Page: Company Financials
Nuveen Global High Income Fund
$12.85
-0.02 (-0.16%)
As of: 2026-01-23
Master Data Export
Enterprise Value
| Metric | MRQ | MRQ-1 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock Price | 12.93 | 12.84 | 12.81 | 11.69 | 11.42 | 16.05 | 14.40 | 15.91 | 14.55 | 16.89 | 15.19 |
| Market Capitalization | 299.68M | 297.60M | 296.90M | 270.83M | 264.57M | 371.88M | 333.75M | 368.75M | 337.16M | 392.39M | 352.86M |
| (-) Cash & Equivalents | 0.91M | 0.00M | 0.03M | 0.05M | 0.20M | 1.08M | 0.56M | 0.94M | 0.22M | 0.72M | 1.80M |
| (+) Total Debt | 127.74M | 125.65M | 122.32M | 120.00M | 132.78M | 159.00M | 140.20M | 175.20M | 175.20M | 175.20M | 164.80M |
| Enterprise Value | 426.51M | 423.24M | 419.20M | 390.77M | 397.14M | 529.80M | 473.39M | 543.02M | 512.15M | 566.86M | 515.86M |
Income Statement
| Metric | TTM | TTM-1 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 55M | 37M | 26M | 19M | 10M | 52M | 0M | 78M | -26M | 50M | 17M | 20M | 5M |
| Cost of Revenue | 8M | 9M | 8M | 4M | 4M | 5M | 5M | 5M | 5M | 5M | 5M | 6M | 1M |
| Gross Profit | 47M | 29M | 18M | 15M | 5M | 47M | -4M | 73M | -32M | 44M | 12M | 14M | 4M |
| Gross Profit Margin | 85.5% | 76.6% | 70.4% | 79.1% | 54.9% | 90.4% | -1,491.8% | 93.4% | 120.0% | 89.2% | 70.3% | 70.8% | 82.5% |
| R&D Expenses | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M |
| SG&A Expenses | -6M | 0M | 0M | 0M | 1M | 1M | 0M | 0M | 0M | 0M | 0M | 0M | 0M |
| Operating Expenses | -29M | 62M | 0M | 0M | 1M | 1M | -1M | 0M | 0M | 0M | -68M | 59M | 0M |
| Operating Income (EBIT) | 76M | -34M | 18M | 14M | 5M | 47M | -3M | 73M | -32M | 44M | 79M | -45M | 4M |
| Operating Income Margin | 139.0% | -89.9% | 68.8% | 76.7% | 49.4% | 89.4% | -1,103.4% | 92.9% | 121.5% | 88.3% | 479.5% | -228.1% | 80.6% |
| Interest Income | 0M | 0M | 34M | 30M | 30M | 30M | 32M | 0M | 0M | 0M | 0M | 0M | 0M |
| Interest Expense | 4M | 8M | 8M | 7M | 3M | 1M | 2M | 5M | 5M | 3M | 3M | 2M | -21M |
| Net Interest Income | -4M | -8M | 26M | 23M | 26M | 29M | 30M | -5M | -5M | -3M | -3M | -2M | 21M |
| Unusual Items | 10M | 73M | -4M | 5M | -88M | -53M | -28M | 11M | 10M | 9M | 0M | 0M | -42M |
| EBT Excluding Unusual Items | 72M | -41M | 44M | 37M | 31M | 76M | 27M | 67M | -37M | 41M | 77M | -47M | 25M |
| Pre-Tax Income | 82M | 32M | 40M | 42M | -58M | 22M | -1M | 78M | -27M | 49M | 77M | -47M | -17M |
| Pre-Tax Margin | 150.6% | 85.1% | 155.3% | 227.8% | -597.3% | 42.7% | -512.1% | 99.5% | 101.5% | 99.1% | 464.1% | -239.4% | -347.6% |
| Income Tax Expense | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M |
| Net Income | 82M | 78M | 40M | 42M | -58M | 22M | -1M | 78M | -27M | 49M | 77M | -47M | -17M |
| Net Income Margin | 150.6% | 208.9% | 155.3% | 227.8% | -597.3% | 42.7% | -512.1% | 99.5% | 101.5% | 99.1% | 464.1% | -239.4% | -347.6% |
| Depreciation & Amortization | 30M | -41M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 85M | -171M | -42M |
| EBITDA | 106M | -75M | 18M | 14M | 5M | 47M | -3M | 73M | -32M | 44M | 164M | -216M | -38M |
| EBITDA Margin | 193.8% | -200.1% | 68.8% | 76.7% | 51.8% | 89.8% | -1,032.4% | 93.1% | 120.8% | 88.4% | 993.7% | -1,093.4% | -775.8% |
| NOPAT | 76M | -34M | 18M | 14M | 4M | 47M | -3M | 73M | -25M | 44M | 79M | -36M | 3M |
| NOPAT Margin | 139.0% | -89.9% | 68.8% | 76.7% | 39.0% | 89.4% | -871.7% | 92.9% | 96.0% | 88.4% | 479.5% | -180.2% | 63.6% |
| Owner's Earnings | 112M | 37M | 40M | 42M | -57M | 23M | -1M | 78M | -27M | 49M | 162M | -219M | -60M |
| Owner's Earnings Margin | 205.4% | 98.6% | 155.3% | 227.8% | -594.9% | 43.2% | -441.1% | 99.8% | 100.9% | 99.2% | 978.3% | -1,104.7% | -1,204.0% |
| EPS (Basic) | 3.55 | 3.37 | 1.71 | 1.82 | -2.48 | 0.96 | -0.06 | 3.37 | -1.16 | 2.13 | 3.30 | -2.03 | -0.54 |
| EPS (Diluted) | 3.55 | 3.37 | 1.71 | 1.82 | -2.48 | 0.96 | -0.06 | 3.37 | -1.16 | 2.13 | 3.30 | -2.03 | -0.74 |
| Shares (Basic) | 23M | 23M | 23M | 23M | 23M | 23M | 23M | 23M | 23M | 23M | 23M | 23M | 23M |
| Shares (Diluted) | 23M | 23M | 23M | 23M | 23M | 23M | 23M | 23M | 23M | 23M | 23M | 23M | 23M |
Balance Sheet
| Metric | MRQ | MRQ-1 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 0.91M | 0.00M | 0.00M | 0.00M | 0.36M | 2.17M | 0.95M | 0.15M | 0.22M | 0.01M | 0.06M | 0.18M | 3.48M |
| 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 | 0.00M |
| Cash & Short-Term Investments | 0.91M | 0.00M | 0.00M | 0.00M | 0.36M | 2.17M | 0.95M | 0.15M | 0.22M | 0.01M | 0.06M | 0.18M | 3.48M |
| Net Receivables | 9.79M | 9.95M | 9.95M | 8.46M | 8.51M | 9.84M | 12.06M | 11.35M | 9.58M | 10.28M | 9.86M | 10.76M | 10.59M |
| Inventory | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 11.50M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Other Current Assets | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -13.01M | -11.50M | -9.80M | -10.29M | -9.92M | -10.93M | 0.00M |
| Total Current Assets | 10.70M | 9.95M | 9.95M | 8.46M | 8.87M | 12.01M | 0.00M | 11.50M | 0.00M | 0.00M | 0.00M | 0.00M | 14.07M |
| 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 | 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 | 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 | 0.00M |
| Long-Term Investments | 0.21M | 452.90M | 452.90M | 427.13M | 423.25M | 536.07M | 539.05M | 587.06M | 536.87M | 595.57M | 569.91M | 534.33M | 670.53M |
| 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 | 0.00M |
| Other Non-Current Assets | 441.75M | 0.06M | 0.06M | 0.39M | 0.00M | 0.00M | 0.00M | 0.00M | -536.87M | -595.57M | -0.90M | -0.63M | -670.53M |
| Other Assets | 0.00M | 0.00M | 0.00M | 0.00M | 0.17M | 4.43M | 556.30M | 0.51M | 0.26M | 0.25M | 1.06M | 0.98M | 1.31M |
| Total Non-Current Assets | 441.96M | 452.96M | 452.96M | 427.52M | 423.42M | 540.50M | 1,095.35M | 587.57M | 0.26M | 0.25M | 570.07M | 534.68M | 1.31M |
| Total Assets | 452.66M | 462.91M | 462.91M | 435.98M | 432.29M | 552.51M | 1,095.35M | 599.07M | 0.26M | 0.25M | 570.07M | 534.68M | 15.38M |
| Accounts Payable | 5.08M | 14.70M | 14.70M | 1.32M | 3.83M | 3.12M | 4.38M | 0.00M | 0.00M | 0.02M | 0.00M | 0.00M | 0.00M |
| Short-Term Debt | 0.00M | 0.00M | 0.00M | 121.00M | 127.24M | 159.00M | 149.20M | 175.20M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Tax Payables | 0.00M | 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 Revenue | 0.00M | 0.00M | 0.00M | 119.68M | -123.41M | -155.88M | -144.82M | -175.20M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Other Current Liabilities | 0.00M | -1.55M | -1.55M | -244.15M | -7.99M | -3.12M | -8.76M | 0.00M | -0.04M | -0.04M | 2.06M | 1.93M | 5.04M |
| Total Current Liabilities | 5.08M | 13.15M | 13.15M | -2.15M | -0.34M | 3.12M | 0.00M | 0.00M | -0.03M | -0.02M | 2.06M | 1.93M | 5.04M |
| Long-Term Debt | 127.74M | 125.65M | 125.65M | 121.00M | 127.24M | 159.00M | 0.00M | 0.00M | 0.00M | 0.00M | 164.80M | 170.50M | 56.00M |
| 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 | 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 | 0.00M |
| Other Non-Current Liabilities | 0.81M | 1.70M | 1.70M | 3.71M | 4.73M | 4.91M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Total Non-Current Liabilities | 128.54M | 127.35M | 127.35M | 124.71M | 131.97M | 163.91M | 0.00M | 0.00M | 0.00M | 0.00M | 164.80M | 170.50M | 56.00M |
| Total Liabilities | 133.62M | 140.50M | 140.50M | 122.56M | 131.63M | 167.03M | 0.00M | 0.00M | -0.03M | -0.02M | 166.86M | 172.43M | 61.04M |
| Preferred Stock | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 90.62M | 64.39M | 114.60M | 57.35M | 0.00M | 0.00M | 0.00M |
| Common Stock | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.32M |
| Retained Earnings | -139.52M | -137.70M | -137.70M | -151.24M | -171.51M | -91.02M | -90.62M | -64.39M | -114.60M | -0.85M | -1.62M | -2.32M | -1.41M |
| Accumulated OCI | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -90.62M | -64.39M | -114.60M | -57.35M | -74.90M | -115.75M | 0.00M |
| 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 | 0.00M |
| Total Shareholders’ Equity | -139.29M | -137.47M | -137.47M | -151.01M | -171.28M | -90.79M | -90.39M | -64.16M | -114.37M | -0.62M | -76.29M | -117.84M | -1.09M |
| Total Equity | -139.29M | -137.47M | -137.47M | -151.01M | -171.28M | -90.79M | -90.39M | -64.16M | -114.37M | -0.62M | -76.29M | -117.84M | -1.09M |
| Total Liabilities & Equity | -5.67M | 3.03M | 3.03M | -28.44M | -39.64M | 76.25M | -90.39M | -64.16M | -114.41M | -0.63M | 90.56M | 54.59M | 59.94M |
| Tangible Assets | 452.66M | 462.91M | 462.91M | 435.98M | 432.29M | 552.51M | 1,095.35M | 599.07M | 0.26M | 0.25M | 570.07M | 534.68M | 15.38M |
| Tangible Equity | -139.29M | -137.47M | -137.47M | -151.01M | -171.28M | -90.79M | -90.39M | -64.16M | -114.37M | -0.62M | -76.29M | -117.84M | -1.09M |
| Tangible Book Value | -139.29M | -137.47M | -137.47M | -151.01M | -171.28M | -90.79M | -90.39M | -64.16M | -114.37M | -0.62M | -76.29M | -117.84M | -1.09M |
| Total Investments | 0.21M | 452.90M | 452.90M | 427.13M | 423.25M | 536.07M | 539.05M | 587.06M | 536.87M | 595.57M | 569.91M | 534.33M | 670.53M |
| Net Debt | 126.83M | 125.65M | 125.65M | 242.00M | 254.12M | 315.83M | 148.25M | 175.05M | -0.22M | -0.01M | 164.74M | 170.32M | 52.52M |
Capital Metrics
| Metric | MRQ | MRQ-1 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Working Capital | 5.6M | -4.8M | -4.8M | 7.1M | 5.0M | 8.9M | 0.0M | 11.5M | 9.8M | 10.3M | 8.8M | 10.2M | 9.0M |
| Total Capital | 446.8M | 446.5M | 446.5M | 430.9M | 423.7M | 544.5M | 542.5M | 595.7M | 546.3M | 605.3M | 578.9M | 544.9M | 680.9M |
| Capital Employed | 447.6M | 448.2M | 448.2M | 434.7M | 428.5M | 549.4M | 556.3M | 599.1M | 546.9M | 606.1M | 578.9M | 544.9M | 680.9M |
| Invested Capital | 445.9M | 446.5M | 446.5M | 430.9M | 423.4M | 542.3M | 541.5M | 595.5M | 546.1M | 605.2M | 578.8M | 544.7M | 677.4M |
Cash Flow Statement
| Metric | TTM | TTM-1 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 82.18M | -41.27M | 39.71M | 42.23M | -57.55M | 22.33M | -1.49M | 78.00M | -26.88M | 49.43M | 76.64M | -47.39M | -17.18M |
| 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 | 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 | 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 | 0.00M |
| Change in Working Capital | -1.14M | -5.96M | 12.26M | -2.69M | 2.19M | 0.97M | 3.60M | -1.71M | 0.60M | 0.17M | 1.23M | -4.77M | -114.88M |
| Accounts Receivable | -1.73M | 3.69M | -1.49M | 0.05M | 1.33M | 2.22M | 3.66M | -1.77M | 0.70M | -0.41M | 0.89M | 0.50M | 0.00M |
| Inventory | 0.00M | 0.00M | 0.00M | 0.00M | -0.20M | 0.00M | 0.00M | 0.00M | 0.00M | 0.29M | 0.00M | 0.00M | 0.00M |
| Accounts Payable | 0.48M | -10.10M | 13.90M | -2.96M | 0.36M | -1.22M | -0.04M | 0.03M | -0.02M | 0.03M | 0.01M | -2.88M | 0.00M |
| Other Working Capital | 0.12M | 0.45M | -0.15M | 0.21M | 0.69M | -0.03M | -0.02M | 0.03M | -0.07M | 0.55M | 0.33M | -2.39M | 0.00M |
| Other Non-Cash Items | -32.91M | 89.77M | -14.59M | -21.16M | 108.59M | -1.58M | 54.12M | -47.51M | 58.57M | -26.59M | -44.05M | 89.54M | 133.75M |
| Net Cash from Operating Activities | 48.13M | 36.13M | 37.38M | 18.38M | 53.22M | 21.72M | 56.23M | 28.78M | 32.29M | 23.01M | 34.72M | 35.01M | 1.69M |
| 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 | 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 | 0.00M |
| Purchases of Investments | -641.58M | -379.87M | -397.97M | -143.01M | -116.66M | -461.25M | -171.56M | -244.42M | -345.24M | -445.18M | -255.02M | -378.32M | 0.00M |
| Sales / Maturities of Investments | 640.70M | 423.13M | 401.41M | 150.82M | 151.87M | 459.63M | 208.67M | 244.35M | 351.32M | 438.13M | 262.75M | 408.19M | 0.00M |
| 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 | 0.00M |
| Net Cash from Investing Activities | -0.89M | 43.27M | 3.44M | 7.81M | 35.21M | -1.62M | 37.11M | -0.07M | 6.07M | -7.05M | 7.73M | 29.87M | 0.00M |
| Net Debt Issuance | 8.26M | 0.00M | 4.53M | -6.00M | -32.00M | 9.80M | -26.00M | 0.00M | 0.00M | 10.40M | -5.70M | 114.50M | 0.00M |
| Long-Term Debt Issuance | 0.00M | 0.00M | 4.53M | -6.00M | -32.00M | 9.80M | -26.00M | 0.00M | 0.00M | 10.40M | -5.70M | 114.50M | 0.00M |
| Short-Term Debt Issuance | 8.26M | 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 | 0.00M | 0.00M | -0.76M | 0.00M | -1.53M | -164.24M | 0.00M |
| Common Stock Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 5.70M | 38.81M | 0.00M |
| Common Stock Repurchased | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.76M | 0.00M | -1.53M | -164.24M | 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 | 0.00M |
| Net Dividends Paid | -57.59M | -61.74M | -28.79M | -28.79M | -31.43M | -30.15M | -25.69M | -28.60M | -31.34M | -33.45M | -35.70M | -38.57M | 0.00M |
| Common Dividends Paid | -57.59M | -61.74M | -28.79M | -28.79M | -31.43M | -30.15M | -25.69M | -28.60M | -31.34M | -33.45M | -35.70M | -38.57M | 0.00M |
| 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 | 0.00M |
| Other Financing Activities | -4.34M | -35.47M | -1.94M | -1.23M | 4.16M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Net Cash from Financing Activities | -53.67M | -97.22M | -26.20M | -36.02M | -59.27M | -20.35M | -51.69M | -28.60M | -32.10M | -23.05M | -42.93M | -88.31M | 0.00M |
| Effect of FX on Cash | 7.23M | 3.35M | -14.63M | 9.47M | -35.21M | 1.62M | -37.11M | 0.07M | -6.07M | 7.05M | 0.46M | 21.83M | 0.00M |
| Net Change in Cash | 0.80M | -14.46M | 0.00M | -0.36M | -6.04M | 1.37M | 4.54M | 0.18M | 0.20M | -0.05M | -0.12M | -3.30M | 1.69M |
| Cash at Beginning of Period | 0.16M | 17.14M | 0.00M | 0.36M | 6.40M | 5.04M | 0.50M | 0.32M | 0.12M | 0.06M | 0.18M | 3.48M | 0.00M |
| Cash at End of Period | 0.97M | 2.68M | 0.00M | 0.00M | 0.36M | 6.40M | 5.04M | 0.50M | 0.32M | 0.01M | 0.06M | 0.18M | 1.69M |
| Operating Cash Flow | 48.13M | 36.13M | 26.20M | 18.38M | 53.22M | 21.72M | 56.23M | 28.78M | 32.29M | 23.01M | 34.72M | 35.01M | 1.69M |
| 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 | 0.00M |
| Free Cash Flow | 48.13M | 36.13M | 26.20M | 18.38M | 53.22M | 21.72M | 56.23M | 28.78M | 32.29M | 23.01M | 34.72M | 35.01M | 1.69M |
Free Cash Flow
| Metric | TTM | TTM-1 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | 82.72M | -12.59M | 17.59M | 14.21M | 4.99M | 46.97M | -4.49M | 72.97M | -32.01M | 44.08M | 96.44M | -157.33M | -38.33M |
| (-) Tax Adjustment | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.19M | 0.00M | 0.00M | 0.00M | 0.00M |
| (-) Change In Working Capital | -1.14M | -5.96M | 12.26M | -2.69M | 2.19M | 0.97M | 3.60M | -1.71M | 0.60M | 0.17M | 1.23M | -4.77M | -114.88M |
| (-) 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 | 0.00M |
| Unlevered Free Cash Flow | 83.86M | -6.63M | 5.33M | 16.91M | 2.80M | 46.00M | -8.08M | 74.68M | -32.42M | 43.91M | 95.21M | -152.56M | 76.55M |
| (-) Net Interest Income After Taxes | -3.69M | -7.59M | 26.47M | 22.70M | 26.16M | 28.96M | 30.02M | -5.37M | -4.90M | -3.32M | -2.54M | -2.23M | 21.17M |
| Net Debt Issuance | 8.26M | 0.00M | 4.53M | -6.00M | -32.00M | 9.80M | -26.00M | 0.00M | 0.00M | 10.40M | -5.70M | 114.50M | 0.00M |
| Levered Free Cash Flow | 95.81M | 0.96M | -16.61M | -11.79M | -55.36M | 26.83M | -64.10M | 80.04M | -27.52M | 57.63M | 92.05M | -35.83M | 55.38M |