Quest Holdings 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	47.97	49.11	44.8	41.39	125.08
Depreciation & Amortization	21.8	13.93	12.81	10.79	12.44
Other Amortization	-	-	0.81	0.96	1.51
Loss (Gain) From Sale of Investments	-	-	-0.82	-1.23	-2.13
Loss (Gain) on Equity Investments	-	-	-	-0.17	-
Other Operating Activities	5.82	-13.52	2.76	3	-7.03
Change in Accounts Receivable	-15.4	-60.9	-49.85	-32.04	-36.23
Change in Inventory	-4.33	-26.87	-10.19	-20.05	-15.14
Change in Other Net Operating Assets	7.51	109.79	6.17	42.6	8.15
Operating Cash Flow	66.23	75.1	6.48	45.26	8.33
Operating Cash Flow Growth	-11.82%	1058.41%	-85.67%	443.21%	-74.37%
Capital Expenditures	-13.73	-13.86	-15.13	-21.96	-19.72
Sale of Property, Plant & Equipment	-	0	-	0.2	-
Cash Acquisitions	-25.43	-4.81	-2.6	-5.08	-2.14
Divestitures	35.61	-	-	0.26	88.85
Sale (Purchase) of Intangibles	-0.57	-2.29	-6.2	-0.71	-1.34
Investment in Securities	-0.2	-0.38	0.59	1.37	5.41
Other Investing Activities	2.07	2.3	1.41	0.87	0.97
Investing Cash Flow	-2.26	-19.03	-21.93	-25.05	72.05
Long-Term Debt Issued	2.98	23.24	48.2	73.15	13.49
Long-Term Debt Repaid	-48.88	-34.57	-56.39	-25.68	-16.19
Net Debt Issued (Repaid)	-45.89	-11.34	-8.19	47.47	-2.7
Repurchase of Common Stock	-1.86	-1.58	-2.17	-1.91	-0.81
Common Dividends Paid	-31.79	-23.31	-21.27	-60.6	-10.71
Other Financing Activities	-1	74.78	-	-	-
Financing Cash Flow	-80.54	38.55	-31.63	-15.05	-14.21
Miscellaneous Cash Flow Adjustments	-6.7	-	-	-	-
Net Cash Flow	-23.28	94.63	-47.08	5.16	66.16
Free Cash Flow	52.5	61.24	-8.65	23.3	-11.39
Free Cash Flow Growth	-14.28%	-	-	-	-
Free Cash Flow Margin	3.59%	4.66%	-0.72%	2.26%	-1.24%
Free Cash Flow Per Share	0.49	0.57	-0.08	0.22	-0.11
Cash Interest Paid	14.06	13.69	13.35	7.21	6.63
Cash Income Tax Paid	12.74	2.28	9.95	9.63	17.12
Levered Free Cash Flow	45.54	33.21	-38.77	42.95	-41.93
Unlevered Free Cash Flow	50.66	38.95	-32.68	45.98	-37.99
Change in Working Capital	-12.22	22.03	-53.87	-9.49	-43.22

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