Papoutsanis Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2021	FY 2020	FY 2019
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Net Income	6.15	5.27	4.08	4.93	3.91	1.38
Depreciation & Amortization	2.71	2.57	2.45	1.68	1.86	1.34
Other Amortization	0.07	0.07	0.08	0.06	0.06	0.05
Other Operating Activities	0.88	1.65	1.16	1.46	2.39	0.39
Change in Accounts Receivable	1.1	-3.31	2.56	-3.2	-2.04	-0.09
Change in Inventory	-2.67	-1.65	0.24	0.36	-3.64	0.56
Change in Other Net Operating Assets	1.84	0.08	-5.29	3.55	2.77	0.21
Operating Cash Flow	10.08	4.69	5.28	8.84	5.31	3.83
Operating Cash Flow Growth	5.35%	-11.10%	-40.30%	66.62%	38.50%	5.14%
Capital Expenditures	-6.28	-6.4	-4.53	-9.03	-6.5	-2
Sale of Property, Plant & Equipment	-	-	0	0.06	-	-
Investment in Securities	-	-	-	0.01	-	-
Other Investing Activities	-	-	-	0	-	-
Investing Cash Flow	-6.28	-6.4	-4.53	-8.97	-6.5	-2
Long-Term Debt Issued	-	0.26	-	10.23	10	5.03
Long-Term Debt Repaid	-	-17.13	-12.75	-6.57	-5.98	-6.66
Net Debt Issued (Repaid)	-22.83	-16.87	-12.75	3.66	4.02	-1.63
Issuance of Common Stock	-	-	-	0.1	0.04	0.01
Repurchase of Common Stock	-0.1	-0.17	-0.14	-0.06	-	-
Common Dividends Paid	-0.81	-2.09	-1.35	-1.88	-	-
Other Financing Activities	20.01	20.03	7.48	0.43	-0	0
Financing Cash Flow	-3.73	0.9	-6.77	2.25	2.8	-2.12
Foreign Exchange Rate Adjustments	-	-	-	-	0	-
Miscellaneous Cash Flow Adjustments	0	-	-	-	-0	-0
Net Cash Flow	0.07	-0.8	-6.02	2.12	1.61	-0.29
Free Cash Flow	3.8	-1.71	0.74	-0.19	-1.19	1.83
Free Cash Flow Growth	-22.78%	-	-	-	-	108.85%
Free Cash Flow Margin	4.89%	-2.58%	1.20%	-0.35%	-2.92%	5.96%
Free Cash Flow Per Share	-	-0.06	0.03	-0.01	-0.04	0.07
Cash Interest Paid	1.57	1.77	1.66	0.51	0.33	0.66
Levered Free Cash Flow	0.95	-3.4	-	-1.11	-2.6	1.32
Unlevered Free Cash Flow	1.61	-2.55	-	-0.86	-2.36	1.57
Change in Working Capital	0.27	-4.87	-2.48	0.71	-2.91	0.67

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.