Unidata 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	6.99	8.55	6.69	7.5	7.84
Depreciation & Amortization	11.93	11.07	10.08	5.52	4.99
Other Amortization	0.15	-	-	-	-
Loss (Gain) From Sale of Assets	0.49	-0.17	-	-	-
Loss (Gain) on Equity Investments	1.55	0.54	0.12	-0.26	0.1
Other Operating Activities	-0.3	4.03	4.37	0.3	0.36
Change in Accounts Receivable	-6.71	-7.41	9.15	-4.96	-4.57
Change in Inventory	0.54	0.9	0.11	-2.08	-1.2
Change in Accounts Payable	6.47	4.73	-2.52	0.23	6.92
Change in Other Net Operating Assets	-0.82	1.17	-6.01	0.54	-5.81
Operating Cash Flow	20.27	23.42	21.99	6.79	8.63
Operating Cash Flow Growth	-13.45%	6.51%	223.67%	-21.22%	-32.22%
Capital Expenditures	-7.6	-8.68	-13.96	-9.74	-10.51
Cash Acquisitions	-	-	-46.72	-	-
Sale (Purchase) of Intangibles	-6.03	-3.3	-3.56	-1.43	-3.4
Investment in Securities	-0.45	-1.48	-6	-2.07	-
Other Investing Activities	-0.08	-2.24	0.75	-	-0
Investing Cash Flow	-14.16	-15.7	-69.49	-13.24	-13.91
Short-Term Debt Issued	0.14	-	1.31	-	-
Long-Term Debt Issued	52.4	-	41.2	12.89	3.08
Total Debt Issued	52.54	-	42.51	12.89	3.08
Short-Term Debt Repaid	-	-3.35	-	-0	-
Long-Term Debt Repaid	-34.88	-8.77	-4.46	-2.38	-0.41
Total Debt Repaid	-34.88	-12.12	-4.46	-2.38	-0.41
Net Debt Issued (Repaid)	17.67	-12.12	38.06	10.51	2.68
Repurchase of Common Stock	-0.45	-0.32	-	-	-
Common Dividends Paid	-0.3	-0.3	-0.31	-0.25	-
Other Financing Activities	-2.8	-3.04	10.15	0.43	-0.26
Financing Cash Flow	14.12	-15.78	47.9	10.69	2.42
Miscellaneous Cash Flow Adjustments	-0	-	-	-	0
Net Cash Flow	20.24	-8.06	0.4	4.25	-2.86
Free Cash Flow	12.67	14.75	8.04	-2.94	-1.88
Free Cash Flow Growth	-14.06%	83.51%	-	-	-
Free Cash Flow Margin	11.57%	14.56%	8.62%	-5.73%	-5.11%
Free Cash Flow Per Share	0.41	0.48	0.29	-1.16	-
Cash Income Tax Paid	8.47	2.05	2.53	3.15	0.98
Levered Free Cash Flow	1.78	6.79	7.62	-1.62	-3.08
Unlevered Free Cash Flow	3.32	8.85	9.56	-1.41	-2.98
Change in Working Capital	-0.53	-0.6	0.73	-6.27	-4.67

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