DUOT - Duos Technologies Group, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$21.50
DETAILS
HIGH:
$26.00
LOW:
$17.00
MEDIAN:
$21.50
CONSENSUS:
$21.50
UPSIDE:
85.50%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue | 27.0 | 7.3 | 7.5 | 15.0 | 8.3 | 8.0 | 13.6 | 12.0 | 3.9 | 6.1 | 6.8 | 0.4 | 0.6 | 0.6 | 0.7 | 1.1 | 0.8 | 1.2 | 0.5 |
| Cost of Revenue | 19.1 | 6.8 | 6.2 | 10.3 | 6.2 | 7.8 | 7.2 | 6.8 | 2.3 | 2.7 | 3.2 | 0.2 | 0.3 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gross Profit | 7.9 | 0.5 | 1.3 | 4.7 | 2.0 | 0.2 | 6.5 | 5.2 | 1.6 | 3.4 | 3.6 | 0.2 | 0.3 | 0.2 | 0.6 | 1.0 | 0.7 | 1.2 | 0.5 |
| Operating Expenses | |||||||||||||||||||
| R&D Expenses | 0.8 | 1.5 | 1.8 | 1.7 | 2.5 | 0.1 | 1.5 | 0.5 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 16.8 | 9.9 | 10.9 | 10.0 | 7.0 | 6.8 | 7.4 | 6.3 | 4.7 | 4.8 | 4.0 | 3.5 | 0.8 | 0.8 | 1.5 | 1.8 | 1.8 | 1.8 | 0.4 |
| Other Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0.0 | 0 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0.1 |
| Operating Expenses | 17.6 | 11.5 | 12.8 | 11.6 | 9.5 | 6.9 | 8.9 | 6.8 | 5.0 | 5.1 | 4.2 | 0.7 | 0.8 | 0.8 | 1.5 | 1.8 | 1.8 | 1.8 | 0.5 |
| Operating Income | |||||||||||||||||||
| Operating Income | (9.8) | (11.0) | (11.4) | (6.9) | (7.5) | (6.6) | (2.4) | (1.6) | (3.4) | (1.7) | (2.2) | (0.4) | (0.5) | (0.6) | (0.9) | (0.8) | (1.0) | (0.6) | (0.0) |
| Interest Expense | 0.4 | 0.3 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.0 | 4.5 | 0.6 | 0.7 | 0.5 | 0.2 | 0.3 | 0.0 | 0.0 | 0 | 0 | 0 |
| Interest Income | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0.0 | 0.0 | 0 |
| Profitability | |||||||||||||||||||
| EBITDA | (6.7) | (7.9) | (10.4) | (6.3) | (5.5) | (6.1) | (2.0) | (1.5) | (0.6) | (2.0) | (1.5) | (0.6) | (0.5) | (0.6) | (1.0) | (0.6) | (1.0) | (0.6) | (0.0) |
| EBIT | (9.4) | (10.5) | (11.2) | (6.9) | (6.0) | (6.6) | (2.4) | (1.6) | (0.6) | (2.0) | (1.6) | (1.6) | (0.5) | (0.6) | (1.1) | (0.8) | (1.0) | (0.6) | (0.0) |
| Income Before Tax | (9.8) | (10.8) | (11.2) | (6.9) | (6.0) | (6.7) | (2.5) | (1.6) | (5.2) | (2.6) | (2.3) | (0.7) | (0.6) | (0.9) | (0.9) | (0.8) | (1.0) | (0.6) | (0.1) |
| Income Tax Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 4.5 | 0 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | (0.0) |
| Net Income | (9.8) | (10.8) | (11.2) | (6.9) | (6.0) | (6.7) | (2.5) | (1.6) | (5.2) | (2.6) | (2.3) | (0.7) | (0.6) | (0.9) | (0.9) | (0.8) | (1.0) | (0.6) | (0.1) |
| Per Share Data | |||||||||||||||||||
| EPS (Basic) | -0.64 | -1.39 | -1.56 | -1.11 | -1.63 | -2.09 | -1.43 | -1.06 | -20.00 | -19.04 | -2.49 | -0.45 | -58.30 | -89.30 | -76.38 | -91.90 | -137.03 | -113.98 | -10.97 |
| EPS (Diluted) | -0.64 | -1.39 | -1.56 | -1.11 | -1.63 | -2.09 | -1.43 | -1.06 | -20.00 | -19.04 | -2.49 | -0.45 | -58.30 | -89.30 | -76.38 | -91.90 | -137.03 | -113.98 | -10.97 |
| Shares Outstanding | 15.3 | 7.7 | 7.2 | 6.2 | 3.7 | 3.3 | 1.8 | 1.5 | 0.3 | 0.1 | 0.9 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||
| Cash & Cash Equivalents | 15.5 | 6.3 | 2.4 | 1.1 | 0.9 | 4.0 | 0.1 | 1.2 | 1.9 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 6.8 | 1.0 | 2.1 | 3.8 | 1.7 | 1.3 | 4.0 | 2.7 | 0.7 | 0.7 | 0.9 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.0 | 0.1 | 0.1 |
| Inventory | 0.3 | 0.6 | 1.5 | 1.4 | 0.3 | 0.1 | 0 | 0 | 0 | (0.3) | (0.3) | 0 | 0 | (0.0) | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0.5 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 |
| Total Current Assets | 23.1 | 8.1 | 6.3 | 6.8 | 3.3 | 5.8 | 4.8 | 4.2 | 2.8 | 1.0 | 1.2 | 0.0 | 0.1 | 0.0 | 0.2 | 0.3 | 0.3 | 0.8 | 0.2 |
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment | 31.7 | 8.8 | 4.9 | 5.3 | 5.5 | 0.5 | 0.7 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 | 0.1 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0.3 | 10.1 | 1.0 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 7.2 | 7.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 |
| Other Non-Current Assets | 1.1 | 0.7 | 0.7 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | (0.1) | 0.0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Assets | 40.3 | 26.9 | 6.6 | 6.3 | 6.2 | 0.6 | 0.8 | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 | 0.1 |
| Total Assets | 63.4 | 35.0 | 12.8 | 13.1 | 9.5 | 6.4 | 5.5 | 4.5 | 2.9 | 1.2 | 1.3 | 0.0 | 0.1 | 0.1 | 0.3 | 0.3 | 0.5 | 0.8 | 0.3 |
| Current Liabilities | |||||||||||||||||||
| Account Payables | 4.9 | 1.0 | 0.6 | 2.3 | 1.0 | 0.6 | 2.7 | 1.4 | 0.8 | 0.8 | 1.0 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 |
| Short-Term Debt | 0.0 | 1.8 | 0.0 | 0.1 | 0.1 | 0.8 | 1.0 | 0.1 | 0.1 | 0.9 | 0.9 | 0.7 | 0.7 | 0.4 | 0.3 | 0.0 | 0.0 | 0 | 0.0 |
| Deferred Revenue | 5.1 | 11.8 | 0 | 0 | 1.8 | 1.0 | 0.9 | 2.6 | 0.4 | 0.9 | 0.9 | 0.0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Current Liabilities | 0 | 0 | 1.7 | 1.0 | 0 | 0 | 0 | 0 | 0.3 | 1.6 | 2.4 | 0.0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.0 |
| Total Current Liabilities | 11.1 | 16.1 | 3.2 | 4.5 | 3.9 | 3.6 | 5.4 | 4.7 | 2.2 | 5.2 | 5.1 | 1.1 | 1.0 | 0.7 | 0.6 | 0.1 | 0.1 | 0.0 | 0.1 |
| Non-Current Liabilities | |||||||||||||||||||
| Long-Term Debt | 0 | 0 | 0 | 0 | 0.0 | 0.8 | 0 | 0 | 0.0 | 1.2 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 3.8 | 16.6 | 4.2 | 4.5 | 4.8 | 0.9 | 0.3 | 0 | 0.0 | 1.5 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 14.9 | 32.7 | 7.5 | 9.0 | 8.7 | 4.5 | 5.7 | 4.7 | 2.2 | 1.2 | 5.1 | 1.1 | 1.0 | 0.8 | 0.6 | 0.1 | 0.1 | 0.0 | 0.1 |
| Stockholders' Equity | |||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Retained Earnings | (84.2) | (74.4) | (63.6) | (52.4) | (45.5) | (39.5) | (32.7) | (30.3) | (28.7) | (23.5) | (21.0) | (6.1) | (5.4) | (4.7) | (3.5) | (2.6) | (1.8) | (0.8) | (0.2) |
| Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.9) | (0.8) | (1.1) | (1.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0 | (0.1) | (0.0) | (0.0) |
| Total Stockholders' Equity | 48.6 | 2.3 | 5.4 | 4.1 | 0.8 | 1.9 | (0.1) | (0.2) | 0.6 | (5.5) | (3.8) | (1.0) | (0.9) | (0.8) | (0.3) | 0.2 | 0.4 | 0.8 | 0.2 |
| Total Liabilities & Equity | 63.4 | 35.0 | 12.8 | 13.1 | 9.5 | 6.4 | 5.5 | 4.5 | 2.9 | 1.2 | 1.3 | 0.0 | 0.1 | 0.1 | 0.3 | 0.3 | 0.5 | 0.8 | 0.3 |
| Debt Metrics | |||||||||||||||||||
| Total Debt | 4.6 | 8.5 | 5.0 | 5.3 | 5.2 | 1.8 | 1.6 | 0.1 | 0.1 | 2.1 | 0.9 | 0.7 | 0.7 | 0.0 | 0.5 | 0.0 | 0.0 | 0 | 0.0 |
| Net Debt | (10.8) | 2.3 | 2.6 | 4.2 | 4.3 | (2.1) | 1.5 | (1.1) | (1.8) | 1.9 | 0.8 | 0.7 | 0.7 | 0.0 | 0.5 | (0.0) | 0.0 | (0.2) | (0.0) |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||
| Net Income | (9.8) | (10.8) | (11.2) | (6.9) | (6.0) | (6.7) | (2.5) | (1.6) | (5.2) | (2.6) | (2.3) | (0.7) | (0.6) | (0.9) | (0.9) | (0.8) | (1.0) | (0.6) | (0.1) |
| Depreciation & Amortization | 2.5 | 2.6 | 0.9 | 0.6 | 0.5 | 0.5 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 |
| Stock-Based Compensation | 4.1 | 0.1 | 0.7 | 0.8 | 0.3 | 0.5 | 0.0 | 0.4 | 0 | 0.4 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | (11.7) | 4.5 | 0.8 | (2.6) | (0.2) | 1.5 | (2.3) | 0.7 | 0.1 | (0.3) | (1.7) | 0.2 | 0.1 | 0.4 | (0.0) | (0.1) | 0.1 | (0.0) | (0.0) |
| Other Non-Cash Items | 1.2 | 0.1 | 0.1 | 0.2 | (1.2) | 0.1 | 0.3 | 0.4 | 1.4 | 0.9 | 1.9 | 0.3 | 0.4 | 0.3 | 0.1 | 0.6 | 0.7 | 0.5 | 0 |
| Operating Cash Flow | (13.7) | (3.5) | (8.7) | (7.9) | (6.6) | (4.2) | (4.0) | (0.3) | (3.6) | (1.8) | (2.1) | (0.3) | (0.2) | (0.2) | (0.6) | (0.1) | (0.2) | (0.1) | (0.1) |
| Investing Activities | |||||||||||||||||||
| Capital Expenditure | (23.7) | (1.8) | (1.1) | (0.6) | (0.6) | (0.3) | (0.2) | (0.3) | (0.0) | (0.0) | (0.1) | (0.0) | (0.0) | 0 | (0.1) | (0.0) | (0.2) | (0.0) | (0.0) |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 |
| Other Investing Activities | (0.1) | (0.0) | (0.6) | (0.3) | (0.0) | (0.0) | (0.0) | (0.1) | 0 | (0.0) | (0.0) | 0.0 | (0.0) | 0 | 0.0 | 0 | (0.2) | 0.1 | (0.1) |
| Investing Cash Flow | (23.7) | (1.8) | (1.1) | (0.6) | (0.6) | (0.3) | (0.2) | (0.3) | (0.0) | (0.0) | (0.1) | 0.0 | (0.0) | 0 | (0.1) | 0.0 | (0.2) | 0.1 | (0.1) |
| Financing Activities | |||||||||||||||||||
| Net Debt Issuance | (4.3) | 2.2 | (0.0) | (0.1) | (0.1) | 0.4 | 1.1 | (0.3) | (0.9) | 2.0 | 2.2 | 0.1 | 0.2 | 0.2 | 0.4 | 0.0 | 0.0 | (0.0) | 0.0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | (0.0) | 0 | (0.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | (4.0) | 0.4 | (0.5) | (1.3) | (0.4) | (1.3) | 2.0 | 0.2 | 0.1 | (0.2) | 0.0 | 0 | (0.0) | (0.0) | 0.0 | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 46.7 | 9.2 | 11.2 | 8.7 | 4.1 | 8.4 | 3.1 | (0.1) | 5.4 | 1.9 | 2.2 | 0.3 | 0.2 | 0.2 | 0.6 | 0.2 | 0.2 | 0.2 | 0.0 |
| Cash Position | |||||||||||||||||||
| Net Change in Cash | 9.2 | 3.8 | 1.3 | 0.2 | (3.1) | 3.9 | (1.2) | (0.7) | 1.8 | 0.0 | 0.1 | 0.0 | (0.0) | (0.0) | (0.1) | 0.0 | (0.2) | 0.2 | (0.2) |
| Cash at Beginning | 6.3 | 2.4 | 1.1 | 0.9 | 4.0 | 0.1 | 1.2 | 1.9 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 | 0.2 |
| Cash at End | 15.5 | 6.3 | 2.4 | 1.1 | 0.9 | 4.0 | 0.1 | 1.2 | 1.9 | 0.2 | 0.1 | 0.0 | 0.0 | 0 | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 |
| Free Cash Flow | (37.4) | (5.3) | (9.8) | (8.5) | (7.1) | (4.5) | (4.2) | (0.6) | (3.6) | (1.9) | (2.2) | (0.3) | (0.2) | (0.2) | (0.7) | (0.1) | (0.4) | (0.2) | (0.1) |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | 27.0 | 7.3 | 7.5 | 15.0 | 8.3 | 8.0 | 13.6 | 12.0 | 3.9 | 6.1 | 6.8 | 0.4 | 0.6 | 0.6 | 0.7 | 1.1 | 0.8 | 1.2 | 0.5 |
| Gross Profit | 7.9 | 0.5 | 1.3 | 4.7 | 2.0 | 0.2 | 6.5 | 5.2 | 1.6 | 3.4 | 3.6 | 0.2 | 0.3 | 0.2 | 0.6 | 1.0 | 0.7 | 1.2 | 0.5 |
| Operating Income | (9.8) | (11.0) | (11.4) | (6.9) | (7.5) | (6.6) | (2.4) | (1.6) | (3.4) | (1.7) | (2.2) | (0.4) | (0.5) | (0.6) | (0.9) | (0.8) | (1.0) | (0.6) | (0.0) |
| Net Income | (9.8) | (10.8) | (11.2) | (6.9) | (6.0) | (6.7) | (2.5) | (1.6) | (5.2) | (2.6) | (2.3) | (0.7) | (0.6) | (0.9) | (0.9) | (0.8) | (1.0) | (0.6) | (0.1) |
| EPS (Diluted) | -0.64 | -1.39 | -1.56 | -1.11 | -1.63 | -2.09 | -1.43 | -1.06 | -20.00 | -19.04 | -2.49 | -0.45 | -58.30 | -89.30 | -76.38 | -91.90 | -137.03 | -113.98 | -10.97 |
| Balance Sheet | |||||||||||||||||||
| Cash & Equivalents | 15.5 | 6.3 | 2.4 | 1.1 | 0.9 | 4.0 | 0.1 | 1.2 | 1.9 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 |
| Total Assets | 63.4 | 35.0 | 12.8 | 13.1 | 9.5 | 6.4 | 5.5 | 4.5 | 2.9 | 1.2 | 1.3 | 0.0 | 0.1 | 0.1 | 0.3 | 0.3 | 0.5 | 0.8 | 0.3 |
| Total Debt | 4.6 | 8.5 | 5.0 | 5.3 | 5.2 | 1.8 | 1.6 | 0.1 | 0.1 | 2.1 | 0.9 | 0.7 | 0.7 | 0.0 | 0.5 | 0.0 | 0.0 | 0 | 0.0 |
| Stockholders' Equity | 48.6 | 2.3 | 5.4 | 4.1 | 0.8 | 1.9 | (0.1) | (0.2) | 0.6 | (5.5) | (3.8) | (1.0) | (0.9) | (0.8) | (0.3) | 0.2 | 0.4 | 0.8 | 0.2 |
| Cash Flow | |||||||||||||||||||
| Operating Cash Flow | (13.7) | (3.5) | (8.7) | (7.9) | (6.6) | (4.2) | (4.0) | (0.3) | (3.6) | (1.8) | (2.1) | (0.3) | (0.2) | (0.2) | (0.6) | (0.1) | (0.2) | (0.1) | (0.1) |
| Capital Expenditure | (23.7) | (1.8) | (1.1) | (0.6) | (0.6) | (0.3) | (0.2) | (0.3) | (0.0) | (0.0) | (0.1) | (0.0) | (0.0) | 0 | (0.1) | (0.0) | (0.2) | (0.0) | (0.0) |
| Free Cash Flow | (37.4) | (5.3) | (9.8) | (8.5) | (7.1) | (4.5) | (4.2) | (0.6) | (3.6) | (1.9) | (2.2) | (0.3) | (0.2) | (0.2) | (0.7) | (0.1) | (0.4) | (0.2) | (0.1) |