Pasquarelli Auto S.p.A. (BIT:PSQ)

Pasquarelli Auto Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	3.53	3.01	4.24	5.5	3.94
Depreciation & Amortization	2.25	2.08	2	1.55	1.44
Other Operating Activities	-0.86	0.05	0.24	0.58	1.04
Change in Accounts Receivable	-8.35	-4.3	-3.57	-2.2	0.52
Change in Inventory	-17.89	-29.02	-34.59	-12.26	5.34
Change in Accounts Payable	-4.24	24.7	29.32	8.11	-6.14
Change in Other Net Operating Assets	18.63	-0.61	-6.3	-1.53	2.41
Operating Cash Flow	-6.87	-4.09	-8.66	-0.24	8.55
Capital Expenditures	-4.24	-2.65	-1.52	-3.01	-1.7
Sale of Property, Plant & Equipment	-	-	-	-	0.01
Sale (Purchase) of Intangibles	-1.04	-2.82	-3.3	-2.95	-0.57
Investment in Securities	-1.63	-1.11	-0.17	0.11	-0.27
Investing Cash Flow	-6.91	-6.57	-5	-5.85	-2.53
Short-Term Debt Issued	-	7.9	9.99	2.1	-
Long-Term Debt Issued	-	4.07	1.1	3.7	1.59
Total Debt Issued	15.94	11.97	11.09	5.8	1.59
Short-Term Debt Repaid	-	-	-	-	-3.25
Long-Term Debt Repaid	-	-3.74	-1.42	-1.41	-1.6
Total Debt Repaid	-3.76	-3.74	-1.42	-1.41	-4.84
Net Debt Issued (Repaid)	12.18	8.22	9.68	4.39	-3.25
Issuance of Common Stock	-	-	5.2	-	-
Financing Cash Flow	12.18	8.22	14.88	4.39	-3.25
Net Cash Flow	-1.5	-2.44	1.23	-1.71	2.77
Free Cash Flow	-11.1	-6.74	-10.17	-3.25	6.85
Free Cash Flow Margin	-2.90%	-1.86%	-4.10%	-1.59%	3.57%
Free Cash Flow Per Share	-0.45	-0.27	-0.41	-3.08	-
Cash Income Tax Paid	3.2	2.06	2.02	2.01	0.68
Levered Free Cash Flow	-24.42	-19.83	-14.58	-6.84	-
Unlevered Free Cash Flow	-22.42	-17.99	-13.72	-6.57	-
Change in Working Capital	-11.85	-9.24	-15.14	-7.88	2.14

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.