Renovalo Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-5.64	0.6	17.98	6.59	4.24
Depreciation & Amortization	0.77	0.52	0.45	0.28	0.13
Other Operating Activities	-6.13	-6.23	11.95	-1.21	0.99
Change in Accounts Receivable	-5.48	-1.63	-0.36	0.68	-0.26
Change in Inventory	-5.65	-7.1	10.09	-11.49	-0.44
Change in Accounts Payable	0.72	-23.99	19.49	-2.57	2.48
Change in Other Net Operating Assets	43.42	64.64	-66.35	5.45	-2.06
Operating Cash Flow	22.02	26.81	-6.76	-2.27	5.08
Capital Expenditures	-0.88	-1.06	-0.54	-1.08	-1.59
Cash Acquisitions	-3.37	-0.27	-0.15	-	-
Sale (Purchase) of Intangibles	-0.52	-0.08	-0.11	-0.11	-0.01
Investment in Securities	-6.01	-12.69	-0.59	-0.2	-0.1
Investing Cash Flow	-10.78	-14.1	-1.39	-1.39	-1.7
Short-Term Debt Issued	-	-	5.33	2.43	-
Long-Term Debt Issued	-	2.22	1.19	0.5	2.37
Total Debt Issued	0.9	2.22	6.52	2.93	2.37
Short-Term Debt Repaid	-	-5.52	-	-	-0.01
Long-Term Debt Repaid	-	-1.2	-0.28	-0.27	-1.17
Total Debt Repaid	-8.57	-6.73	-0.28	-0.27	-1.17
Net Debt Issued (Repaid)	-7.67	-4.51	6.24	2.66	1.2
Issuance of Common Stock	0.01	0.01	-	6.01	-
Common Dividends Paid	-0.39	-1	-0.51	-0.89	-
Other Financing Activities	0	0	-	-	-
Financing Cash Flow	-8.06	-5.51	5.73	7.77	1.2
Net Cash Flow	3.19	7.2	-2.42	4.11	4.58
Free Cash Flow	21.14	25.75	-7.3	-3.35	3.49
Free Cash Flow Margin	64.42%	95.70%	-5.89%	-9.27%	16.98%
Free Cash Flow Per Share	-	-	-	-0.30	34.89
Cash Income Tax Paid	6.58	5.47	-3.41	4.25	-
Levered Free Cash Flow	13.92	15.08	-10.57	-4.59	-
Unlevered Free Cash Flow	14.2	15.44	-10	-4.52	-
Change in Working Capital	33.01	31.92	-37.13	-7.93	-0.28

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