Sanlorenzo 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	-	103.12	93.29	74.74	51.35
Depreciation & Amortization	-	37.08	31.6	26.74	22.44
Other Adjustments	-1.14	36.12	31.61	27.89	20.89
Change in Receivables	-3.45	-76.92	-17.68	-54.92	-5.33
Changes in Inventories	-51.79	-28.73	-31.98	14.83	13.95
Changes in Accounts Payable	7.34	67.53	47.83	35.85	-17.11
Changes in Income Taxes Payable	-37.71	-51.38	-39.4	-19.85	-23.12
Changes in Unearned Revenue	-	-37.49	-6.93	29.42	56.79
Changes in Other Operating Activities	-43.53	-18.48	8.79	10.41	-22.02
Operating Cash Flow	51.51	30.86	117.15	145.11	97.83
Operating Cash Flow Growth	66.94%	-73.66%	-19.27%	48.33%	112.67%
Capital Expenditures	-	-35.47	-32	-36.67	-38.07
Sale of Property, Plant & Equipment	-	0.02	0.21	0.27	0.14
Purchases of Intangible Assets	-	-13.86	-12.5	-13.28	-11.15
Payments for Business Acquisitions	-	-41.39	-20.21	-16.26	-0.06
Other Investing Activities	-46.1	5.73	13.42	-3.21	-0.49
Investing Cash Flow	-46.1	-84.98	-51.08	-69.15	-49.62
Long-Term Debt Issued	-	67.57	27.53	12.35	48.38
Long-Term Debt Repaid	-	-32.35	-34.41	-29.86	-38.64
Net Long-Term Debt Issued (Repaid)	-	35.22	-6.88	-17.52	9.74
Issuance of Common Stock	-	2.51	3.4	4.28	0.69
Repurchase of Common Stock	-	-3.97	-3.31	-2.05	-
Net Common Stock Issued (Repurchased)	-	-1.46	0.09	2.23	0.69
Common Dividends Paid	-34.8	-34.81	-22.98	-20.65	-10.33
Other Financing Activities	21.54	-1.7	9.89	-34.98	-1.39
Financing Cash Flow	-13.25	-2.74	-19.88	-70.91	-1.29
Net Cash Flow	-7.84	-56.86	46.19	5.05	46.91
Free Cash Flow	51.51	-4.61	85.15	108.44	59.76
Free Cash Flow Growth	-	-	-21.48%	81.45%	160.28%
FCF Margin	5.02%	-0.44%	9.38%	13.25%	8.62%
Free Cash Flow Per Share	-	-0.13	2.43	3.10	1.72
Levered Free Cash Flow	-18.26	71.42	63.89	117.36	53.6
Unlevered Free Cash Flow	-13.68	34.6	68.49	135.79	45.06

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.