Alan Allman Associates 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	-9.4	-12.21	5.72	9.43	6.43
Depreciation & Amortization	24.45	13.1	12.42	9.74	3.93
Other Amortization	-	0.26	-	-	-
Loss (Gain) From Sale of Assets	0.95	-2.03	-0.22	-0.1	2.12
Asset Writedown & Restructuring Costs	-	16.57	-	-	-
Other Operating Activities	-1.99	8.76	2.45	-1.72	2.8
Change in Accounts Receivable	-	1.19	-	-	-
Change in Inventory	-	0.52	-	-	-
Change in Accounts Payable	-	0.07	-	-	-
Change in Unearned Revenue	-	-1.37	-	-	-
Change in Other Net Operating Assets	18.25	-2.66	9.58	6.19	3.44
Operating Cash Flow	32.27	22.21	29.96	23.54	18.73
Operating Cash Flow Growth	45.31%	-25.86%	27.23%	25.69%	22.51%
Capital Expenditures	-1.93	-4.15	-4.71	-5.5	-2.77
Sale of Property, Plant & Equipment	-	0.06	1.47	0.24	0.06
Cash Acquisitions	-7.19	-	-64.42	-57.55	-54.64
Divestitures	-	1.02	-	-	-
Investment in Securities	-	-	-	0.01	-3.51
Other Investing Activities	-	0	0.01	-	-0.22
Investing Cash Flow	-7.96	-2.55	-66.91	-64.11	-61.35
Long-Term Debt Issued	15.05	16.8	53.12	55.07	54.49
Long-Term Debt Repaid	-36.53	-24.5	-27.09	-19.48	-17.13
Net Debt Issued (Repaid)	-21.48	-7.7	26.03	35.59	37.35
Issuance of Common Stock	-	0.35	17.67	9.71	14.64
Repurchase of Common Stock	-3.15	-0.29	-3.05	-0.08	-0.29
Common Dividends Paid	-	-2.04	-2.06	-2.15	-
Other Financing Activities	-10.17	-9.85	-11.85	-4.48	-4.13
Financing Cash Flow	-34.79	-19.52	26.74	38.59	47.57
Foreign Exchange Rate Adjustments	-0.16	0.05	-0.1	0.37	0.29
Miscellaneous Cash Flow Adjustments	-	-	0	-	-0
Net Cash Flow	-10.64	0.19	-10.31	-1.61	5.24
Free Cash Flow	30.34	18.06	25.25	18.04	15.96
Free Cash Flow Growth	68.06%	-28.48%	39.92%	13.03%	28.51%
Free Cash Flow Margin	9.18%	4.82%	6.91%	5.63%	9.02%
Free Cash Flow Per Share	0.68	0.40	0.55	0.41	0.37
Cash Interest Paid	-	8.72	7.2	3.92	1.18
Cash Income Tax Paid	-	6.38	10.62	11.28	3.34
Levered Free Cash Flow	35.08	19.68	14.98	9.53	8.24
Unlevered Free Cash Flow	39.34	25.29	19.77	11.34	8.87
Change in Working Capital	18.25	-2.25	9.58	6.19	3.44

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