ABC arbitrage 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	25.09	26.85	16.48	29.15	28.04
Depreciation & Amortization	1.88	2.04	1.99	1.76	1.75
Stock-Based Compensation	0.45	0.48	0.25	0.2	0.81
Other Operating Activities	-0.16	-0.14	-0.08	-0.06	-0.16
Change in Other Net Operating Assets	-4.67	-8.11	1.34	-6.65	3.61
Operating Cash Flow	22.6	21.12	19.98	24.4	34.05
Operating Cash Flow Growth	7.03%	5.67%	-18.12%	-28.33%	39.93%
Other Investing Activities	-0.76	-1.2	-1.13	-0.96	-0.71
Investing Cash Flow	-0.76	-1.2	-1.13	-0.96	-0.71
Long-Term Debt Repaid	-1.42	-0.8	-0.86	-	-0.99
Net Debt Issued (Repaid)	-1.42	-0.8	-0.86	-	-0.99
Issuance of Common Stock	-	-	-	7.4	5.34
Common Dividends Paid	-20.2	-17.79	-24.37	-23.68	-25.19
Other Financing Activities	0.22	-0.82	1.37	-11.2	-3.02
Financing Cash Flow	-21.4	-19.4	-23.86	-27.47	-23.86
Miscellaneous Cash Flow Adjustments	-	-0	-0	-	0
Net Cash Flow	0.44	0.51	-5.01	-4.03	9.49
Cash Interest Paid	0.04	0.07	0.07	-	0.01
Levered Free Cash Flow	20.7	11.49	7.39	33.72	12.1
Unlevered Free Cash Flow	20.72	11.53	7.43	33.76	12.12
Change in Working Capital	-4.67	-8.11	1.34	-6.65	3.61

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