Chu Yu Hsiang Co., Ltd 2760.TWO
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|
| Revenue | 156.637 M -29.59 % | 222.469 M -22.54 % | 287.219 M -6.74 % | 307.989 M 21.03 % | 254.480 M -21.02 % | 322.227 M |
| Net income | 23.140 M -49.73 % | 46.036 M -38.39 % | 74.720 M 11.86 % | 66.800 M 49.24 % | 44.761 M -52.57 % | 94.367 M |
| Income before tax | 32.952 M -50.06 % | 65.989 M -30.94 % | 95.554 M 14.92 % | 83.149 M 50.26 % | 55.337 M -53.07 % | 117.923 M |
| Income before tax ratio | 0.21 -29.08 % | 0.30 -10.84 % | 0.33 23.23 % | 0.27 24.15 % | 0.22 -40.58 % | 0.37 |
| EBITDA | 41.073 M -42.70 % | 71.680 M -31.05 % | 103.965 M 13.76 % | 91.388 M 48.86 % | 61.393 M -49.01 % | 120.403 M |
| Net income ratio | 0.15 -28.61 % | 0.21 -20.46 % | 0.26 19.95 % | 0.22 23.31 % | 0.18 -39.94 % | 0.29 |
| Ratio EBITDA | 0.26 -18.62 % | 0.32 -10.99 % | 0.36 21.99 % | 0.30 23.00 % | 0.24 -35.44 % | 0.37 |
| Gross profit ratio | 0.61 1.36 % | 0.60 17.57 % | 0.51 13.91 % | 0.45 -9.38 % | 0.50 -2.44 % | 0.51 |
| Weighted average shs out dil | 13.000 M -0.22 % | 13.029 M 0.00 % | 13.029 M -0.27 % | 13.064 M 8.37 % | 12.055 M 0.00 % | 12.055 M |
| Weighted average shs out | 13.000 M 0.00 % | 13.000 M 0.00 % | 13.000 M 0.00 % | 13.000 M 8.92 % | 11.935 M 0.00 % | 11.935 M |
| EPS diluted | 1.78 -49.58 % | 3.53 -38.39 % | 5.73 12.13 % | 5.11 37.74 % | 3.71 -64.33 % | 10.40 |
| Earnings per share | 1.78 -49.72 % | 3.54 -38.43 % | 5.75 11.87 % | 5.14 37.07 % | 3.75 -64.25 % | 10.49 |
| Gross profit | 95.945 M -28.63 % | 134.438 M -8.93 % | 147.627 M 6.23 % | 138.975 M 9.68 % | 126.712 M -22.95 % | 164.453 M |
| Income tax expense | 9.812 M -50.82 % | 19.953 M -4.23 % | 20.834 M 27.43 % | 16.349 M 54.59 % | 10.576 M -55.10 % | 23.556 M |
| Cost of revenue | 60.692 M -31.06 % | 88.031 M -36.94 % | 139.592 M -17.41 % | 169.014 M 32.28 % | 127.768 M -19.02 % | 157.774 M |
| General and administrative expenses | 41.010 M -8.82 % | 44.978 M 6.45 % | 42.252 M 33.07 % | 31.752 M -15.72 % | 37.675 M 82.80 % | 20.610 M |
| Selling and marketing expenses | 20.639 M -14.75 % | 24.209 M -3.48 % | 25.082 M 57.24 % | 15.951 M -27.64 % | 22.043 M | 0.000 |
| Other expenses | 0.000 -100.00 % | 63.276 M | 0.000 | 0.000 -100.00 % | 345.000 K | 0.000 |
| Operating expenses | 64.048 M -52.36 % | 134.438 M 96.10 % | 68.557 M 35.66 % | 50.536 M -21.98 % | 64.777 M -47.54 % | 123.470 M |
| Cost and expenses | 124.740 M -21.64 % | 159.193 M -23.52 % | 208.149 M -5.19 % | 219.550 M 14.03 % | 192.545 M -3.13 % | 198.757 M |
| Research and development expenses | 2.399 M 21.47 % | 1.975 M 61.49 % | 1.223 M -56.83 % | 2.833 M -44.00 % | 5.059 M | 0.000 |
| Selling general and administrative expenses | 61.649 M -10.90 % | 69.187 M 2.75 % | 67.334 M 41.15 % | 47.703 M -20.12 % | 59.718 M | 0.000 |
| Interest income | 4.034 M 38.20 % | 2.919 M 162.50 % | 1.112 M -7.56 % | 1.203 M -64.49 % | 3.388 M -3.48 % | 3.510 M |
| Interest expense | 1.452 M 744.19 % | 172.000 K -88.36 % | 1.478 M 556.89 % | 225.000 K 7.66 % | 209.000 K 231.75 % | 63.000 K |
| Depreciation and amortization | 6.669 M 20.84 % | 5.519 M -20.40 % | 6.933 M -13.49 % | 8.014 M 37.06 % | 5.847 M 141.91 % | 2.417 M |
| Operating income | 31.897 M -49.59 % | 63.276 M -19.97 % | 79.070 M -10.59 % | 88.439 M 43.59 % | 61.590 M -50.12 % | 123.470 M |
| Operating income ratio | 0.20 -28.40 % | 0.28 3.32 % | 0.28 -4.13 % | 0.29 18.65 % | 0.24 -36.84 % | 0.38 |
| Total other income expenses net | 1.055 M -61.11 % | 2.713 M -83.54 % | 16.484 M 411.61 % | -5.290 M 15.40 % | -6.253 M -12.73 % | -5.547 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|
| Net debt | 333.511 M 399.94 % | -111.193 M 17.97 % | -135.549 M -88.26 % | -72.000 M -58.31 % | -45.480 M | 0.000 |
| Total investments | 68.849 M | 0.000 | 0.000 -100.00 % | 163.312 M -22.29 % | 210.148 M 2.58 % | 204.865 M |
| Total debt | 412.934 M 9 456.45 % | 4.321 M -44.89 % | 7.841 M -37.89 % | 12.625 M 60.85 % | 7.849 M | 0.000 |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 25.430 M -44.82 % | 46.087 M -38.32 % | 74.720 M 11.86 % | 66.800 M 49.24 % | 44.761 M | 0.000 |
| Common stock | 130.000 M 0.00 % | 130.000 M 0.00 % | 130.000 M 0.00 % | 130.000 M 30.00 % | 100.000 M | 0.000 |
| Total equity | 189.233 M -7.21 % | 203.930 M -9.50 % | 225.334 M 1.29 % | 222.454 M 34.13 % | 165.853 M | 0.000 |
| Other non current liabilities | 20.884 M -24.40 % | 27.624 M -3.36 % | 28.584 M 48.50 % | 19.249 M 72.39 % | 11.166 M 94.39 % | 5.744 M |
| Long term debt | 257.262 M 25 938.66 % | 988.000 K -63.04 % | 2.673 M -60.67 % | 6.797 M 209.24 % | 2.198 M -50.63 % | 4.452 M |
| Total non current liabilities | 298.597 M 520.35 % | 48.134 M -13.21 % | 55.461 M 19.08 % | 46.574 M 52.43 % | 30.555 M | 0.000 |
| Other current liabilities | 52.768 M -11.17 % | 59.403 M 30.23 % | 45.613 M -4.43 % | 47.729 M -10.08 % | 53.079 M -21.47 % | 67.591 M |
| Deferred revenue | 0.000 | 0.000 -100.00 % | 47.833 M -26.22 % | 64.834 M -0.79 % | 65.348 M | 0.000 |
| Short term debt | 155.672 M 4 570.63 % | 3.333 M -35.51 % | 5.168 M -11.32 % | 5.828 M 3.13 % | 5.651 M 75.77 % | 3.215 M |
| Total current liabilities | 212.932 M 147.44 % | 86.055 M 2.40 % | 84.035 M -22.84 % | 108.916 M 19.61 % | 91.056 M | 0.000 |
| Total liabilities | 511.529 M 281.20 % | 134.189 M -3.80 % | 139.496 M -10.29 % | 155.490 M 27.86 % | 121.611 M | 0.000 |
| Other non current assets | 9.598 M 272.59 % | 2.576 M 1.86 % | 2.529 M 7.21 % | 2.359 M 9.01 % | 2.164 M 15 357.14 % | 14.000 K |
| Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 385.000 K -43.88 % | 686.000 K -89.31 % | 6.419 M 62.59 % | 3.948 M -20.87 % | 4.989 M | 0.000 |
| GoodWill | 39.300 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 39.685 M 5 684.99 % | 686.000 K 148.55 % | 276.000 K 176.00 % | 100.000 K -27.01 % | 137.000 K | 0.000 |
| Property plant equipment net | 473.461 M 138.75 % | 198.306 M -1.04 % | 200.386 M 83.45 % | 109.232 M 984.40 % | 10.073 M | 0.000 |
| Total non current assets | 530.378 M 153.52 % | 209.205 M -1.26 % | 211.876 M 76.25 % | 120.212 M 615.59 % | 16.799 M 119 892.86 % | 14.000 K |
| Other current assets | 10.765 M 66.00 % | 6.485 M 133.53 % | 2.777 M -47.60 % | 5.300 M 190.41 % | 1.825 M -72.09 % | 6.540 M |
| Short term investments | 68.849 M | 0.000 | 0.000 -100.00 % | 163.312 M -22.29 % | 210.148 M 2.58 % | 204.865 M |
| cash and cash equivalents | 79.423 M -31.24 % | 115.514 M -19.44 % | 143.390 M 69.44 % | 84.625 M 58.68 % | 53.329 M | 0.000 |
| Cash and short term investments | 148.272 M 28.36 % | 115.514 M -19.44 % | 143.390 M -42.17 % | 247.937 M -5.90 % | 263.477 M 28.61 % | 204.865 M |
| Total current assets | 170.384 M 32.17 % | 128.914 M -15.72 % | 152.954 M -40.65 % | 257.732 M -4.78 % | 270.665 M 32.10 % | 204.896 M |
| Inventory | 2.244 M 318.66 % | 536.000 K 45.65 % | 368.000 K -32.72 % | 547.000 K 46.26 % | 374.000 K | 0.000 |
| Net receivables | 9.103 M 42.70 % | 6.379 M -0.62 % | 6.419 M 62.59 % | 3.948 M -20.87 % | 4.989 M -84.02 % | 31.220 M |
| Tax assets | 7.634 M -0.04 % | 7.637 M -12.07 % | 8.685 M 1.92 % | 8.521 M 92.56 % | 4.425 M | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 4.492 M -70.48 % | 15.215 M -44.28 % | 27.307 M -25.80 % | 36.801 M 83.49 % | 20.056 M 60.26 % | 12.515 M |
| Tax payables | 0.000 -100.00 % | 8.104 M 36.27 % | 5.947 M -67.95 % | 18.558 M 51.25 % | 12.270 M | 0.000 |
| Deferred revenue non current | 14.369 M -20.32 % | 18.033 M -25.50 % | 24.204 M 17.91 % | 20.528 M 19.41 % | 17.191 M | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 280.854 M 6 553.73 % | 4.221 M -39.69 % | 6.999 M -39.09 % | 11.490 M 78.33 % | 6.443 M -15.96 % | 7.667 M |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 33.803 M 21.41 % | 27.843 M 35.07 % | 20.614 M -19.65 % | 25.654 M 21.63 % | 21.092 M | 0.000 |
| Deferred tax liabilities non current | 6.082 M 308.46 % | 1.489 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 700.762 M 107.25 % | 338.119 M -7.32 % | 364.830 M -3.47 % | 377.944 M 31.48 % | 287.464 M | 0.000 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.942 M |
| Change in working capital | -36.263 M -175.72 % | -13.152 M 19.24 % | -16.286 M -235.00 % | 12.064 M 1.07 % | 11.936 M |
| Accounts receivables | -4.924 M -226.53 % | -1.508 M | 0.000 | 0.000 | 0.000 |
| Inventory | -1.694 M -810.75 % | -186.000 K -230.99 % | 142.000 K 182.08 % | -173.000 K -213.82 % | 152.000 K |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | -29.645 M -158.73 % | -11.458 M | 0.000 | 0.000 | 0.000 |
| Other non cash items | -13.047 M 22.10 % | -16.748 M -4 675.96 % | 366.000 K 137.42 % | -978.000 K 69.24 % | -3.179 M |
| Net cash provided by operating activities | -9.689 M -123.29 % | 41.608 M -28.58 % | 58.260 M -33.61 % | 87.758 M 42.64 % | 61.524 M |
| Investments in property plant and equipment | -102.000 K 95.67 % | -2.356 M 97.60 % | -98.239 M -0.50 % | -97.755 M -37 069.20 % | -263.000 K |
| Acquisitions net | -48.000 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | -68.849 M | 0.000 | 0.000 | 0.000 100.00 % | -5.283 M |
| Sales maturities of investments | 0.000 | 0.000 -100.00 % | 163.312 M 248.69 % | 46.836 M | 0.000 |
| Other investing activites | 1.678 M 3 670.21 % | -47.000 K 72.35 % | -170.000 K 12.82 % | -195.000 K 23.53 % | -255.000 K |
| Net cash used for investing activites | -115.273 M -4 697.05 % | -2.403 M -103.70 % | 64.903 M 229.95 % | -49.943 M -760.94 % | -5.801 M |
| Debt repayment | 93.080 M 238.42 % | -67.247 M 6.46 % | -71.890 M | 0.000 100.00 % | -44.668 M |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.000 M |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 100.00 % | -71.890 M -598.98 % | -10.285 M 76.97 % | -44.668 M |
| Other financing activites | -5.860 M -2 127.68 % | 289.000 K -99.64 % | 79.336 M 1 968.20 % | 3.836 M -91.65 % | 45.915 M |
| Net cash used provided by financing activities | 87.220 M 230.26 % | -66.958 M -3.90 % | -64.444 M -899.29 % | -6.449 M 80.70 % | -33.421 M |
| Effect of forex changes on cash | 1.651 M 1 442.28 % | -123.000 K -367.39 % | 46.000 K 165.71 % | -70.000 K 63.73 % | -193.000 K |
| Net change in cash | -36.091 M -29.47 % | -27.876 M -147.44 % | 58.765 M 87.77 % | 31.296 M 41.55 % | 22.109 M |
| Cash at beginning of period | 115.514 M -19.44 % | 143.390 M 69.44 % | 84.625 M 58.68 % | 53.329 M 70.82 % | 31.220 M |
| Cash at end of period | 79.423 M -31.24 % | 115.514 M -19.44 % | 143.390 M 69.44 % | 84.625 M 58.68 % | 53.329 M |
| Operating cash flow | -9.689 M -123.29 % | 41.608 M -28.58 % | 58.260 M -33.61 % | 87.758 M 42.64 % | 61.524 M |
| Capital expenditure | -102.000 K 95.67 % | -2.356 M 97.60 % | -98.239 M -0.50 % | -97.755 M -37 069.20 % | -263.000 K |
| Free CashFlow | -9.791 M -124.94 % | 39.252 M 198.18 % | -39.979 M -299.91 % | -9.997 M -116.32 % | 61.261 M |
| 2024 | 2023 | 2022 | 2021 | 2020 |
| Revenue |
| Net income |
| Income before tax |
| Income before tax ratio |
| EBITDA |
| Net income ratio |
| Ratio EBITDA |
| Gross profit ratio |
| Weighted average shs out dil |
| Weighted average shs out |
| EPS diluted |
| Earnings per share |
| Gross profit |
| Income tax expense |
| Cost of revenue |
| General and administrative expenses |
| Selling and marketing expenses |
| Other expenses |
| Operating expenses |
| Cost and expenses |
| Research and development expenses |
| Selling general and administrative expenses |
| Interest income |
| Interest expense |
| Depreciation and amortization |
| Operating income |
| Operating income ratio |
| Total other income expenses net |
| 2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | |
|---|---|---|---|---|---|
| Net debt | 333.511 M 494.52 % | -84.536 M 23.97 % | -111.193 M -13.26 % | -98.176 M 27.57 % | -135.549 M |
| Total investments | 68.849 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 412.934 M 810.93 % | 45.331 M 949.09 % | 4.321 M -33.58 % | 6.506 M -17.03 % | 7.841 M |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 25.430 M 33.31 % | 19.076 M -58.61 % | 46.087 M 79.13 % | 25.728 M -65.57 % | 74.720 M |
| Common stock | 130.000 M 0.00 % | 130.000 M 0.00 % | 130.000 M 0.00 % | 130.000 M 0.00 % | 130.000 M |
| Total equity | 189.233 M 3.66 % | 182.560 M -10.48 % | 203.930 M 10.92 % | 183.853 M -18.41 % | 225.334 M |
| Other non current liabilities | 20.884 M -9.55 % | 23.088 M -16.42 % | 27.624 M -19.47 % | 34.304 M 20.01 % | 28.584 M |
| Long term debt | 257.262 M 68 686.63 % | 374.000 K -62.15 % | 988.000 K -61.63 % | 2.575 M -3.67 % | 2.673 M |
| Total non current liabilities | 298.597 M 589.94 % | 43.279 M -10.09 % | 48.134 M -23.83 % | 63.191 M 13.94 % | 55.461 M |
| Other current liabilities | 52.768 M -18.92 % | 65.082 M 9.56 % | 59.403 M 10.07 % | 53.969 M 18.32 % | 45.613 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 -100.00 % | 56.870 M 18.89 % | 47.833 M |
| Short term debt | 155.672 M 246.27 % | 44.957 M 1 248.84 % | 3.333 M -15.21 % | 3.931 M -23.94 % | 5.168 M |
| Total current liabilities | 212.932 M 70.64 % | 124.782 M 45.00 % | 86.055 M 5.02 % | 81.939 M -2.49 % | 84.035 M |
| Total liabilities | 511.529 M 204.37 % | 168.061 M 25.24 % | 134.189 M -7.54 % | 145.130 M 4.04 % | 139.496 M |
| Other non current assets | 9.598 M 970.01 % | 897.000 K -65.18 % | 2.576 M 2.59 % | 2.511 M -0.71 % | 2.529 M |
| Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 385.000 K -93.32 % | 5.766 M 740.52 % | 686.000 K -90.70 % | 7.373 M 14.86 % | 6.419 M |
| GoodWill | 39.300 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 39.685 M 7 635.87 % | 513.000 K -25.22 % | 686.000 K 629.79 % | 94.000 K -65.94 % | 276.000 K |
| Property plant equipment net | 473.461 M 141.48 % | 196.066 M -1.13 % | 198.306 M -0.88 % | 200.060 M -0.16 % | 200.386 M |
| Total non current assets | 530.378 M 157.75 % | 205.771 M -1.64 % | 209.205 M -0.49 % | 210.236 M -0.77 % | 211.876 M |
| Other current assets | 10.765 M 30.36 % | 8.258 M 27.34 % | 6.485 M 6.42 % | 6.094 M 119.45 % | 2.777 M |
| Short term investments | 68.849 M | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 79.423 M -38.84 % | 129.867 M 12.43 % | 115.514 M 10.35 % | 104.682 M -26.99 % | 143.390 M |
| Cash and short term investments | 148.272 M 14.17 % | 129.867 M 12.43 % | 115.514 M 10.35 % | 104.682 M -26.99 % | 143.390 M |
| Total current assets | 170.384 M 17.63 % | 144.850 M 12.36 % | 128.914 M 8.56 % | 118.747 M -22.36 % | 152.954 M |
| Inventory | 2.244 M 133.99 % | 959.000 K 78.92 % | 536.000 K -10.37 % | 598.000 K 62.50 % | 368.000 K |
| Net receivables | 9.103 M 57.87 % | 5.766 M -9.61 % | 6.379 M -13.48 % | 7.373 M 14.86 % | 6.419 M |
| Tax assets | 7.634 M -7.97 % | 8.295 M 8.62 % | 7.637 M 0.87 % | 7.571 M -12.83 % | 8.685 M |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 4.492 M -64.45 % | 12.636 M -16.95 % | 15.215 M -11.68 % | 17.228 M -36.91 % | 27.307 M |
| Tax payables | 0.000 -100.00 % | 2.107 M -74.00 % | 8.104 M 18.98 % | 6.811 M 14.53 % | 5.947 M |
| Deferred revenue non current | 14.369 M -8.20 % | 15.653 M -13.20 % | 18.033 M -31.11 % | 26.175 M 8.14 % | 24.204 M |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 280.854 M 10 858.02 % | 2.563 M -39.28 % | 4.221 M -35.12 % | 6.506 M -7.04 % | 6.999 M |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 33.803 M 0.95 % | 33.484 M 20.26 % | 27.843 M -1.00 % | 28.125 M 36.44 % | 20.614 M |
| Deferred tax liabilities non current | 6.082 M 46.06 % | 4.164 M 179.65 % | 1.489 M 986.86 % | 137.000 K | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 700.762 M 99.86 % | 350.621 M 3.70 % | 338.119 M 2.78 % | 328.983 M -9.83 % | 364.830 M |
| 2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 |
| Deferred income tax |
| Stock based compensation |
| Change in working capital |
| Accounts receivables |
| Inventory |
| Accounts payables |
| Other working capital |
| Other non cash items |
| Net cash provided by operating activities |
| Investments in property plant and equipment |
| Acquisitions net |
| Purchases of investments |
| Sales maturities of investments |
| Other investing activites |
| Net cash used for investing activites |
| Debt repayment |
| Common stock issued |
| Common stock repurchased |
| Dividends paid |
| Other financing activites |
| Net cash used provided by financing activities |
| Effect of forex changes on cash |
| Net change in cash |
| Cash at beginning of period |
| Cash at end of period |
| Operating cash flow |
| Capital expenditure |
| Free CashFlow |