Acomo Cash Flow Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	73.04	45.23	39.73	54.68	53.96
Depreciation & Amortization	19.86	17.13	16.99	18.57	23.67
Other Amortization	0.59	0.59	0.92	1.1	0.92
Asset Writedown & Restructuring Costs	-	-	1.48	-	-
Stock-Based Compensation	0.62	0.67	-	-	-
Other Operating Activities	-1.6	12.95	1.5	5.19	14.52
Change in Accounts Receivable	-4.6	-24.27	15.01	-15.19	-33.44
Change in Inventory	-154.82	-29.45	64.47	16.64	-115.14
Change in Accounts Payable	10.74	3.04	-5.6	-13.2	25.61
Change in Other Net Operating Assets	-14.86	4.81	2.16	4.87	-6.46
Operating Cash Flow	-71.02	30.71	136.64	72.66	-36.37
Operating Cash Flow Growth	-	-77.52%	88.06%	-	-
Capital Expenditures	-7.51	-6.69	-4.74	-6.65	-7.17
Cash Acquisitions	-22.61	-11.85	-	-	-0.77
Divestitures	-	-	-	2.55	-
Sale (Purchase) of Intangibles	-1.32	-0.98	-1.84	-	-0.6
Other Investing Activities	0.14	0.45	-0.79	-2.31	-2.74
Investing Cash Flow	-31.3	-19.06	-7.38	-6.4	-11.27
Short-Term Debt Issued	-	-	-	-	43.79
Long-Term Debt Issued	147.15	41.02	-	15.56	34.99
Total Debt Issued	147.15	41.02	-	15.56	78.78
Long-Term Debt Repaid	-5.86	-15.03	-93.16	-49.39	-32.13
Total Debt Repaid	-5.86	-15.03	-93.16	-49.39	-32.13
Net Debt Issued (Repaid)	141.29	25.99	-93.16	-33.83	46.65
Issuance of Common Stock	0.13	-	-	0.17	0.48
Common Dividends Paid	-38.5	-34.05	-35.53	-31.09	-
Other Financing Activities	-0.08	-0.43	-2.44	-0.05	-
Financing Cash Flow	102.83	-8.5	-131.13	-64.8	47.12
Foreign Exchange Rate Adjustments	-0.76	-0.05	-0.51	0.19	0.27
Net Cash Flow	-0.25	3.11	-2.37	1.64	-0.25
Free Cash Flow	-78.53	24.03	131.9	66.01	-43.54
Free Cash Flow Growth	-	-81.78%	99.81%	-	-
Free Cash Flow Margin	-5.37%	1.76%	10.42%	4.64%	-3.47%
Free Cash Flow Per Share	-2.64	0.81	4.45	2.23	-1.47
Cash Interest Paid	16.02	15.56	15.95	9.11	5.71
Cash Income Tax Paid	11.31	14.67	16.59	17.99	10.68
Levered Free Cash Flow	-67.02	-0.52	124.93	69.14	-77.73
Unlevered Free Cash Flow	-56.59	10.1	135.71	76.13	-72.94
Change in Working Capital	-163.53	-45.87	76.04	-6.88	-129.43

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.