BIT:FILA 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	34.5	81.77	170.65	25.27	38.01
Depreciation & Amortization	32.1	34.88	41.92	42.25	40.79
Loss (Gain) From Sale of Assets	-	-0.08	-0.13	-0.09	-0.05
Asset Writedown & Restructuring Costs	-	11.31	1.36	0.09	0.02
Loss (Gain) on Equity Investments	-	-3.06	-168.54	-0.78	-0.29
Provision & Write-off of Bad Debts	-	0.42	4.36	5.28	-0.13
Other Operating Activities	22.4	-28.1	56.36	35.42	37.63
Change in Accounts Receivable	-	-1.3	8.8	6.71	-1.93
Change in Inventory	-	9.68	16.28	-28.01	-4.48
Change in Accounts Payable	-	4.05	3.8	4.62	10.54
Change in Other Net Operating Assets	2.9	-0.94	-1.69	-2.37	-0.97
Operating Cash Flow	91.9	108.62	133.18	88.4	119.14
Operating Cash Flow Growth	-15.39%	-18.45%	50.65%	-25.80%	60.16%
Capital Expenditures	-	-10.92	-28.17	-13.61	-9.51
Cash Acquisitions	-0.1	-	-	-	-
Sale (Purchase) of Intangibles	-	-4.23	-2.09	-3.14	-2.49
Investment in Securities	-	82.28	54.41	3.8	-2.5
Other Investing Activities	-0.3	0.82	2.41	-7.49	-6.07
Investing Cash Flow	-0.4	67.95	26.56	-20.44	-20.57
Long-Term Debt Repaid	-12.8	-77.05	-110.23	-44.09	-46.09
Net Debt Issued (Repaid)	-12.8	-77.05	-110.23	-44.09	-46.09
Repurchase of Common Stock	-42	-	-	-	-
Common Dividends Paid	-	-35.51	-6.11	-11.7	-6.12
Other Financing Activities	-45	-24.98	-38.39	-34.61	-25.13
Financing Cash Flow	-99.8	-137.54	-154.73	-90.4	-77.35
Foreign Exchange Rate Adjustments	-	11.5	3.97	2.33	19.76
Miscellaneous Cash Flow Adjustments	-0.2	-2.47	8.28	-9.57	-20.07
Net Cash Flow	-8.5	48.05	17.26	-29.68	20.92
Free Cash Flow	91.9	97.69	105.01	74.79	109.63
Free Cash Flow Growth	-5.93%	-6.97%	40.40%	-31.78%	66.04%
Free Cash Flow Margin	16.06%	15.85%	13.43%	9.75%	16.71%
Free Cash Flow Per Share	1.81	1.88	2.03	1.45	2.10
Cash Interest Paid	-	23.96	35.33	31.14	24.23
Cash Income Tax Paid	17.8	11.77	19.43	17.65	9.11
Levered Free Cash Flow	65.72	79.05	90.67	34.78	63.9
Unlevered Free Cash Flow	82.22	93.73	112.39	52.09	78.85
Change in Working Capital	2.9	11.49	27.2	-19.05	3.17

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