Operating ActivitiesJul '25Jan '25Jul '24Jan '24Jul '23Jan '23Jul '22Jan '22Aug '21Jan '21Jul '20Jan '20Jul '19Jan '19

Net Income

45,197

41,400

31,480

21,528

8,232

2,094

Depreciation & Amortization

1,280

1,021

843

759

749

832

Share-Based Compensation Expense

3,099

2,573

2,164

1,973

1,576

1,483

Other Adjustments

-4,429

-2,181

-3,828

-977

-2,028

-1,183

Changes in Trade Receivables

-4,743

-8,930

-4,133

-2,933

-3,239

1,490

Changes in Inventories

-4,880

-3,401

-1,380

-959

861

-1,269

Changes in Accounts Payable

2,255

2,556

801

742

789

-1,110

Changes in Accrued Expenses

3,075

964

3,314

-650

2,675

74

Changes in Other Operating Activities

1,925

254

572

-652

-356

229

Cash from Operating Activities

42,779

34,256

29,833

18,831

9,259

2,640

Investing ActivitiesJul '25Jan '25Jul '24Jan '24Jul '23Jan '23Jul '22Jan '22Aug '21Jan '21Jul '20Jan '20Jul '19Jan '19

Capital Expenditure

-3,122

-1,890

-1,346

-532

-537

-1,039

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Investments

-14,358

-11,528

-15,047

-12,868

-5,343

-4,321

Proceeds from Sale of Investments

6,809

3,494

8,367

4,672

5,111

8,525

Payments for Business Acquisitions

-677

-690

-317

—

-83

—

Other Investing Activities

-995

-930

-534

-551

-435

-20

Cash from Investing Activities

-12,343

-11,544

-8,877

-9,279

-1,287

3,145

Financing ActivitiesJul '25Jan '25Jul '24Jan '24Jul '23Jan '23Jul '22Jan '22Aug '21Jan '21Jul '20Jan '20Jul '19Jan '19

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

—

-1,250

—

-1,250

—

Net Issuance / (Repayments) of Long-Term Debt

—

—

-1,250

—

-1,250

—

Issuance of Common Shares

370

205

285

156

247

150

Repurchases of Common Shares

-23,815

-18,808

-14,898

-6,466

-3,067

-4,698

Net Issuance / (Repurchases) of Common Shares

-23,445

-18,603

-14,613

-6,310

-2,820

-4,548

Common Share Dividends Paid

-488

-490

-344

-196

-199

-198

Other Financing Activities

-3,453

-3,601

-3,458

-1,648

-1,210

-663

Cash from Financing Activities

-27,386

-22,694

-19,665

-8,154

-5,479

-5,409

Free Cash FlowJul '25Jan '25Jul '24Jan '24Jul '23Jan '23Jul '22Jan '22Aug '21Jan '21Jul '20Jan '20Jul '19Jan '19

Free Cash Flow

39,657

32,366

28,487

18,299

8,722

1,601

NOPAT

42,611.1

39,979.4

30,667.4

21,006.1

8,009

2,045.5

Levered Free Cash Flow

45,730

40,904

33,034

20,236

11,163

-189

Unlevered Free Cash Flow

43,144.1

39,483.4

33,471.4

19,714.1

12,190

-237.5

Net Change in Cash

3,050

18

1,291

1,398

2,493

376