Rosetti Marino SpA 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	36.91	29.8	7.04	4.64	-54.73
Depreciation & Amortization	3.48	4.3	5.38	7.05	7
Other Operating Activities	-4.18	8.45	-6.74	9.39	-10.43
Change in Accounts Receivable	-82.98	-32.02	-14.84	-28.12	-14.46
Change in Inventory	77.45	-25.42	-20.58	-27.08	14.01
Change in Accounts Payable	40.43	137.88	43.09	3.77	42.32
Change in Other Net Operating Assets	-96.05	0.42	-1.04	4.86	-2.44
Operating Cash Flow	-24.94	123.42	12.31	-25.49	-18.73
Operating Cash Flow Growth	-	902.58%	-	-	-
Capital Expenditures	-5.43	-3.05	-	-1.75	-3.13
Sale of Property, Plant & Equipment	-	-	37.76	-	-
Cash Acquisitions	-	-	-	1.46	-
Divestitures	-	-	-	-	3.64
Sale (Purchase) of Intangibles	-1.36	-0.26	-0.06	-0.08	-0.42
Investment in Securities	-12.52	-13.69	5.31	15.84	30.81
Investing Cash Flow	-19.31	-16.99	43	15.47	30.9
Long-Term Debt Issued	50.87	44.28	13.88	10.69	69.65
Long-Term Debt Repaid	-25.1	-54.53	-38.64	-25.56	-39.06
Net Debt Issued (Repaid)	25.77	-10.25	-24.76	-14.86	30.6
Common Dividends Paid	-7.6	-3.8	-	-	-
Other Financing Activities	-1.31	-2.44	-1.81	-0.54	0.54
Financing Cash Flow	16.86	-16.49	-26.57	-15.41	31.13
Net Cash Flow	-27.39	89.94	28.74	-25.42	43.3
Free Cash Flow	-30.38	120.37	12.31	-27.24	-21.86
Free Cash Flow Growth	-	877.78%	-	-	-
Free Cash Flow Margin	-4.08%	20.72%	3.65%	-9.08%	-12.65%
Free Cash Flow Per Share	-	31.68	3.24	-7.17	-5.75
Cash Income Tax Paid	-	8.51	1.66	0.88	-
Levered Free Cash Flow	-54.91	19.06	18.02	-42.62	-39.06
Unlevered Free Cash Flow	-54.91	21.44	21.66	-41.07	-38.25
Change in Working Capital	-61.15	80.87	6.63	-46.57	39.43

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