Leone Film Group 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	0.1	-6.65	-0.78	2.47	5.87
Depreciation & Amortization	28.5	0.84	1.46	0.34	0.4
Other Amortization	-	30.72	63.27	33.1	40.47
Asset Writedown & Restructuring Costs	-	0.64	1.78	0.9	0.88
Other Operating Activities	-	-	0	-	-
Change in Accounts Receivable	-0.8	19.74	3.07	-3.35	-15.23
Change in Accounts Payable	-1.2	-5.74	-3.23	-2.64	-3.44
Change in Income Taxes	16.6	3.16	-5.05	7.48	-8.58
Change in Other Net Operating Assets	-1.2	-9.36	-13.59	-6.69	25.43
Operating Cash Flow	41.9	34.27	46.35	32.37	46.18
Operating Cash Flow Growth	22.27%	-26.06%	43.17%	-29.90%	58.64%
Capital Expenditures	-42.4	-19.12	-48.19	-53.63	-41.46
Sale of Property, Plant & Equipment	0.4	2.16	0.17	3.06	1.02
Investment in Securities	0.1	0.19	0.63	-0.83	-0.16
Investing Cash Flow	-41.9	-16.77	-47.39	-51.4	-40.6
Long-Term Debt Issued	62	42.92	87.08	75.94	41.14
Long-Term Debt Repaid	-60.3	-65.44	-89.33	-63.04	-42.87
Net Debt Issued (Repaid)	1.7	-22.52	-2.26	12.9	-1.73
Repurchase of Common Stock	-	-	-	-0.06	-0.19
Common Dividends Paid	-	-	-1.27	-1.97	-
Other Financing Activities	-	-	-0.13	0.11	0.46
Financing Cash Flow	1.7	-22.52	-3.65	10.97	-1.45
Miscellaneous Cash Flow Adjustments	-	-	0	-0	-
Net Cash Flow	1.7	-5.02	-4.69	-8.05	4.13
Free Cash Flow	-0.5	15.14	-1.85	-21.26	4.72
Free Cash Flow Growth	-	-	-	-	1071.22%
Free Cash Flow Margin	-1.09%	36.02%	-2.18%	-41.33%	5.79%
Free Cash Flow Per Share	-	1.07	-0.13	-1.51	0.33
Levered Free Cash Flow	-14.91	15.94	-0.99	-24.28	2.29
Unlevered Free Cash Flow	-12.72	18.82	1.98	-23.05	3.19
Change in Working Capital	13.3	8.72	-19.38	-4.44	-1.42

Source: S&P Global Market Intelligence. Standard template. Financial Sources.