ShockWave Medical Cash Flow Statement

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

Millions RON. 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	Jan '24 Jan 1, 2024	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022	Jan '21 Jan 1, 2021	2015 - 2019
Net Income	6.08	8.56	4.75	3.92	2.79	Upgrade
Depreciation & Amortization	1.76	1.26	1.1	1.02	0.99	Upgrade
Other Operating Activities	-3.81	-4.22	-0.19	0.15	-0.14	Upgrade
Operating Cash Flow	4.03	5.6	5.66	5.09	3.64	Upgrade
Operating Cash Flow Growth	-28.09%	-1.07%	11.23%	39.93%	-16.65%	Upgrade
Sale of Property, Plant & Equipment	24.86	-	-	-	-	Upgrade
Other Investing Activities	0.43	11.5	0.18	0.06	0.08	Upgrade
Investing Cash Flow	2.78	9.76	0.18	0.06	0.08	Upgrade
Common Dividends Paid	-8.2	-4.5	-3.68	-4.25	-3.68	Upgrade
Financing Cash Flow	-8.2	-4.5	-3.68	-4.25	-3.68	Upgrade
Net Cash Flow	-1.39	10.86	2.17	0.91	0.04	Upgrade
Free Cash Flow	4.03	5.6	5.66	5.09	3.64	Upgrade
Free Cash Flow Growth	-28.09%	-1.07%	11.23%	39.93%	-16.65%	Upgrade
Free Cash Flow Margin	40.97%	66.73%	69.77%	70.91%	54.12%	Upgrade
Free Cash Flow Per Share	0.15	0.21	0.21	0.19	0.13	Upgrade
Cash Interest Paid	0.01	0	0	-	0.03	Upgrade
Cash Income Tax Paid	1.14	1.28	0.9	0.79	0.77	Upgrade
Levered Free Cash Flow	3.57	4.78	4.63	4.37	3.37	Upgrade
Unlevered Free Cash Flow	3.57	4.8	4.68	4.38	3.39	Upgrade
Change in Net Working Capital	0.73	0.39	-0.17	-0.45	-0.24	Upgrade

Updated Sep 27, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.