Bilendi 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	5.07	4.46	2.8	3.91	4.81	2.03
Depreciation & Amortization	7.32	6.06	6.02	5.96	3.7	3.29
Loss (Gain) From Sale of Assets	-0	-0.01	-0.03	0.02	-	-
Asset Writedown & Restructuring Costs	-	-	-	-0.25	-0	-0.01
Other Operating Activities	0.59	0.28	0.26	0.17	0.05	-0.12
Change in Accounts Receivable	-3.56	2.35	0.64	-5.51	-1.98	0.28
Change in Inventory	-0.08	-0.28	0.18	-0.1	-0.09	-0.1
Change in Other Net Operating Assets	5.3	1.37	-1.4	2.99	0.7	1.52
Operating Cash Flow	14.64	14.23	8.47	7.19	7.18	6.9
Operating Cash Flow Growth	28.60%	68.00%	17.78%	0.08%	4.15%	62.04%
Capital Expenditures	-0.42	-0.25	-0.4	-0.47	-0.35	-0.64
Sale of Property, Plant & Equipment	0.02	0.03	0.09	0.12	0.1	0.01
Cash Acquisitions	-57.87	-2.73	-3.59	-0.2	-10.19	-0.07
Sale (Purchase) of Intangibles	-8.05	-5.75	-5.13	-4.64	-3.33	-2.59
Investment in Securities	-0.85	-0.39	-0.02	-0.01	-0.41	-0.01
Other Investing Activities	-	-	-0	-	-0	-
Investing Cash Flow	-67.17	-9.09	-9.05	-5.2	-14.19	-3.31
Long-Term Debt Issued	-	-	0.57	-	9.18	2.45
Long-Term Debt Repaid	-	-2.72	-	-2.22	-	-
Net Debt Issued (Repaid)	48.24	-2.72	0.57	-2.22	9.18	2.45
Issuance of Common Stock	0.14	0.09	0.03	0.14	0.8	0.6
Financing Cash Flow	48.37	-2.62	0.6	-2.08	9.98	3.05
Foreign Exchange Rate Adjustments	-0.12	0.06	0.06	-0.18	0.06	-0.01
Miscellaneous Cash Flow Adjustments	-0	-	0	-	-	-
Net Cash Flow	-4.27	2.57	0.07	-0.27	3.03	6.63
Free Cash Flow	14.22	13.97	8.07	6.72	6.83	6.25
Free Cash Flow Growth	27.69%	73.16%	20.13%	-1.67%	9.23%	95.22%
Free Cash Flow Margin	18.39%	21.70%	12.86%	10.93%	15.50%	18.34%
Free Cash Flow Per Share	2.97	2.93	1.68	1.41	1.51	1.38
Levered Free Cash Flow	-4.97	5.11	-0.8	-0.31	9.37	3.42
Unlevered Free Cash Flow	-4.13	5.29	-0.65	-0.19	9.42	3.45
Change in Working Capital	1.66	3.43	-0.58	-2.63	-1.37	1.7

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