Page: Company Financials
Royce Global Value Trust, Inc.
$13.76
+0.12 (0.88%)
As of: 2026-01-15
Master Data Export
Enterprise Value
| Metric | MRQ | MRQ-1 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock Price | 12.03 | 10.72 | 10.93 | 9.50 | 8.79 | 14.05 | 12.47 | 11.16 | 9.70 | 10.21 | 7.82 |
| Market Capitalization | 78.42M | 69.88M | 70.81M | 60.16M | 55.24M | 83.06M | 126.06M | 117.10M | 101.21M | 106.86M | 81.46M |
| (-) Cash & Equivalents | 0.01M | 0.01M | 0.01M | 0.08M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.15M |
| (+) Total Debt | 0.00M | 2.00M | 2.00M | 4.00M | 4.00M | 4.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M |
| Enterprise Value | 78.41M | 71.88M | 72.80M | 64.09M | 59.24M | 87.06M | 134.06M | 125.10M | 109.20M | 114.86M | 89.31M |
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 | 2013-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6M | 1M | 2M | 332M | -24M | 13M | 25M | 35M | -20M | 31M | 1M | 3M | 3M | 0M |
| Cost of Revenue | 5M | 2M | 1M | 1M | 1M | 0M | 2M | 2M | 2M | 2M | 1M | 1M | 1M | 0M |
| Gross Profit | 2M | -1M | 1M | 331M | -25M | 13M | 23M | 33M | -22M | 30M | 0M | 1M | 1M | 0M |
| Gross Profit Margin | 23.7% | -74.2% | 46.8% | 99.7% | 103.6% | 100.0% | 93.7% | 95.4% | 109.4% | 95.0% | -23.3% | 44.2% | 50.5% | 3.2% |
| R&D Expenses | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M |
| SG&A Expenses | 5M | 0M | 1M | 2M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M |
| Operating Expenses | 7M | 14M | 1M | 2M | 0M | 0M | 0M | 1M | 1M | 0M | 0M | 0M | 0M | 0M |
| Operating Income (EBIT) | -5M | -15M | 0M | 329M | -25M | 13M | 23M | 32M | -23M | 29M | -1M | 1M | 1M | 0M |
| Operating Income Margin | -83.8% | -1,383.1% | -20.9% | 99.0% | 105.0% | 97.0% | 91.8% | 93.7% | 112.1% | 93.6% | -55.8% | 37.9% | 46.7% | -6.5% |
| Interest Income | 6M | 0M | 0M | 1M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M |
| Interest Expense | 0M | 0M | 0M | 2M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | -4M | -8M | 3M |
| Net Interest Income | 6M | 0M | 0M | -1M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 4M | 8M | -3M |
| Unusual Items | 43M | 21M | 9M | -317M | 1M | 0M | 2M | 2M | 2M | 2M | 11M | -9M | -16M | 5M |
| EBT Excluding Unusual Items | 1M | -15M | -1M | 328M | -25M | 13M | 23M | 32M | -23M | 29M | -1M | 5M | 9M | -3M |
| Pre-Tax Income | 44M | 6M | 9M | 10M | -24M | 13M | 25M | 34M | -21M | 31M | 10M | -3M | -6M | 3M |
| Pre-Tax Margin | 696.4% | 542.4% | 453.6% | 3.1% | 101.4% | 97.0% | 98.2% | 98.3% | 102.8% | 98.6% | 956.6% | -132.2% | -225.4% | 864.5% |
| Income Tax Expense | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 9M | 16M | -5M |
| Net Income | 44M | 18M | 9M | 10M | -24M | 13M | 25M | 34M | -21M | 31M | 10M | -12M | -22M | 8M |
| Net Income Margin | 696.4% | 1,710.6% | 453.6% | 3.1% | 101.4% | 97.0% | 98.2% | 98.3% | 102.8% | 98.6% | 956.6% | -472.3% | -769.3% | 2,612.9% |
| Depreciation & Amortization | -4M | -15M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 19M | -9M | -16M | 5M |
| EBITDA | -9M | -30M | 0M | 329M | -25M | 13M | 23M | 33M | -23M | 29M | 18M | -8M | -14M | 5M |
| EBITDA Margin | -149.0% | -2,799.1% | -20.9% | 99.1% | 104.1% | 98.8% | 91.8% | 94.2% | 111.4% | 93.7% | 1,732.1% | -302.2% | -497.2% | 1,741.9% |
| NOPAT | -5M | -15M | 0M | 329M | -20M | 13M | 23M | 32M | -18M | 29M | -1M | 1M | 1M | 0M |
| NOPAT Margin | -83.8% | -1,383.1% | -20.9% | 99.0% | 83.0% | 97.0% | 91.8% | 93.7% | 88.6% | 93.7% | -55.8% | 29.9% | 36.9% | -19.5% |
| Owner's Earnings | 40M | 3M | 9M | 11M | -24M | 13M | 25M | 34M | -21M | 31M | 29M | -21M | -38M | 14M |
| Owner's Earnings Margin | 631.2% | 294.5% | 453.6% | 3.2% | 100.5% | 98.8% | 98.2% | 98.8% | 102.0% | 98.7% | 2,744.5% | -812.4% | -1,313.2% | 4,361.3% |
| EPS (Basic) | 6.82 | 2.92 | 1.31 | 1.63 | -3.87 | 2.18 | 2.58 | 3.23 | -2.02 | 2.98 | 0.95 | -1.19 | -2.14 | 0.79 |
| EPS (Diluted) | 6.81 | 2.92 | 1.31 | 1.63 | -3.87 | 2.18 | 2.58 | 3.23 | -2.02 | 2.98 | 0.95 | -1.19 | -2.14 | 0.79 |
| Shares (Basic) | 6M | 6M | 7M | 6M | 6M | 6M | 10M | 11M | 10M | 10M | 10M | 10M | 10M | 10M |
| Shares (Diluted) | 6M | 6M | 7M | 6M | 6M | 6M | 10M | 11M | 10M | 10M | 10M | 10M | 10M | 10M |
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 | 2013-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 0.01M | 0.01M | 0.01M | 0.14M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.20M | 0.00M | 0.10M | 0.10M |
| 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 | 0.00M |
| Cash & Short-Term Investments | 0.01M | 0.01M | 0.01M | 0.14M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.20M | 0.00M | 0.10M | 0.10M |
| Net Receivables | 0.22M | 1.11M | 1.11M | 0.52M | 0.16M | 0.20M | 0.62M | 0.27M | 0.57M | 0.76M | 0.37M | 0.80M | 0.00M | 2.50M |
| Inventory | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.59M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Other Current Assets | 0.00M | -1.11M | -1.11M | 0.00M | -0.03M | -0.02M | -0.01M | -0.27M | -0.59M | -0.76M | -0.57M | 0.00M | 0.00M | 0.00M |
| Total Current Assets | 0.23M | 0.01M | 0.01M | 0.66M | 0.14M | 0.18M | 0.62M | 0.00M | 0.57M | 0.00M | 0.00M | 0.80M | 0.10M | 2.60M |
| 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 | 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 | 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 | 0.00M |
| Long-Term Investments | 0.00M | 83.02M | 83.02M | 78.45M | 68.73M | 94.46M | 91.88M | 151.44M | 117.11M | 138.35M | 108.79M | 99.30M | 95.60M | 100.80M |
| 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 | 0.00M |
| Other Non-Current Assets | 92.81M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -117.11M | -138.35M | 0.01M | -99.30M | -95.60M | -100.80M |
| Other Assets | 0.00M | 1.13M | 1.13M | 0.02M | 0.02M | 0.02M | 92.52M | 0.03M | 0.04M | 0.04M | 0.00M | 0.00M | 0.10M | 0.10M |
| Total Non-Current Assets | 92.81M | 84.15M | 84.15M | 78.47M | 68.75M | 94.48M | 184.40M | 151.47M | 0.04M | 0.04M | 108.80M | 0.00M | 0.10M | 0.10M |
| Total Assets | 93.04M | 84.16M | 84.16M | 79.13M | 68.89M | 94.66M | 185.02M | 151.47M | 0.62M | 0.04M | 108.80M | 0.80M | 0.20M | 2.70M |
| Accounts Payable | 0.07M | 0.19M | 0.19M | 0.02M | 0.02M | 1.20M | 0.70M | 0.85M | 0.41M | 0.38M | 0.00M | 0.80M | 0.30M | 0.70M |
| 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 | 0.00M | 0.00M |
| Tax Payables | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.16M | 0.00M | 0.00M | 0.00M | 0.00M |
| Deferred Revenue | 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 | 0.00M |
| Other Current Liabilities | 0.00M | -0.01M | -0.01M | 0.00M | 0.00M | -0.01M | -0.01M | -0.01M | -0.42M | -0.39M | 0.30M | 0.10M | -0.30M | -0.70M |
| Total Current Liabilities | 0.07M | 0.19M | 0.19M | 0.02M | 0.02M | 1.20M | 0.69M | 0.85M | -0.01M | 0.15M | 0.30M | 0.90M | 0.00M | 0.00M |
| Long-Term Debt | 0.00M | 2.00M | 2.00M | 4.00M | 4.00M | 4.00M | 8.00M | 0.00M | 0.00M | 0.00M | 8.00M | 8.00M | 0.00M | 0.00M |
| 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 | 0.00M |
| Deferred Tax Liabilities | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.16M | 0.07M | 0.00M | 0.00M | 0.00M |
| Other Non-Current Liabilities | 0.21M | 0.16M | 0.16M | 0.00M | 0.20M | 0.08M | 0.00M | 0.00M | 0.00M | 0.00M | 1.10M | 0.00M | 0.30M | 0.70M |
| Total Non-Current Liabilities | 0.21M | 2.16M | 2.16M | 4.00M | 4.22M | 4.09M | 8.01M | 0.00M | 0.00M | 0.16M | 9.17M | 8.00M | 0.30M | 0.70M |
| Total Liabilities | 0.28M | 2.35M | 2.35M | 4.02M | 4.24M | 5.29M | 8.71M | 0.85M | 0.00M | 0.31M | 9.47M | 8.90M | 0.30M | 0.70M |
| Preferred Stock | 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 | 0.00M |
| Common Stock | 57.83M | 57.83M | 57.83M | 56.15M | 55.67M | 55.39M | 47.25M | 118.35M | 118.15M | 117.98M | 117.48M | 116.90M | 116.60M | 116.00M |
| Retained Earnings | 34.92M | 23.97M | 23.97M | 18.42M | 9.02M | 34.00M | 36.50M | 24.46M | -8.90M | -1.20M | -0.67M | -0.20M | -0.20M | 0.00M |
| Accumulated OCI | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 13.74M | -16.58M | -25.50M | -21.10M | -13.30M |
| 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 | 0.00M |
| Total Shareholders’ Equity | 92.75M | 81.80M | 81.80M | 74.58M | 64.69M | 89.39M | 83.75M | 142.81M | 109.25M | 130.53M | 100.23M | 91.20M | 95.30M | 102.70M |
| Total Equity | 92.75M | 81.80M | 81.80M | 74.58M | 64.69M | 89.39M | 83.75M | 142.81M | 109.25M | 130.53M | 100.23M | 91.20M | 95.30M | 102.70M |
| Total Liabilities & Equity | 93.04M | 84.15M | 84.15M | 78.60M | 68.93M | 94.68M | 92.46M | 143.66M | 109.25M | 130.84M | 109.70M | 100.10M | 95.60M | 103.40M |
| Tangible Assets | 93.04M | 84.16M | 84.16M | 79.13M | 68.89M | 94.66M | 185.02M | 151.47M | 0.62M | 0.04M | 108.80M | 0.80M | 0.20M | 2.70M |
| Tangible Equity | 92.75M | 81.80M | 81.80M | 74.58M | 64.69M | 89.39M | 83.75M | 142.81M | 109.25M | 130.53M | 100.23M | 91.20M | 95.30M | 102.70M |
| Tangible Book Value | 92.75M | 81.80M | 81.80M | 74.58M | 64.69M | 89.39M | 83.75M | 142.81M | 109.25M | 130.53M | 100.23M | 91.20M | 95.30M | 102.70M |
| Total Investments | 0.00M | 83.02M | 83.02M | 78.45M | 68.73M | 94.46M | 91.88M | 151.44M | 117.11M | 138.35M | 108.79M | 99.30M | 95.60M | 100.80M |
| Net Debt | -0.01M | 1.99M | 1.99M | 3.86M | 3.99M | 4.00M | 7.99M | 0.00M | 0.00M | 0.00M | 7.80M | 8.00M | -0.10M | -0.10M |
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 | 2013-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Working Capital | 0.2M | -0.2M | -0.2M | 0.6M | 0.1M | -1.0M | -0.1M | -0.6M | 0.2M | 0.4M | -0.6M | -0.1M | -0.3M | 1.8M |
| Total Capital | 92.8M | 83.8M | 83.8M | 78.6M | 68.7M | 93.4M | 91.8M | 150.8M | 117.3M | 138.5M | 108.2M | 99.2M | 95.3M | 102.7M |
| Capital Employed | 93.0M | 84.0M | 84.0M | 79.0M | 68.9M | 93.5M | 91.8M | 150.9M | 117.3M | 138.8M | 108.2M | 99.2M | 95.4M | 102.7M |
| Invested Capital | 92.7M | 83.8M | 83.8M | 78.4M | 68.7M | 93.4M | 91.7M | 150.8M | 117.3M | 138.5M | 108.0M | 99.2M | 95.2M | 102.6M |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 44.00M | -15.19M | 65.94M | 10.35M | -24.26M | 12.70M | 24.54M | 384.54M | -21.03M | 30.95M | 9.94M | -3.44M |
| 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 | -0.01M | 0.15M | 0.22M | -0.03M | 0.10M | -0.05M | 0.08M | 0.60M | -0.25M | 0.10M | 0.04M | -7.96M |
| Accounts Receivable | 0.00M | 0.00M | 0.30M | -0.07M | 0.00M | -0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.40M | 0.00M |
| Inventory | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.30M | 0.00M |
| Accounts Payable | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.10M | -0.50M |
| Other Working Capital | -0.01M | 0.15M | -0.08M | 0.04M | 0.10M | -0.04M | 0.08M | 0.60M | -0.25M | 0.10M | 0.04M | -7.46M |
| Other Non-Cash Items | -44.12M | 15.60M | -46.56M | -9.72M | 24.61M | -1.60M | 58.99M | -335.04M | 21.53M | -30.60M | -9.34M | 4.39M |
| Net Cash from Operating Activities | -0.13M | 0.55M | 19.60M | 0.60M | 0.44M | 11.05M | 83.61M | 50.10M | 0.26M | 0.46M | 0.64M | -7.00M |
| 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 | -21.66M | -46.41M | -12.98M | -10.25M | -21.96M | -44.65M | -70.94M | -61.64M | -81.11M | -40.72M | -57.80M | 0.00M |
| Sales / Maturities of Investments | 31.78M | 41.10M | 14.80M | 12.36M | 19.59M | 47.52M | 157.70M | 69.16M | 72.45M | 43.45M | 63.33M | 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 |
| Net Cash from Investing Activities | 10.12M | -5.31M | 1.81M | 2.11M | -2.37M | 2.87M | 86.76M | 7.52M | -8.66M | 2.73M | 5.53M | 0.00M |
| Net Debt Issuance | -2.00M | 0.00M | -2.00M | 0.00M | 0.00M | -4.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Long-Term Debt Issuance | -2.00M | 0.00M | -2.00M | 0.00M | 0.00M | -4.00M | 0.00M | 25.00M | 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 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 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 | 0.00M | 0.00M |
| 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 | -1.77M | -7.50M | -19.66M | -0.46M | -0.44M | -7.06M | -12.50M | -0.63M | -0.42M | -1.15M | -1.45M | 0.00M |
| Common Dividends Paid | -1.77M | -7.50M | -19.66M | -0.46M | -0.44M | -7.06M | -12.50M | -105.83M | -0.42M | -1.15M | -1.45M | 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 |
| Other Financing Activities | -2.00M | 0.00M | 2.00M | 0.00M | 0.00M | 0.00M | -71.10M | -49.47M | 0.17M | 0.49M | 0.56M | 7.32M |
| Net Cash from Financing Activities | -5.77M | -7.50M | -19.66M | -0.46M | -0.44M | -11.06M | -83.60M | -50.10M | -0.25M | -0.65M | -0.89M | 7.32M |
| Effect of FX on Cash | -4.23M | 0.80M | 0.00M | -1.15M | 2.37M | -2.87M | -86.76M | -7.52M | 8.66M | -2.73M | -5.09M | 0.00M |
| Net Change in Cash | -0.01M | -9.69M | -0.06M | 0.14M | 0.00M | -0.01M | 0.01M | -0.01M | 0.02M | -0.20M | 0.20M | 0.32M |
| Cash at Beginning of Period | 0.19M | 9.72M | 0.10M | 0.01M | 0.00M | 0.01M | 0.00M | 0.02M | 0.00M | 0.20M | 0.00M | 0.10M |
| Cash at End of Period | 0.18M | 0.03M | 0.04M | 0.14M | 0.01M | 0.00M | 0.01M | 0.01M | 0.02M | 0.00M | 0.20M | 0.42M |
| Operating Cash Flow | -0.13M | 0.55M | 19.60M | 0.60M | 0.44M | 11.05M | 83.61M | 50.10M | 0.26M | 0.46M | 0.64M | -7.00M |
| 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 | -0.13M | 0.55M | 19.60M | 0.60M | 0.44M | 11.05M | 83.61M | 50.10M | 0.26M | 0.46M | 0.64M | -7.00M |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | -7.74M | -15.99M | -0.30M | 329.29M | -24.82M | 13.03M | 23.08M | 32.76M | -22.57M | 29.59M | 18.29M | -7.74M |
| (-) Tax Adjustment | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.17M | 0.00M | 0.00M | 0.00M |
| (-) Change In Working Capital | -0.01M | 0.15M | 0.22M | -0.03M | 0.10M | -0.05M | 0.08M | 0.60M | -0.25M | 0.10M | 0.04M | -7.96M |
| (-) 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 | -7.72M | -16.14M | -0.51M | 329.32M | -24.92M | 13.09M | 23.00M | 32.16M | -22.16M | 29.48M | 18.25M | 0.23M |
| (-) Net Interest Income After Taxes | 6.19M | -0.26M | -0.19M | -1.05M | -0.11M | -0.05M | -0.13M | -0.25M | -0.23M | -0.17M | -0.14M | 4.42M |
| Net Debt Issuance | -2.00M | 0.00M | -2.00M | 0.00M | 0.00M | -4.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Levered Free Cash Flow | -15.92M | -15.88M | -2.33M | 330.38M | -24.80M | 9.13M | 23.13M | 32.40M | -21.93M | 29.66M | 18.38M | -4.19M |