Poulaillon Cash Flow Statement

Financials in millions EUR. Fiscal year is October - September.

Millions EUR. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Net Income	4.88	3.41	4.19	1.06	1.06
Depreciation & Amortization	6.82	6.89	5.31	6.09	6.68
Loss (Gain) From Sale of Assets	0.62	0.39	-0.11	0.05	0.39
Other Operating Activities	0.06	0.2	0.05	0.26	-0.1
Change in Other Net Operating Assets	0.36	2.38	1.13	-0.29	0.85
Operating Cash Flow	12.73	13.27	10.56	7.16	8.88
Operating Cash Flow Growth	-4.10%	25.64%	47.46%	-19.33%	102.44%
Capital Expenditures	-7.66	-8.77	-8.25	-5.41	-6.84
Sale of Property, Plant & Equipment	0.4	1.17	1.46	0.25	4.18
Cash Acquisitions	-0.2	-	-0.62	-	-
Other Investing Activities	0.58	-0.51	0.09	0.39	-0.05
Investing Cash Flow	-6.89	-8.11	-7.31	-4.77	-2.71
Long-Term Debt Issued	10.06	1.86	2.59	2.45	4.17
Long-Term Debt Repaid	-5.93	-8.59	-10.38	-7.05	-11.25
Net Debt Issued (Repaid)	4.14	-6.73	-7.79	-4.6	-7.07
Common Dividends Paid	-0.41	-0.31	-	-	-
Other Financing Activities	0.18	0.21	-0	0.25	0.41
Financing Cash Flow	3.91	-6.83	-7.79	-4.35	-6.66
Miscellaneous Cash Flow Adjustments	-	-0	-	0	-0
Net Cash Flow	9.75	-1.66	-4.54	-1.96	-0.49
Free Cash Flow	5.07	4.51	2.32	1.75	2.04
Free Cash Flow Growth	12.45%	94.35%	32.46%	-14.09%	-
Free Cash Flow Margin	4.25%	3.86%	2.15%	1.98%	3.04%
Free Cash Flow Per Share	0.99	0.88	0.45	0.34	0.40
Levered Free Cash Flow	3.44	2.35	2.48	1.33	0.8
Unlevered Free Cash Flow	3.92	2.8	2.78	1.6	1.1
Change in Working Capital	0.36	2.38	1.13	-0.29	0.85