Predict 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	0.17	0.34	0.19	0.17
Depreciation & Amortization	0.56	0.29	0.47	0.38
Other Amortization	-	0	0	-
Other Operating Activities	0.03	0.03	0.03	-0.17
Change in Accounts Receivable	-0.13	0.02	-0.83	0.09
Change in Inventory	-0.1	-0.33	-0.08	0.09
Change in Accounts Payable	-1.06	0.4	1.16	-0.33
Change in Other Net Operating Assets	0.98	-0.81	0.35	-0.85
Operating Cash Flow	0.45	-0.07	1.3	-0.61
Capital Expenditures	-0.15	-0.11	-0.22	-0.32
Sale of Property, Plant & Equipment	-	0	-	0.03
Sale (Purchase) of Intangibles	-0.65	-0.43	-0.12	-0.31
Investment in Securities	-0.01	-0	0.01	-0.04
Investing Cash Flow	-0.81	-0.54	-0.33	-0.65
Short-Term Debt Issued	-	0.05	-	0.35
Total Debt Issued	-	0.05	-	0.35
Short-Term Debt Repaid	-0.37	-	-0.13	-
Long-Term Debt Repaid	-	-0.02	-0.1	-0.1
Total Debt Repaid	-0.37	-0.02	-0.23	-0.1
Net Debt Issued (Repaid)	-0.37	0.03	-0.23	0.25
Issuance of Common Stock	-	1.52	-	-
Repurchase of Common Stock	-0	-	-	-
Common Dividends Paid	-	-	-	-0.02
Financing Cash Flow	-0.38	1.55	-0.23	0.23
Miscellaneous Cash Flow Adjustments	-0	-	-	-
Net Cash Flow	-0.74	0.95	0.73	-1.03
Free Cash Flow	0.3	-0.18	1.07	-0.93
Free Cash Flow Margin	3.33%	-2.45%	13.39%	-15.25%
Free Cash Flow Per Share	-	-0.03	-	-
Levered Free Cash Flow	-0.56	-0.62	1.54	-
Unlevered Free Cash Flow	-0.56	-0.59	1.57	-
Change in Working Capital	-0.32	-0.73	0.6	-1

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