Campine NV Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 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
Net Income	47.43	22.26	13.65	15.81	13.51	2.78
Depreciation & Amortization	8.59	8.3	7.2	5.76	4.34	3.25
Asset Writedown & Restructuring Costs	0.28	0.28	0	0	-	-
Provision & Write-off of Bad Debts	0	0	0	0.03	-	-
Other Operating Activities	7.24	0.53	-1.91	-4.64	0.56	-0.39
Change in Accounts Receivable	-19.67	-5.08	4.54	-11.97	-5.3	-3.14
Change in Inventory	-52.41	-8.68	-0.85	-1.68	-19.39	0.05
Change in Accounts Payable	33.52	11.96	-2.08	-1.51	12.92	0.79
Operating Cash Flow	24.99	29.57	20.55	1.8	6.63	3.35
Operating Cash Flow Growth	1770.14%	43.92%	1038.97%	-72.81%	98.09%	-77.45%
Capital Expenditures	-11.78	-12.2	-6.67	-6.73	-8.36	-8.6
Cash Acquisitions	-	-	-	-2.54	-	-
Sale (Purchase) of Intangibles	-0.06	-0.31	-0.69	-0.59	-0.01	-0
Other Investing Activities	-5	-13.25	-	-	0.88	-
Investing Cash Flow	-16.84	-25.75	-7.36	-9.86	-7.5	-8.6
Short-Term Debt Issued	-	-	-	11.12	5.08	2.66
Long-Term Debt Issued	-	13.95	0.31	7.5	-	4.5
Total Debt Issued	16.86	13.95	0.31	18.62	5.08	7.16
Short-Term Debt Repaid	-	-12.13	-5.89	-	-	-0.04
Long-Term Debt Repaid	-	-1.66	-3	-3.46	-3.19	-1.65
Total Debt Repaid	-17.42	-13.8	-8.89	-3.46	-3.19	-1.68
Net Debt Issued (Repaid)	-0.56	0.16	-8.58	15.16	1.9	5.47
Common Dividends Paid	-6.86	-4.59	-3.84	-4.29	-1.07	-2.72
Other Financing Activities	-	-	0.06	-0.06	-	-
Financing Cash Flow	-7.41	-4.43	-12.36	10.81	0.83	2.76
Net Cash Flow	0.74	-0.61	0.83	2.76	-0.04	-2.5
Free Cash Flow	13.21	17.38	13.88	-4.93	-1.73	-5.25
Free Cash Flow Growth	-	25.20%	-	-	-	-
Free Cash Flow Margin	2.28%	4.75%	4.31%	-1.55%	-0.76%	-3.14%
Free Cash Flow Per Share	8.81	11.58	9.25	-3.28	-1.15	-3.50
Cash Interest Paid	-	-	-	-	-	0.26
Cash Income Tax Paid	9.54	7.29	6	2.7	4.45	0.91
Levered Free Cash Flow	1.56	10.9	10.31	-14.36	-3.45	-5.9
Unlevered Free Cash Flow	2.65	12	11.13	-13.9	-3.24	-5.74
Change in Working Capital	-38.56	-1.8	1.61	-15.16	-11.77	-2.3

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