Alter Ego Media S.A. (ATH:AEM)

Alter Ego Media Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	10.88	3.89	3.93	-5.17	-5.87
Depreciation & Amortization	3.95	3.51	1.61	1.36	7.81
Other Amortization	25.7	22.33	19.66	20.53	-
Loss (Gain) From Sale of Assets	0.01	0.01	-0.09	-	-
Loss (Gain) on Equity Investments	-0.16	-0.17	-0.1	-0.07	-
Other Operating Activities	-1.99	-0.16	0.06	2.36	0.31
Change in Accounts Receivable	2.09	-2.68	-29.38	-22.15	-21.42
Change in Inventory	-0.6	-0.2	0.54	-1.07	-0.32
Change in Accounts Payable	4.84	12.04	-	-	-
Change in Other Net Operating Assets	-	-	16.92	9.88	10.31
Operating Cash Flow	44.71	38.54	13.14	5.66	-9.18
Operating Cash Flow Growth	16.01%	193.30%	132.12%	-	-
Capital Expenditures	-5.84	-1.35	-26.72	-23.54	-38.09
Sale of Property, Plant & Equipment	0	0.01	-	-	-
Sale (Purchase) of Intangibles	-29.66	-21.89	-	-	-
Investment in Securities	0.13	0.01	-	-	-
Other Investing Activities	0	-0	0	0	0.01
Investing Cash Flow	-35.37	-23.22	-26.72	-23.54	-38.08
Short-Term Debt Issued	-	-	10.5	11.66	8.7
Total Debt Issued	-	-	10.5	11.66	8.7
Long-Term Debt Repaid	-6.18	-12.21	-	-	-
Net Debt Issued (Repaid)	-6.18	-12.21	10.5	11.66	8.7
Issuance of Common Stock	-	-	1.37	5	41.31
Other Financing Activities	-0	0	-	-	-
Financing Cash Flow	-6.18	-12.21	11.87	16.66	50.01
Net Cash Flow	3.17	3.11	-1.71	-1.21	2.75
Free Cash Flow	38.87	37.2	-13.58	-17.88	-47.26
Free Cash Flow Growth	4.51%	-	-	-	-
Free Cash Flow Margin	31.26%	34.32%	-12.89%	-22.67%	-97.34%
Free Cash Flow Per Share	0.91	-	-23.83	-31.36	-
Cash Interest Paid	4.02	3.53	3.11	2.17	1.62
Cash Income Tax Paid	1.24	-	0	-	-
Levered Free Cash Flow	9.97	41.2	-21.37	-17.2	-
Unlevered Free Cash Flow	12.45	43.4	-19.43	-15.84	-
Change in Working Capital	6.32	9.15	-11.93	-13.34	-11.43

Source: S&P Global Market Intelligence. Standard template. Financial Sources.