Kaleon 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 2019	FY 2018	FY 2017	2012 - 2016
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018	Dec '17 Dec 31, 2017	2012 - 2016
Net Income	2.1	1.54	2.89	-	-	-	Upgrade
Depreciation & Amortization	2.59	2.42	2.29	-	-	-	Upgrade
Other Operating Activities	-0.01	0.65	0.4	-	-	-	Upgrade
Change in Accounts Receivable	0.28	-0.06	-0.06	-	-	-	Upgrade
Change in Inventory	0.18	0.16	-0.26	-	-	-	Upgrade
Change in Accounts Payable	1.05	1.44	0.05	-	-	-	Upgrade
Change in Other Net Operating Assets	0.57	-0.11	0.02	-	-	-	Upgrade
Operating Cash Flow	6.79	6.03	5.33	-	-	-	Upgrade
Operating Cash Flow Growth	-	13.14%	-	-	-	-	Upgrade
Capital Expenditures	-3.71	-3.66	-1.81	-	-	-	Upgrade
Sale (Purchase) of Intangibles	-2.23	-1.21	-0.87	-	-	-	Upgrade
Investment in Securities	-0.1	0.07	-0.02	-	-	-	Upgrade
Investing Cash Flow	-5.99	-4.79	-2.7	-	-	-	Upgrade
Short-Term Debt Repaid	-	-1.2	-2.68	-	-	-	Upgrade
Total Debt Repaid	-1.36	-1.2	-2.68	-	-	-	Upgrade
Net Debt Issued (Repaid)	-0.92	-1.2	-2.68	-	-	-	Upgrade
Financing Cash Flow	-0.92	-1.2	-2.68	-	-	-	Upgrade
Net Cash Flow	-0.12	0.04	-0.04	-	-	-	Upgrade
Free Cash Flow	3.07	2.37	3.52	-	-	-	Upgrade
Free Cash Flow Growth	-	-32.68%	-	-	-	-	Upgrade
Free Cash Flow Margin	13.43%	10.91%	16.30%	-	-	-	Upgrade
Cash Income Tax Paid	0.64	0.63	0.5	-	-	-	Upgrade
Levered Free Cash Flow	-	1.46	-	-	-	-	Upgrade
Unlevered Free Cash Flow	-	1.59	-	-	-	-	Upgrade
Change in Working Capital	2.08	1.43	-0.25	-	-	-	Upgrade

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