Safe Orthopaedics 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	-4.67	-1,929	-205.44	-6.97	-6.71
Depreciation & Amortization	1.48	1.13	4.32	0.96	0.87
Stock-Based Compensation	-	-	0.04	-	-
Other Adjustments	0.94	1,926	197.79	0.35	1.07
Change in Receivables	-1.28	-1.25	-	-	-
Changes in Inventories	0.38	0.92	-	-	-
Changes in Accounts Payable	0.8	0.56	-	-	-
Changes in Income Taxes Payable	0.34	0.11	-	-	-
Changes in Other Operating Activities	1.68	-2,124	68.04	0.18	-1.49
Operating Cash Flow	-2.01	-3.27	64.74	-5.47	-6.26
Operating Cash Flow Growth	-	-	-	-	-
Capital Expenditures	-0.14	-0.1	-0.06	-0.86	-1.96
Purchases of Intangible Assets	-0.14	-0.09	-	-	-
Proceeds from Sale of Investments	-	0.06	-	0.26	0.04
Cash Acquisitions	-	-	-	-	-0.78
Other Investing Activities	0	-	-	-	-0.26
Investing Cash Flow	-0.14	-0.03	-0.06	-0.6	-2.96
Long-Term Debt Issued	5.78	-2,118	-2.32	-3.11	0.66
Long-Term Debt Repaid	-	-0.11	-	-	-0.43
Net Long-Term Debt Issued (Repaid)	5.78	-2,118	-2.32	-3.11	0.23
Issuance of Common Stock	1.02	2,124	3.99	8.82	0.19
Net Common Stock Issued (Repurchased)	1.02	2,124	3.99	8.82	0.19
Other Financing Activities	-	-	-	-	7.26
Financing Cash Flow	3.66	3.68	1.68	5.72	7.68
Foreign Exchange Rate Adjustments	-0	0	-0	-0	0
Net Cash Flow	1.5	0.38	66.36	-0.35	-1.53
Free Cash Flow	-2.15	-3.37	64.69	-6.33	-8.22
Free Cash Flow Growth	-	-	-	-	-
FCF Margin	-40.14%	-66.75%	1113.37%	-107.95%	-180.57%
Free Cash Flow Per Share	-0.07	-	23.86	-	-
Levered Free Cash Flow	5.65	-6,169	-135.45	-9.79	-9.06
Unlevered Free Cash Flow	0.55	-2,124	62.39	-5.68	-10.16