Envestnet Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	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	15.58	22.77	13.93	-5.78	12.29	Upgrade
Depreciation & Amortization	0.01	0.01	0.06	0.25	0.26	Upgrade
Loss (Gain) From Sale of Assets	-	-0.36	-	0.5	-0.31	Upgrade
Asset Writedown & Restructuring Costs	-1.88	-1.97	-9.29	4.68	-15.93	Upgrade
Loss (Gain) From Sale of Investments	-	-	-0.08	-	-	Upgrade
Other Operating Activities	1.49	-9.27	-2.66	12.53	4.46	Upgrade
Change in Accounts Receivable	-0.79	0.73	16.7	-4.55	-2.34	Upgrade
Change in Inventory	-	-	-	2.18	-9.96	Upgrade
Change in Other Net Operating Assets	1.82	-1.63	9	17.45	16.54	Upgrade
Operating Cash Flow	16.22	10.27	30.05	17.92	5.02	Upgrade
Operating Cash Flow Growth	57.91%	-65.83%	67.73%	256.86%	-	Upgrade
Capital Expenditures	-0.01	-0.01	-	-2.11	-1.96	Upgrade
Cash Acquisitions	-	-	-	-	-8.12	Upgrade
Sale (Purchase) of Real Estate	-1.14	-0.3	-0.36	-18.41	-0.02	Upgrade
Investment in Securities	-	-47.01	5.42	-	-	Upgrade
Other Investing Activities	1.53	3.09	4.78	0.07	0.12	Upgrade
Investing Cash Flow	0.38	-44.07	9.83	-21.6	-9.93	Upgrade
Long-Term Debt Issued	13.54	-	-	9.73	-	Upgrade
Long-Term Debt Repaid	-0.74	-1.88	-0.62	-	-3.26	Upgrade
Net Debt Issued (Repaid)	12.79	-1.88	-0.62	9.73	-3.26	Upgrade
Other Financing Activities	-3.97	-2.99	-2.7	-2.98	-2.74	Upgrade
Financing Cash Flow	8.82	-4.86	-3.33	6.75	-6	Upgrade
Foreign Exchange Rate Adjustments	1.22	3.71	-6.11	-0.28	-8.02	Upgrade
Net Cash Flow	26.64	-34.95	30.46	2.79	-18.93	Upgrade
Free Cash Flow	16.21	10.26	30.05	15.81	3.06	Upgrade
Free Cash Flow Growth	57.98%	-65.85%	90.09%	415.93%	-	Upgrade
Free Cash Flow Margin	70.10%	52.66%	373.83%	197.15%	40.66%	Upgrade
Free Cash Flow Per Share	0.34	0.22	0.63	0.33	0.07	Upgrade
Cash Interest Paid	3.97	2.99	2.7	2.98	2.74	Upgrade
Cash Income Tax Paid	0.7	1.14	0.07	0.46	0.32	Upgrade
Levered Free Cash Flow	-3.38	8.77	-32.9	15.65	12.09	Upgrade
Unlevered Free Cash Flow	-0.8	10.86	-31.21	17.07	13.8	Upgrade
Change in Net Working Capital	10.26	-4.05	34.1	-16.68	-13.13	Upgrade

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