Energy Solar Tech Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	2.84	2.22	0.21	-0.06
Depreciation & Amortization	3.85	0.39	0.17	0.06
Other Amortization	0.05	0.01	-	-
Asset Writedown & Restructuring Costs	0.49	0.52	-	-
Other Operating Activities	-0.62	-0.03	-0.21	-0.15
Change in Accounts Receivable	2.07	1.34	-0.49	-0.07
Change in Inventory	-0.81	-1.09	-0.15	-
Change in Accounts Payable	-	-	0.34	0.04
Change in Other Net Operating Assets	0.02	-0.05	0	-0.16
Operating Cash Flow	7.89	3.31	-0.13	-0.33
Operating Cash Flow Growth	137.91%	-	-	-
Capital Expenditures	-3.38	-6.12	-4.99	-1.08
Sale (Purchase) of Intangibles	-0.17	-0.34	-	-
Investment in Securities	-35.36	-8.53	-0.04	-0.07
Other Investing Activities	-0.07	-0.64	-0.27	-0
Investing Cash Flow	-38.98	-15.63	-5.3	-1.15
Short-Term Debt Issued	0.11	-	-	-
Long-Term Debt Issued	12.26	2.42	2.16	-
Total Debt Issued	12.36	2.42	2.16	0.89
Long-Term Debt Repaid	-4.42	-0.17	-	-
Net Debt Issued (Repaid)	7.94	2.25	2.16	0.89
Issuance of Common Stock	21.64	14.66	4.14	2.34
Common Dividends Paid	-	-	-	-0.13
Other Financing Activities	0	-	-	-
Financing Cash Flow	29.58	16.91	6.3	3.09
Foreign Exchange Rate Adjustments	4.81	0.06	0	-0.01
Miscellaneous Cash Flow Adjustments	0	-	-	-
Net Cash Flow	3.29	4.65	0.87	1.61
Free Cash Flow	4.5	-2.8	-5.12	-1.41
Free Cash Flow Margin	8.48%	-20.30%	-116.58%	-337.20%
Free Cash Flow Per Share	0.17	-0.12	-0.25	-
Cash Interest Paid	0.92	0.11	0.04	0.02
Cash Income Tax Paid	2.44	-	0	0
Levered Free Cash Flow	2.03	-6.03	-2.88	-
Unlevered Free Cash Flow	2.78	-5.95	-2.85	-
Change in Net Working Capital	1.07	1.6	-1.79	-

Source: S&P Capital IQ. Standard template. Financial Sources.