ELI:MLRZE 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	0.02	-0.03	-0.05	0.01	0.06
Depreciation & Amortization	0.06	0.06	0.44	0.06	0.06
Other Amortization	-	-	-	0	0
Other Operating Activities	3.24	0.51	-1.41	0.06	0.3
Operating Cash Flow	3.32	0.54	-1.02	0.13	0.43
Operating Cash Flow Growth	515.65%	-	-	-69.78%	25.11%
Capital Expenditures	-0.27	-0.02	-0	-0	-0.01
Sale (Purchase) of Intangibles	-	-	-0.03	0.04	-0.03
Investment in Securities	0.97	-	-0	0	-0
Other Investing Activities	0.02	0.05	0.03	1.05	-1.04
Investing Cash Flow	0.72	0.02	-0	1.09	-1.08
Long-Term Debt Issued	-	-	-	0.16	-
Long-Term Debt Repaid	-0.03	-0.04	-0.12	-0.13	-0.1
Net Debt Issued (Repaid)	-0.03	-0.04	-0.12	0.04	-0.1
Issuance of Common Stock	2	-	-	-	-
Other Financing Activities	-0.35	-0.26	-0.04	-0.08	0.24
Financing Cash Flow	1.62	-0.3	-0.16	-0.05	0.14
Miscellaneous Cash Flow Adjustments	-	-0	-	-	-
Net Cash Flow	5.66	0.26	-1.18	1.17	-0.51
Free Cash Flow	3.05	0.52	-1.02	0.12	0.42
Free Cash Flow Growth	491.41%	-	-	-70.50%	25.92%
Free Cash Flow Margin	198.82%	39.92%	-83.23%	22.76%	38.60%
Free Cash Flow Per Share	0.61	0.17	-0.21	0.03	0.09
Cash Interest Paid	0.01	0.02	0.02	0.01	0
Cash Income Tax Paid	-0.01	-0	-0.01	-0.01	0.01
Levered Free Cash Flow	-0.74	0.07	0.91	0.07	-0.28
Unlevered Free Cash Flow	-0.73	0.08	0.92	0.08	-0.27

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