Promotica 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	3.85	1.66	3.28	3.19	1.38
Depreciation & Amortization	1.2	1.05	1.29	1.18	0.5
Other Amortization	-	0.38	-	-	-
Loss (Gain) From Sale of Assets	-0.02	0	0	-0.05	-0.01
Loss (Gain) From Sale of Investments	-	-	-	0.02	-
Other Operating Activities	10.91	0.28	2.03	1.09	0.23
Change in Accounts Receivable	-7.54	10.31	-3.38	-14.8	9.16
Change in Inventory	-5.06	-13.34	-6.76	-1.95	-8.31
Change in Accounts Payable	3.44	7.54	1.6	3.88	-2.26
Change in Other Net Operating Assets	4.99	0.3	-1.89	3.09	-2.9
Operating Cash Flow	11.77	8.18	-3.84	-4.36	-2.21
Operating Cash Flow Growth	43.94%	-	-	-	-
Capital Expenditures	-0.77	-0.68	-0.5	-0.27	-2.11
Sale of Property, Plant & Equipment	0.33	0.03	0.08	0.53	0.03
Cash Acquisitions	-	-	-	-	-1.62
Sale (Purchase) of Intangibles	-0.3	-0.22	-1.46	-4.1	-1.9
Investment in Securities	2.62	0	-0.04	0.48	-0.8
Other Investing Activities	-0	-	-	-	-
Investing Cash Flow	1.87	-0.86	-1.92	-3.36	-6.41
Short-Term Debt Issued	-	-	8.61	2.05	9.08
Long-Term Debt Issued	-	-	6.5	6.02	0.82
Total Debt Issued	-	-	15.11	8.07	9.9
Short-Term Debt Repaid	-12.13	-1.07	-	-	-
Long-Term Debt Repaid	-9.44	-7.98	-6.42	-1.53	-1.58
Total Debt Repaid	-21.57	-9.05	-6.42	-1.53	-1.58
Net Debt Issued (Repaid)	-21.57	-9.05	8.69	6.54	8.31
Issuance of Common Stock	-	-	0.23	2.62	0.14
Repurchase of Common Stock	-0.03	-0.04	-0.12	-0.02	-0.01
Common Dividends Paid	-1.53	-	-	-	-0.96
Other Financing Activities	10.5	-	-	-	-
Financing Cash Flow	-12.63	-9.1	8.8	9.15	7.48
Net Cash Flow	1.02	-1.77	3.04	1.44	-1.14
Free Cash Flow	11	7.5	-4.33	-4.63	-4.33
Free Cash Flow Growth	46.71%	-	-	-	-
Free Cash Flow Margin	8.00%	7.74%	-5.10%	-5.12%	-10.84%
Free Cash Flow Per Share	-	0.44	-0.26	-0.27	-0.27
Cash Income Tax Paid	-	2.55	1.08	0.17	1.31
Levered Free Cash Flow	1.03	6.19	-7.86	-10.15	-6.73
Unlevered Free Cash Flow	1.24	7.1	-6.79	-9.72	-6.59
Change in Working Capital	-4.18	4.81	-10.44	-9.78	-4.31

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