Keyrus 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	-	0.78	3.48	3.83	3.98
Depreciation & Amortization	-	8.57	8.49	9.08	10.34
Loss (Gain) From Sale of Assets	-	0.4	0.47	-3.49	-0.28
Asset Writedown & Restructuring Costs	-	-1.21	0.8	1.27	-4.07
Loss (Gain) on Equity Investments	-	-0.51	0.47	1.38	-0.62
Stock-Based Compensation	-	1.23	0.66	0.17	0.05
Provision & Write-off of Bad Debts	-	0.4	0.34	0.19	-0.13
Other Operating Activities	4.04	1.06	3.83	2.52	4.29
Change in Other Net Operating Assets	-5.02	6.54	2.93	4.92	-0.78
Operating Cash Flow	-0.98	17.27	21.47	19.86	12.78
Operating Cash Flow Growth	-	-19.59%	8.10%	55.42%	-75.40%
Capital Expenditures	-	-3.04	-1.77	-2.91	-2.83
Sale of Property, Plant & Equipment	-	0.25	0.03	3.14	0
Cash Acquisitions	-	-0.9	-4.02	-12.43	-2.51
Investment in Securities	-	-0.3	-0.94	-0.83	-0.34
Other Investing Activities	13.64	0	-	0.46	-0.01
Investing Cash Flow	13.64	-3.98	-6.71	-12.57	-5.7
Long-Term Debt Issued	-	92.57	142.71	104.81	18.38
Long-Term Debt Repaid	-	-107.2	-154.28	-91.57	-33.27
Net Debt Issued (Repaid)	-	-14.63	-11.57	13.24	-14.9
Issuance of Common Stock	-	0.03	0.55	-	0.18
Common Dividends Paid	-	-	-0.42	-3.16	-0.11
Other Financing Activities	-11.63	-5.83	-12.43	-3.08	-6.08
Financing Cash Flow	-11.63	-20.43	-23.87	7	-20.91
Foreign Exchange Rate Adjustments	-0.93	0.66	-0.18	-0.44	0.87
Miscellaneous Cash Flow Adjustments	-	0.03	-	-0.27	-
Net Cash Flow	0.11	-6.46	-9.29	13.59	-12.96
Free Cash Flow	-0.98	14.23	19.7	16.95	9.95
Free Cash Flow Growth	-	-27.76%	16.23%	70.41%	-79.23%
Free Cash Flow Margin	-0.29%	4.01%	5.32%	4.82%	3.44%
Free Cash Flow Per Share	-	0.90	1.24	1.07	0.63
Cash Income Tax Paid	-	5.59	5.44	6.7	4.87
Levered Free Cash Flow	33.74	13.46	15.33	13.76	8.45
Unlevered Free Cash Flow	36.85	17.37	19.12	15.54	9.65
Change in Working Capital	-5.02	6.54	2.93	4.92	-0.78

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