Seco S.p.A. 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	-2.69	-21.03	11.86	11.04	4.15
Depreciation & Amortization	24.35	14.36	20.44	18.65	9.15
Other Amortization	-	15.66	-	-	-
Stock-Based Compensation	5.3	5.03	2.67	2.12	3.18
Other Operating Activities	9.01	-2.71	4.98	6.98	3.48
Change in Accounts Receivable	-11.02	17.09	-1.24	-12.82	-15.41
Change in Inventory	8.03	13.18	-2.55	-21.59	-15.95
Change in Accounts Payable	3.32	-5.07	-8.45	4.99	21.5
Change in Income Taxes	-1.06	-0.16	-1.05	-0.35	5.42
Change in Other Net Operating Assets	-0.44	-1.47	-0.98	-2.25	-1.91
Operating Cash Flow	34.79	34.89	25.69	6.76	13.61
Operating Cash Flow Growth	-0.28%	35.80%	279.92%	-50.33%	33.38%
Capital Expenditures	-9.06	-5.11	-2.96	-3.98	-2.05
Cash Acquisitions	-	-	-	-	-128.6
Sale (Purchase) of Intangibles	-17.1	-15.37	-16.75	-14.3	-11.61
Investment in Securities	0.14	0.28	-0.28	-0.15	-1.56
Investing Cash Flow	-26.02	-20.2	-19.99	-18.42	-143.81
Short-Term Debt Issued	-	-	-	10	0.82
Long-Term Debt Issued	4.8	1.57	-	-	124.3
Total Debt Issued	4.8	1.57	-	10	125.12
Short-Term Debt Repaid	-5.45	-2.62	-10.81	-	-
Long-Term Debt Repaid	-12.15	-14.13	-22.95	-10.78	-43.83
Total Debt Repaid	-17.6	-16.74	-33.76	-10.78	-43.83
Net Debt Issued (Repaid)	-12.8	-15.17	-33.76	-0.78	81.28
Issuance of Common Stock	-	-	64.67	-	87.23
Repurchase of Common Stock	-	-	-	-5.31	-3.69
Other Financing Activities	-0.06	-2.96	-0.17	-0.98	-0.1
Financing Cash Flow	-12.86	-18.13	30.73	-7.06	164.72
Foreign Exchange Rate Adjustments	-1.84	1.21	-1.2	-0.51	0.62
Net Cash Flow	-5.93	-2.23	35.23	-19.24	35.15
Free Cash Flow	25.73	29.78	22.73	2.79	11.57
Free Cash Flow Growth	-13.60%	31.01%	715.90%	-75.91%	30.54%
Free Cash Flow Margin	13.02%	16.15%	10.82%	1.38%	10.18%
Free Cash Flow Per Share	-	0.20	0.17	0.02	0.15
Cash Interest Paid	6.03	8.88	9.56	4.33	0.94
Cash Income Tax Paid	0.01	4.96	2.86	0.11	1.6
Levered Free Cash Flow	5.27	20.5	2.26	-13.85	-12.44
Unlevered Free Cash Flow	11.6	25.04	7.62	-12.93	-11.93
Change in Working Capital	-1.17	23.58	-14.26	-32.03	-6.35

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