BME:YTRI 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	9.49	9.49	12.18	6.37	9.01
Depreciation & Amortization	6.66	6.04	6.73	11.48	11.07
Asset Writedown	-2.14	-1.94	-2.76	-1.87	-6.78
Change in Accounts Receivable	-0.6	-0.93	0.01	0.57	2.65
Change in Accounts Payable	-0.01	-0.02	-0.78	0.02	0.79
Change in Other Net Operating Assets	0.7	-0.06	0.69	0.51	-0.03
Other Operating Activities	1.3	0.95	0.69	0.74	1.63
Operating Cash Flow	15.41	13.55	16.81	17.78	17.6
Operating Cash Flow Growth	13.66%	-19.38%	-5.42%	1.01%	84.38%
Acquisition of Real Estate Assets	-10.21	-2.81	-2.67	-5.81	-11.58
Net Sale / Acq. of Real Estate Assets	-10.21	-2.81	-2.67	-5.81	-11.58
Investing Cash Flow	-10.21	-2.81	-2.67	-5.81	-11.58
Long-Term Debt Issued	-	-	-	13.15	10.67
Total Debt Issued	-	-	-	13.15	10.67
Long-Term Debt Repaid	-1.91	-	-	-	-
Total Debt Repaid	-1.91	-	-	-	-
Net Debt Issued (Repaid)	-1.91	-	-	13.15	10.67
Issuance of Common Stock	-	-	-	1.97	-
Repurchase of Common Stock	-	-	-	-	-14
Common Dividends Paid	-6.61	-10.08	-15.42	-15.93	-
Other Financing Activities	-3.37	-5.35	-0.05	-0.01	0.09
Net Cash Flow	-6.69	-4.68	-1.33	11.14	2.78
Cash Interest Paid	-	13.84	6.02	4.6	4.3
Cash Income Tax Paid	-	0.05	0.05	-0.02	-0.01
Levered Free Cash Flow	13.04	5.81	11.78	14.64	16.86
Unlevered Free Cash Flow	20.77	14.24	15.57	17.38	19.32
Change in Working Capital	0.1	-1.01	-0.07	1.1	3.41