E-Globe 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 2021	FY 2020	FY 2019
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Net Income	-2.26	-	1.63	0.02	-
Depreciation & Amortization	0.75	-	0.07	-	-
Asset Writedown & Restructuring Costs	-	-	-0	0	-
Other Operating Activities	0.06	-	-0.77	0.08	-
Change in Accounts Receivable	-0.71	-	0.04	-0.07	-
Change in Inventory	-0.92	-	-0.88	0.25	-
Change in Accounts Payable	2	-	-0	-0.83	-
Change in Other Net Operating Assets	-0.14	-	0.37	-0.02	-
Operating Cash Flow	-1.22	-	0.46	-0.57	-
Capital Expenditures	-0	-	-0.23	-0.11	-
Sale (Purchase) of Intangibles	-0.36	-	-1.13	-0.01	-
Investment in Securities	-0.21	-	-0.03	-0.01	-
Investing Cash Flow	-0.58	-	-1.39	-0.12	-
Short-Term Debt Issued	-	-	0.28	0.44	-
Long-Term Debt Issued	5.41	-	-	0.8	-
Total Debt Issued	5.41	-	0.28	1.24	-
Short-Term Debt Repaid	-0.48	-	-	-	-
Long-Term Debt Repaid	-4.44	-	-0.04	-0.07	-
Total Debt Repaid	-4.92	-	-0.04	-0.07	-
Net Debt Issued (Repaid)	0.49	-	0.24	1.17	-
Issuance of Common Stock	0	-	1.02	-	-
Other Financing Activities	-0	-	-	-	-
Financing Cash Flow	0.49	-	1.26	1.17	-
Miscellaneous Cash Flow Adjustments	0	-	-	-	-
Net Cash Flow	-1.3	-	0.33	0.48	-
Free Cash Flow	-1.22	-	0.22	-0.68	-
Free Cash Flow Margin	-3.74%	-	1.44%	-11.62%	-
Cash Income Tax Paid	-	-	1.54	-0.06	-
Levered Free Cash Flow	-0.09	-	-0.94	-	-
Unlevered Free Cash Flow	0.37	-	-0.19	-	-
Change in Working Capital	0.23	-	-0.48	-0.67	-