Technical Olympic 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	2.96	5.32	1.19	1.3	-4.29
Depreciation & Amortization	-	5.36	6.94	5.9	2.98
Other Amortization	-	0.02	0	0	0
Loss (Gain) From Sale of Assets	-	6.59	3.88	0.06	1.51
Asset Writedown & Restructuring Costs	-	-0.19	-1.07	0.18	-0.71
Loss (Gain) From Sale of Investments	-	-0.56	-0.82	1.71	-0.43
Loss (Gain) on Equity Investments	-	0.01	-	0.45	-
Other Operating Activities	9.52	2.06	-5.07	-7.53	2.8
Change in Accounts Receivable	16.52	-4.12	-0.44	2.93	3.15
Change in Inventory	-30.47	-4.13	-4.79	0	-0.17
Change in Other Net Operating Assets	18.24	0.53	-0.18	-0.3	-5.52
Operating Cash Flow	15.87	4.36	-4.24	4.72	-1.78
Operating Cash Flow Growth	264.40%	-	-	-	-
Capital Expenditures	-2.17	-0.55	-0.48	-2.06	-24.29
Sale of Property, Plant & Equipment	0.12	0.12	0.03	0.06	0.31
Cash Acquisitions	-0.57	-0.54	-	-	-2.5
Divestitures	0.1	-0.01	0.73	0.15	8.42
Sale (Purchase) of Intangibles	-	-0	-	-	-0.01
Sale (Purchase) of Real Estate	1.6	-	-0.36	-2.62	-
Investment in Securities	11.1	-0.73	-0.39	-8.62	-7.29
Other Investing Activities	4.19	6.44	3.18	4.23	0.26
Investing Cash Flow	13.62	3.22	2.59	-9.19	-25.1
Long-Term Debt Issued	4.37	6.01	-	-	16.49
Long-Term Debt Repaid	-6.96	-1.88	-3.14	-4.38	-4.43
Net Debt Issued (Repaid)	-2.59	4.14	-3.14	-4.38	12.06
Repurchase of Common Stock	-0.15	-	-0.31	-1.02	-0.07
Other Financing Activities	-1.05	-0.91	0	0.01	0.17
Financing Cash Flow	-3.79	3.23	-3.46	-5.4	12.16
Foreign Exchange Rate Adjustments	-0.67	0.26	-0.06	0.02	-0.23
Miscellaneous Cash Flow Adjustments	-0	-	0	0	0
Net Cash Flow	25.03	11.07	-5.17	-9.85	-14.95
Free Cash Flow	13.7	3.8	-4.72	2.66	-26.07
Free Cash Flow Growth	260.32%	-	-	-	-
Free Cash Flow Margin	67.27%	19.89%	-28.94%	19.05%	-382.51%
Free Cash Flow Per Share	0.34	0.10	-0.12	0.07	-0.17
Cash Interest Paid	-	0.6	0.87	1.08	1.23
Cash Income Tax Paid	-	0.18	0.08	0.03	0.01
Levered Free Cash Flow	-11.89	5.95	-5.87	5.13	-23.37
Unlevered Free Cash Flow	-11.33	6.41	-5.28	5.8	-22.76
Change in Working Capital	4.29	-7.71	-5.4	2.64	-2.53

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