Alkemy 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 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-15.77	-14.76	3.46	5.58	4.26	1.79
Depreciation & Amortization	4.42	4.48	4.19	3.23	2.41	1.75
Loss (Gain) From Sale of Assets	-	-	0	-	-0.03	-
Loss (Gain) From Sale of Investments	-	-	-	-	0.31	-
Loss (Gain) on Equity Investments	-	-	-	-	-	-0.1
Stock-Based Compensation	1.83	1.84	0.21	0.52	0.77	0.56
Provision & Write-off of Bad Debts	1.22	1.22	0.61	-	-	-
Other Operating Activities	12.42	12.61	1.28	0.23	0.99	1.67
Change in Accounts Receivable	0.01	4.56	-5	-3.64	-2.01	0.24
Change in Inventory	-	-	-	-	-	0.06
Change in Accounts Payable	2.1	1.68	0.08	2.05	-0.68	-2.54
Change in Other Net Operating Assets	1.01	-1.07	4.37	-2.69	1.4	6.15
Operating Cash Flow	7.24	10.57	9.21	5.27	7.42	9.58
Operating Cash Flow Growth	-34.46%	14.84%	74.73%	-28.96%	-22.62%	480.85%
Capital Expenditures	-3.29	-3.01	-1.98	-2.54	-1.22	-0.33
Cash Acquisitions	-	-	-	-4.36	-1.95	-
Sale (Purchase) of Intangibles	-	-	-	-	-0.73	-
Investment in Securities	0.08	0.08	0.21	1.74	0.3	-0.09
Investing Cash Flow	-3.21	-2.93	-1.77	-5.17	-3.59	-0.42
Long-Term Debt Issued	-	-	1.56	4.05	-	4.54
Total Debt Issued	0.55	-	1.56	4.05	-	4.54
Long-Term Debt Repaid	-	-4.73	-1.99	-1.71	-1.61	-0.95
Net Debt Issued (Repaid)	-1.18	-4.73	-0.43	2.34	-1.61	3.59
Issuance of Common Stock	-	-	-	-	0.01	-
Repurchase of Common Stock	-	-0.04	-0.12	-0.44	-0.76	-0.18
Other Financing Activities	-4.22	-4.22	-3.97	-3.35	-9.86	-3.32
Financing Cash Flow	-5.39	-8.98	-4.52	-1.45	-12.21	0.09
Net Cash Flow	-1.36	-1.35	2.91	-1.34	-8.38	9.26
Free Cash Flow	3.95	7.56	7.23	2.73	6.2	9.26
Free Cash Flow Growth	-56.44%	4.57%	165.15%	-56.04%	-33.03%	765.33%
Free Cash Flow Margin	3.45%	6.57%	6.21%	2.57%	6.55%	12.49%
Free Cash Flow Per Share	-	1.34	1.31	0.49	1.13	1.68
Cash Interest Paid	1.19	1.16	0.84	0.41	0.25	0.31
Cash Income Tax Paid	0.67	0.69	1.29	1.62	1.33	0.55
Levered Free Cash Flow	-1.8	2.78	5.39	0.34	-3.52	15.79
Unlevered Free Cash Flow	-0.88	3.76	6.54	0.99	-3.14	16.13

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.