NSC Groupe 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	8.06	4.17	2.79	2.03	0.72
Depreciation & Amortization	2.87	1.91	4.63	6.35	5.55
Other Adjustments	-5.67	-0.48	-3.4	-4.88	-4.22
Change in Receivables	1.22	3.42	2.6	-5.24	-0.22
Changes in Inventories	3.23	1.16	-2.13	-3.52	-2.03
Changes in Accounts Payable	-2.78	5.74	-10.07	9.87	4.02
Operating Cash Flow	6.93	15.93	-5.52	4.6	3.82
Operating Cash Flow Growth	-56.50%	-	-	20.40%	-
Capital Expenditures	-2.26	-0.75	-0.64	-2.14	-0.78
Sale of Property, Plant & Equipment	-	-	0.02	2.62	0.45
Purchases of Intangible Assets	-0.93	-0.72	-0.3	-0.31	-0.16
Proceeds from Sale of Intangible Assets	6.55	0.04	-	-	-
Purchases of Investments	-	-	-0.11	0	-0.04
Proceeds from Sale of Investments	0.11	0.26	0	0.21	0
Cash Acquisitions	0	0	0.19	0	-0.25
Investing Cash Flow	3.47	-1.18	-0.85	0.38	-0.78
Long-Term Debt Issued	0.13	1	3.07	1.48	4.55
Long-Term Debt Repaid	-5.87	-7.39	-4.56	-4.82	-6.47
Net Long-Term Debt Issued (Repaid)	-5.75	-6.39	-1.49	-3.35	-1.91
Common Dividends Paid	-0.52	0	0	0	0
Other Financing Activities	0.17	-0.15	-0.27	0.6	0
Financing Cash Flow	-6.1	-6.54	-1.76	-2.74	-1.91
Foreign Exchange Rate Adjustments	-0.42	0.19	-0.35	-0.03	0.16
Net Cash Flow	3.87	8.4	-8.47	2.21	1.29
Free Cash Flow	4.67	15.18	-6.16	2.46	3.05
Free Cash Flow Growth	-69.21%	-	-	-19.26%	-
FCF Margin	6.19%	19.94%	-8.06%	3.25%	5.54%
Free Cash Flow Per Share	11.21	32.89	-13.35	5.33	6.61
Levered Free Cash Flow	3.35	5.78	-6.89	9.23	5.62
Unlevered Free Cash Flow	7.4	12.4	-5.91	11.53	5.27