5N Plus Inc. (BST:EMB)
Germany · Delayed Price · Currency is EUR 12.22
-0.38 (-3.02%)
At close: Nov 4, 2025
5N Plus Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | 43.98 | 14.67 | 15.4 | -23 | 3.11 | 2.19 | Upgrade |
Depreciation & Amortization | 17.79 | 17.04 | 16.37 | 17.99 | 12.79 | 11.9 | Upgrade |
Loss (Gain) From Sale of Assets | 0.01 | -2.07 | 0.97 | 8.04 | 0.17 | -0.06 | Upgrade |
Asset Writedown & Restructuring Costs | -0.12 | 2.71 | 0.67 | 12.48 | - | 4.93 | Upgrade |
Loss (Gain) From Sale of Investments | 1 | 1 | - | - | - | - | Upgrade |
Stock-Based Compensation | 17.11 | 7.19 | 2.77 | 1.89 | -0.62 | 2.83 | Upgrade |
Provision & Write-off of Bad Debts | -0.01 | -0.01 | -0.11 | 0 | 0 | 0.03 | Upgrade |
Other Operating Activities | -16.31 | -5.05 | -4.01 | -3.91 | 1.1 | 4.02 | Upgrade |
Change in Accounts Receivable | -11.87 | -9.35 | 0.07 | 5.36 | -3.65 | -1.66 | Upgrade |
Change in Inventory | -26.82 | -33.86 | -18.84 | 2.44 | -6.99 | 13.82 | Upgrade |
Change in Accounts Payable | 11.89 | -1.68 | -6.05 | -1.69 | 6.6 | -1.3 | Upgrade |
Change in Unearned Revenue | -2.26 | 1.98 | 4.34 | 1.83 | 4.64 | - | Upgrade |
Change in Income Taxes | 8.46 | 0.55 | -0.43 | 2.73 | 2.67 | -0.05 | Upgrade |
Change in Other Net Operating Assets | 0.5 | 0.01 | 7.84 | -0.43 | -9.56 | 0.17 | Upgrade |
Operating Cash Flow | 43.34 | -6.89 | 18.97 | 23.74 | 10.27 | 36.81 | Upgrade |
Operating Cash Flow Growth | 348.47% | - | -20.08% | 131.17% | -72.10% | 1272.81% | Upgrade |
Capital Expenditures | -16.32 | -20.77 | -17.34 | -16.06 | -5.39 | -8.42 | Upgrade |
Sale of Property, Plant & Equipment | 0.47 | 4.21 | 0.38 | 2.84 | 0.29 | 0.09 | Upgrade |
Cash Acquisitions | - | - | - | - | -33.28 | - | Upgrade |
Divestitures | - | - | - | -2.65 | - | - | Upgrade |
Sale (Purchase) of Intangibles | -0.61 | -0.42 | -0.9 | -0.99 | -0.54 | -0.13 | Upgrade |
Investment in Securities | - | -1 | -1 | - | -2 | - | Upgrade |
Other Investing Activities | 6.9 | - | 6.51 | -2.12 | -9 | - | Upgrade |
Investing Cash Flow | -9.56 | -17.98 | -12.36 | -18.99 | -49.93 | -8.46 | Upgrade |
Long-Term Debt Issued | - | 24.89 | - | 10 | 71 | 5 | Upgrade |
Long-Term Debt Repaid | - | -13.05 | -15.36 | -8 | -34.38 | -11.6 | Upgrade |
Total Debt Repaid | -10.63 | -13.05 | -15.36 | -8 | -34.38 | -11.6 | Upgrade |
Net Debt Issued (Repaid) | -5.75 | 11.84 | -15.36 | 2 | 36.62 | -6.6 | Upgrade |
Issuance of Common Stock | 0.06 | 0.65 | 0.63 | - | 0.65 | - | Upgrade |
Repurchase of Common Stock | - | - | - | - | -0.81 | -2.21 | Upgrade |
Other Financing Activities | -0.74 | -0.1 | - | 0.41 | -0.24 | - | Upgrade |
Financing Cash Flow | -6.43 | 12.39 | -14.73 | 2.41 | 36.22 | -8.8 | Upgrade |
Foreign Exchange Rate Adjustments | 0.28 | -0.09 | 0.13 | -0.41 | -0.57 | 0.35 | Upgrade |
Net Cash Flow | 27.63 | -12.56 | -7.99 | 6.75 | -4.01 | 19.89 | Upgrade |
Free Cash Flow | 27.02 | -27.65 | 1.63 | 7.68 | 4.89 | 28.38 | Upgrade |
Free Cash Flow Growth | - | - | -78.73% | 57.19% | -82.79% | - | Upgrade |
Free Cash Flow Margin | 7.51% | -9.56% | 0.67% | 2.91% | 2.33% | 16.02% | Upgrade |
Free Cash Flow Per Share | 0.30 | -0.31 | 0.02 | 0.09 | 0.06 | 0.34 | Upgrade |
Cash Interest Paid | 7.75 | 8.17 | 7.33 | 5.36 | 2.79 | 2.91 | Upgrade |
Cash Income Tax Paid | 5.73 | 6.02 | 6.95 | 3.75 | 2.49 | 3.1 | Upgrade |
Levered Free Cash Flow | 33.29 | -31.15 | -1.52 | 18.93 | -6.45 | 25.65 | Upgrade |
Unlevered Free Cash Flow | 39.42 | -25.42 | 4 | 22.35 | -4.13 | 27.83 | Upgrade |
Change in Working Capital | -20.11 | -42.37 | -13.08 | 10.24 | -6.28 | 10.98 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.