Borgosesia 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	3.23	4.04	5.64	8.16	7.87
Depreciation & Amortization	0.7	0.66	0.78	0.72	0.78
Other Adjustments	-8.69	-15.52	-8.91	-12.47	-7.64
Change in Receivables	-17.06	-8.85	9.36	11.75	-3.04
Changes in Inventories	-9.92	-0.97	-15.33	0.37	-8
Changes in Accounts Payable	12.08	-5.15	-4.22	7.94	3.12
Changes in Other Operating Activities	20.78	11.15	0	-	-
Operating Cash Flow	1.12	-14.65	-12.68	16.48	-6.91
Operating Cash Flow Growth	-	-	-	-	-
Capital Expenditures	-0.9	-0.19	-0.94	-0.24	-0.07
Purchases of Intangible Assets	-1.61	0.02	-0.01	0.01	-0.03
Purchases of Investments	-3.87	2.59	-0.56	-8.45	-1.07
Other Investing Activities	-8.24	-1.61	-14.74	-16.05	-2.69
Investing Cash Flow	-13.72	0.92	-11.92	-28.08	-13.43
Short-Term Debt Issued	-8.58	-12.05	25.64	-	-
Net Short-Term Debt Issued (Repaid)	-8.58	-12.05	25.64	-	-
Long-Term Debt Issued	44.45	26	3.56	4.73	17.13
Net Long-Term Debt Issued (Repaid)	44.45	26	3.56	4.73	17.13
Common Dividends Paid	-1.15	-1.15	-1.15	-1.04	-0.81
Financing Cash Flow	33.82	12.7	23.73	7.04	25.89
Net Cash Flow	21.22	-1.03	-0.87	-4.57	5.54
Free Cash Flow	0.22	-14.84	-13.61	16.24	-6.98
Free Cash Flow Growth	-	-	-	-	-
FCF Margin	0.74%	-70.97%	-61.71%	46.71%	-42.90%
Free Cash Flow Per Share	0.00	-0.33	-0.30	0.36	-0.15
Levered Free Cash Flow	58.93	22.28	14.42	20.54	20.03
Unlevered Free Cash Flow	27.4	18.27	-9.49	18.95	7.46