
| Short-Term Investments | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Cash & Short-Term Investments | 3.41M | 1.63M | 3.41M | 3.86M | 1.24M | 1.45M | 1.40M | 0.21M | 2.76M | 2.69M | 3.58M | 3.18M |
| Net Receivables | 0.09M | 0.20M | 0.09M | 0.12M | 0.11M | 0.19M | 0.19M | 0.26M | 0.23M | 0.34M | 0.35M | 0.46M |
| Inventory | 0.00M | 0.00M | 0.00M | 0.00M | 1.35M | 1.63M | 1.59M | 0.46M | 2.99M | 3.03M | 0.00M | 0.00M |
| Other Current Assets | -0.09M | -1.83M | -0.09M | -3.98M | -1.35M | -1.63M | -1.59M | -0.46M | -2.99M | -3.03M | -3.93M | 0.00M |
| Total Current Assets | 3.41M | 0.00M | 3.41M | 0.00M | 1.35M | 1.63M | 1.59M | 0.46M | 2.99M | 3.03M | 0.00M | 3.64M |
| Property, Plant & Equipment | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Goodwill | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Intangible Assets | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Long-Term Investments | 69.70M | 70.07M | 69.70M | 62.56M | 62.21M | 70.52M | 55.66M | 109.82M | 107.71M | 116.88M | 0.00M | 117.74M |
| Tax Assets | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Other Non-Current Assets | 0.00M | -70.07M | 0.00M | 0.00M | -62.21M | -70.52M | -55.66M | -109.82M | -107.71M | -116.88M | 0.00M | 0.03M |
| Other Assets | 0.09M | 0.00M | 0.09M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 125.60M | 0.00M |
| Total Non-Current Assets | 69.79M | 0.00M | 69.79M | 62.56M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 125.60M | 117.77M |
| Total Assets | 73.20M | 0.00M | 73.20M | 62.56M | 1.35M | 1.64M | 1.59M | 0.46M | 2.99M | 3.03M | 125.60M | 121.41M |
| Accounts Payable | 1.49M | 0.05M | 1.49M | 1.24M | 1.22M | 1.21M | 1.20M | 0.05M | 2.57M | 2.56M | 0.00M | 0.00M |
| Short-Term Debt | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Tax Payables | 0.00M | 0.00M | 0.00M | 0.00M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.00M | 0.00M |
| Deferred Revenue | 0.00M | 0.00M | 0.00M | 1.24M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Other Current Liabilities | -1.62M | -0.19M | -1.62M | -2.62M | -1.35M | -1.36M | -1.32M | -0.23M | -2.74M | -2.74M | 0.00M | 0.00M |
| Total Current Liabilities | -0.13M | -0.13M | -0.13M | -0.15M | -0.07M | -0.08M | -0.07M | -0.13M | -0.12M | -0.14M | 0.00M | 0.00M |
| Long-Term Debt | 0.00M | 8.60M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 25.00M | 25.00M |
| Capital Lease Obligations | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Deferred Tax Liabilities | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Other Non-Current Liabilities | 0.00M | 0.18M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 2.85M | 2.75M |
| Total Non-Current Liabilities | 0.00M | 8.78M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 27.85M | 27.75M |
| Total Liabilities | -0.13M | 8.65M | -0.13M | -0.15M | -0.07M | -0.08M | -0.07M | -0.13M | -0.12M | -0.14M | 27.85M | 27.75M |
| Preferred Stock | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 44.29M | 0.00M | 0.00M |
| Common Stock | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M |
| Retained Earnings | -50.08M | -49.92M | -50.08M | -56.49M | -59.13M | -51.52M | -64.68M | -29.96M | -41.11M | -2.51M | -3.25M | -3.49M |
| Accumulated OCI | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -44.29M | -96.13M | 260.38M |
| Minority Interest | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Total Shareholders’ Equity | -49.93M | -49.77M | -49.93M | -56.35M | -58.98M | -51.37M | -64.54M | -29.81M | -40.96M | -2.37M | -99.23M | 257.03M |
| Total Equity | -49.93M | -49.77M | -49.93M | -56.35M | -58.98M | -51.37M | -64.54M | -29.81M | -40.96M | -2.37M | -99.23M | 257.03M |
| Total Liabilities & Equity | -50.06M | -41.12M | -50.06M | -56.50M | -59.05M | -51.45M | -64.61M | -29.94M | -41.09M | -2.51M | -71.38M | 284.78M |
| Tangible Assets | 73.20M | 0.00M | 73.20M | 62.56M | 1.35M | 1.64M | 1.59M | 0.46M | 2.99M | 3.03M | 125.60M | 121.41M |
| Tangible Equity | -49.93M | -49.77M | -49.93M | -56.35M | -58.98M | -51.37M | -64.54M | -29.81M | -40.96M | -2.37M | -99.23M | 257.03M |
| Tangible Book Value | -49.93M | -49.77M | -49.93M | -56.35M | -58.98M | -51.37M | -64.54M | -29.81M | -40.96M | -2.37M | -99.23M | 257.03M |
| Total Investments | 69.70M | 70.07M | 69.70M | 62.56M | 62.21M | 70.52M | 55.66M | 109.82M | 107.71M | 116.88M | 0.00M | 117.74M |
| Net Debt | -3.41M | 6.97M | -3.41M | -3.86M | -1.24M | -1.45M | -1.40M | -0.21M | -2.76M | -2.69M | 21.42M | 21.82M |
Capital Metrics
| Metric | MRQ | MRQ-1 | 2024-11-30 | 2023-11-30 | 2022-11-30 | 2021-11-30 | 2020-11-30 | 2019-11-30 | 2018-11-30 | 2017-11-30 | 2016-11-30 | 2015-11-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Working Capital | 3.4M | 1.7M | 3.4M | 4.0M | 0.1M | 0.4M | 0.4M | 0.4M | 0.4M | 0.5M | 0.0M | 3.6M |
| Total Capital | 63.0M | 71.7M | 63.0M | 65.2M | 62.2M | 70.8M | 55.9M | 110.1M | 108.0M | 117.2M | 122.8M | 118.7M |
| Capital Employed | 73.2M | 71.7M | 73.2M | 66.5M | 62.3M | 70.9M | 56.1M | 110.2M | 108.1M | 117.4M | 125.6M | 121.4M |
| Invested Capital | 59.6M | 70.1M | 59.6M | 61.3M | 61.0M | 69.4M | 54.5M | 109.8M | 105.2M | 114.5M | 119.2M | 115.5M |
Cash Flow Statement
| Metric | TTM | TTM-1 | 2024-11-30 | 2023-11-30 | 2022-11-30 | 2021-11-30 | 2020-11-30 | 2019-11-30 | 2018-11-30 | 2017-11-30 | 2016-11-30 | 2015-11-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 19.61M | 13.65M | 11.92M | 7.69M | -3.85M | 17.50M | -29.39M | 11.51M | 0.80M | 4.35M | 14.07M | -6.99M |
| Depreciation & Amortization | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Deferred Income Tax | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Stock-Based Compensation | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Change in Working Capital | 0.03M | 0.12M | 0.01M | 0.02M | 0.08M | 0.04M | -0.04M | -0.02M | 0.10M | 0.02M | 0.03M | -0.10M |
| Accounts Receivable | 0.02M | 0.09M | 0.03M | -0.01M | 0.08M | 0.01M | 0.06M | -0.03M | 0.11M | 0.01M | 0.02M | -0.03M |
| Inventory | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Accounts Payable | 0.01M | 0.00M | 0.00M | 0.01M | -0.01M | 0.01M | -0.06M | 0.00M | -0.01M | -0.01M | 0.01M | -0.04M |
| Other Working Capital | 0.01M | 0.03M | -0.02M | 0.02M | 0.01M | 0.02M | -0.04M | 0.00M | 0.01M | 0.01M | 0.01M | -0.04M |
| Other Non-Cash Items | -8.80M | -4.32M | -7.14M | -0.35M | 8.31M | -14.85M | 54.16M | -2.11M | 9.17M | 4.67M | -3.48M | 17.62M |
| Net Cash from Operating Activities | 10.85M | 9.54M | 4.80M | 7.36M | 4.54M | 2.69M | 24.74M | 9.38M | 10.07M | 9.04M | 10.65M | 10.53M |
| Capital Expenditures (PPE) | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Acquisitions (Net) | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Purchases of Investments | -28.67M | -10.47M | 0.00M | -10.03M | -3.70M | -6.77M | -12.53M | -7.53M | -12.71M | -7.73M | -15.59M | -13.58M |
| Sales / Maturities of Investments | 29.98M | 8.16M | 0.00M | 12.06M | 3.19M | 4.97M | 31.22M | 8.38M | 12.64M | 6.79M | 15.31M | 12.14M |
| Other Investing Activities | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Net Cash from Investing Activities | 1.31M | -2.31M | 0.00M | 2.03M | -0.51M | -1.81M | 18.69M | 0.85M | -0.07M | -0.95M | -0.28M | -1.44M |
| Net Debt Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 2.10M | -18.50M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Long-Term Debt Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 2.10M | -18.50M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Short-Term Debt Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Net Stock Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.06M | 0.04M | 0.10M | 0.06M | 0.27M |
| Common Stock Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.06M | 0.04M | 0.10M | 0.06M | 0.27M |
| Common Stock Repurchased | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Preferred Stock Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Net Dividends Paid | -9.99M | -9.48M | -5.24M | -4.74M | -4.74M | -4.74M | -5.06M | -11.99M | -10.04M | -10.03M | -10.03M | -9.91M |
| Common Dividends Paid | -9.99M | -9.48M | -5.24M | -4.74M | -4.74M | -4.74M | -5.06M | -11.99M | -10.04M | -10.03M | -10.03M | -9.91M |
| Preferred Dividends Paid | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Other Financing Activities | 0.00M | 2.10M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Net Cash from Financing Activities | -9.99M | -7.38M | -5.24M | -4.74M | -4.74M | -2.64M | -23.54M | -11.93M | -10.00M | -9.93M | -9.97M | -9.64M |
| Effect of FX on Cash | 0.00M | 0.00M | 0.00M | 0.00M | 0.51M | 1.81M | -18.69M | -0.85M | 0.00M | 0.00M | 0.00M | 0.00M |
| Net Change in Cash | 0.39M | -0.16M | -0.44M | 2.62M | -0.20M | 0.05M | 1.19M | -2.55M | 0.07M | -0.89M | 0.40M | -0.55M |
| Cash at Beginning of Period | 8.37M | 7.03M | 3.86M | 1.24M | 1.45M | 1.40M | 0.21M | 2.76M | 2.69M | 3.58M | 3.18M | 0.00M |
| Cash at End of Period | 10.54M | 6.88M | 3.41M | 3.86M | 1.24M | 1.45M | 1.40M | 0.21M | 2.76M | 2.69M | 3.58M | -0.55M |
| Operating Cash Flow | 10.85M | 9.54M | 4.80M | 7.36M | 4.54M | 2.69M | 24.74M | 9.38M | 10.07M | 9.04M | 10.65M | 10.53M |
| Capital Expenditure | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Free Cash Flow | 10.85M | 9.54M | 4.80M | 7.36M | 4.54M | 2.69M | 24.74M | 9.38M | 10.07M | 9.04M | 10.65M | 10.53M |
Free Cash Flow
| Metric | TTM | TTM-1 | 2024-11-30 | 2023-11-30 | 2022-11-30 | 2021-11-30 | 2020-11-30 | 2019-11-30 | 2018-11-30 | 2017-11-30 | 2016-11-30 | 2015-11-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | 7.84M | 21.22M | 2.92M | 16.01M | -4.40M | 16.98M | -29.87M | 10.46M | -0.30M | 3.04M | 8.71M | 6.60M |
| (-) Tax Adjustment | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| (-) Change In Working Capital | 0.03M | 0.12M | 0.01M | 0.02M | 0.08M | 0.04M | -0.04M | -0.02M | 0.10M | 0.02M | 0.03M | -0.10M |
| (-) Capital Expenditure | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Unlevered Free Cash Flow | 7.81M | 21.10M | 2.90M | 15.99M | -4.47M | 16.94M | -29.83M | 10.48M | -0.41M | 3.02M | 8.67M | 6.70M |
| (-) Net Interest Income After Taxes | -0.61M | 17.38M | -0.58M | -0.56M | -0.28M | -0.17M | -0.30M | -0.79M | -0.69M | -0.51M | 0.00M | -0.22M |
| Net Debt Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 2.10M | -18.50M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Levered Free Cash Flow | 8.41M | 3.71M | 3.49M | 16.55M | -4.19M | 19.21M | -48.03M | 11.28M | 0.28M | 3.53M | 8.67M | 6.92M |