ATH:AKTR 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	18.04	6.92	-3.43	-23.15	-21.5
Depreciation & Amortization	65.58	35.53	10.45	6.39	4.95
Other Amortization	-	0.13	0.06	0.05	0.04
Loss (Gain) From Sale of Assets	2.04	0.49	0.09	-1.17	0.12
Asset Writedown & Restructuring Costs	4.57	6.81	0.02	0.59	1.32
Loss (Gain) From Sale of Investments	-0.12	-20.22	-0.03	0.43	0
Loss (Gain) on Equity Investments	-7.49	1.84	0.43	-0.41	0.22
Provision & Write-off of Bad Debts	4.58	5.08	1.19	2.91	3.14
Other Operating Activities	48.79	32.55	31.5	-2.96	-3.17
Change in Accounts Receivable	-36.6	-194.56	-17.77	-7.08	7.61
Change in Inventory	10.31	-6.53	-1.62	-0.81	3.17
Change in Other Net Operating Assets	-49.07	174.51	79.31	39.92	-18.58
Operating Cash Flow	60.63	42.56	100.21	14.7	-22.67
Operating Cash Flow Growth	42.47%	-57.53%	581.73%	-	-
Capital Expenditures	-	-20.81	-60.04	-45.86	-18.51
Sale of Property, Plant & Equipment	2.67	0.38	0.48	3.19	0.12
Cash Acquisitions	-223.01	-1.23	-66.38	-27.05	-4
Divestitures	0.07	61.25	-	3.71	-
Sale (Purchase) of Intangibles	-86.12	-2.43	-0.03	-0.18	-0.55
Sale (Purchase) of Real Estate	-2.95	-0.87	1.94	-1.78	-
Investment in Securities	0.11	-1.73	-1.01	-	0.02
Other Investing Activities	3.31	-6.75	2.04	0.37	2.57
Investing Cash Flow	-305.93	27.82	-123	-67.6	-20.35
Long-Term Debt Issued	542.14	94.51	154.39	87.48	117.51
Long-Term Debt Repaid	-279.24	-147.29	-105.87	-75.57	-71.9
Net Debt Issued (Repaid)	262.89	-52.77	48.52	11.91	45.61
Issuance of Common Stock	200	-	100	51.35	0.46
Common Dividends Paid	-0.2	-0.22	-0.16	-	-
Other Financing Activities	-55.28	-35.99	-23.3	-0.53	-0.03
Financing Cash Flow	407.42	-88.98	125.06	62.73	46.04
Miscellaneous Cash Flow Adjustments	-	-	-2.46	-	-
Net Cash Flow	162.13	-18.61	99.8	9.83	3.03
Free Cash Flow	60.63	21.75	40.17	-31.16	-41.18
Free Cash Flow Growth	178.74%	-45.85%	-	-	-
Free Cash Flow Margin	4.35%	1.73%	9.75%	-13.82%	-19.17%
Free Cash Flow Per Share	0.30	0.14	0.26	-0.44	-1.05
Cash Interest Paid	-	38.5	22.51	12.02	11.28
Cash Income Tax Paid	-	10.21	1.79	0.81	0.84
Levered Free Cash Flow	-215.36	-0.2	-215.61	-22.92	-28.56
Unlevered Free Cash Flow	-174.97	29.01	-199.69	-14.62	-21.29
Change in Working Capital	-75.35	-26.58	59.92	32.03	-7.8

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