Elica 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	-9.96	7.87	9.78	16.61	12.12
Depreciation & Amortization	20.8	20.97	21.09	20.66	22.05
Other Amortization	2.04	2.04	2.63	2.87	2.78
Loss (Gain) From Sale of Assets	-	-7.7	-	-	-
Asset Writedown & Restructuring Costs	1.14	0.3	0.14	-	3.79
Loss (Gain) From Sale of Investments	0.22	-1.45	-	-	-
Provision & Write-off of Bad Debts	0.89	0.88	-1.23	-0.79	1.06
Other Operating Activities	7.53	-0.13	2.46	12.84	19.66
Change in Accounts Receivable	-5.3	-9.85	25.85	35.98	5.43
Change in Inventory	-0.6	2.46	13.89	-11.65	-16.57
Change in Accounts Payable	15.53	8.94	-38.07	-3.82	7.4
Change in Other Net Operating Assets	-5.63	0.82	-9.89	-29.95	-5.21
Operating Cash Flow	26.67	25.13	26.65	42.74	52.51
Operating Cash Flow Growth	6.11%	-5.68%	-37.66%	-18.59%	155.74%
Capital Expenditures	-8.49	-11.55	-12.09	-18.38	-13.79
Cash Acquisitions	-	-0.07	-6.55	-11.45	-9.97
Sale (Purchase) of Intangibles	-5	-5.6	-4.02	-4.89	-9.74
Investment in Securities	-2.5	-	-	-	11.81
Investing Cash Flow	-15.99	-17.21	-22.66	-34.71	-21.7
Long-Term Debt Issued	25.03	6.33	-	-	-
Long-Term Debt Repaid	-5.69	-5.48	-22.42	-30.75	-2.21
Net Debt Issued (Repaid)	19.34	0.85	-22.42	-30.75	-2.21
Repurchase of Common Stock	-1.3	-5.27	-1.25	-1.7	-
Common Dividends Paid	-2.36	-3.09	-4.38	-3.77	-
Other Financing Activities	-7.15	1.85	-3.72	-3.49	11.15
Financing Cash Flow	8.53	-5.67	-31.77	-39.72	8.94
Foreign Exchange Rate Adjustments	-0.88	-0.9	-0.55	-0.26	0.78
Net Cash Flow	18.32	1.36	-28.32	-31.95	40.53
Free Cash Flow	18.18	13.59	14.55	24.37	38.71
Free Cash Flow Growth	33.77%	-6.63%	-40.28%	-37.05%	212.67%
Free Cash Flow Margin	3.91%	2.97%	3.06%	4.43%	7.12%
Free Cash Flow Per Share	0.31	0.22	0.23	0.39	0.61
Cash Interest Paid	6.74	6.47	5.35	2.76	2.3
Cash Income Tax Paid	1.8	2.14	2.67	6.47	7.52
Levered Free Cash Flow	13.52	15.64	3.92	12.07	54.09
Unlevered Free Cash Flow	17.45	19.62	7.04	13.6	55.49
Change in Working Capital	4.01	2.37	-8.22	-9.45	-8.95

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