Lucisano Media Group S.p.A. (BIT:LMG)

Lucisano Media Group Cash Flow Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	2.26	2.52	5.11	3.02	2.47
Depreciation & Amortization	18.23	1.69	1.68	2.74	3.2
Other Amortization	-	13.16	16.97	13.58	9.86
Asset Writedown & Restructuring Costs	-	-	0.08	0.71	-
Loss (Gain) From Sale of Investments	-	-	-	-	0.01
Other Operating Activities	-0.03	0.03	0.25	-0.04	-0.06
Change in Accounts Receivable	-0.74	10.81	-1.07	-6.6	-5.06
Change in Inventory	0	0.02	-0.02	-0.01	-0.05
Change in Accounts Payable	-1.26	-1.48	-0.21	0.24	4
Change in Income Taxes	-2.05	1.1	-0.85	1.02	0.48
Change in Other Net Operating Assets	-0.81	4.51	-6.99	1.49	0.11
Operating Cash Flow	15.6	32.36	14.95	16.14	14.95
Operating Cash Flow Growth	-51.80%	116.41%	-7.36%	7.99%	13.30%
Capital Expenditures	-21.46	-39.32	-29.83	-39.85	-26.81
Sale of Property, Plant & Equipment	13.13	12.51	19.97	12.54	13.34
Other Investing Activities	-3.1	-0.76	-0.5	-	-0.33
Investing Cash Flow	-12.1	-27.57	-10.36	-27.3	-13.79
Long-Term Debt Issued	26.59	25.45	22.82	26.08	21.44
Total Debt Issued	26.59	25.45	22.82	26.08	21.44
Short-Term Debt Repaid	-	-	-	-	-0.76
Long-Term Debt Repaid	-30.9	-30.2	-24.81	-21.37	-17.29
Total Debt Repaid	-30.9	-30.2	-24.81	-21.37	-18.05
Net Debt Issued (Repaid)	-4.31	-4.75	-1.99	4.71	3.39
Common Dividends Paid	-0.59	-0.59	-0.59	-	-
Financing Cash Flow	-4.91	-5.35	-2.58	4.71	3.39
Net Cash Flow	-1.41	-0.56	2.01	-6.46	4.54
Free Cash Flow	-5.87	-6.96	-14.88	-23.71	-11.86
Free Cash Flow Margin	-11.51%	-19.10%	-34.44%	-73.75%	-42.82%
Free Cash Flow Per Share	-	-0.47	-1.00	-1.60	-0.80
Levered Free Cash Flow	-6.26	-7.7	-17.07	-24.75	-13.24
Unlevered Free Cash Flow	-4.98	-6.01	-15.52	-23.93	-12.63
Change in Working Capital	-4.87	14.96	-9.13	-3.87	-0.52

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