Xilam Animation Cash Flow Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-25.57	5.2	1.47	6.33
Depreciation & Amortization	11.96	18.19	21.31	25.36
Asset Writedown & Restructuring Costs	30.18	0.25	7.9	-
Stock-Based Compensation	0.2	0.28	0.17	0.12
Other Operating Activities	-1.81	-0.1	0.91	3.89
Change in Inventory	7.96	11.75	-5.43	-13.75
Change in Accounts Payable	-5.22	-3.54	4.87	3.3
Change in Income Taxes	-0.58	-0.48	-0.12	-0.54
Change in Other Net Operating Assets	0.06	0.16	0.05	0.19
Operating Cash Flow	17.18	31.73	31.13	24.9
Operating Cash Flow Growth	-45.84%	1.92%	25.01%	6.61%
Capital Expenditures	-0.07	-19.73	-25.24	-31.84
Sale of Property, Plant & Equipment	-	0	-	-
Sale (Purchase) of Intangibles	-9.35	-	-	-
Investment in Securities	0.08	0.36	-0.21	0.1
Other Investing Activities	0.09	0.24	0.86	0.45
Investing Cash Flow	-9.25	-19.12	-24.59	-31.29
Long-Term Debt Issued	-	19.84	12.37	13.83
Long-Term Debt Repaid	-11.82	-35.5	-13.75	-3.91
Net Debt Issued (Repaid)	-11.82	-15.66	-1.38	9.92
Issuance of Common Stock	3.58	-	-	-
Repurchase of Common Stock	-	-0.57	-0.09	-0.05
Other Financing Activities	-0.58	-1.4	-1.33	-3.66
Financing Cash Flow	-8.82	-17.64	-2.8	6.21
Foreign Exchange Rate Adjustments	0.04	0.01	-0.38	0.04
Miscellaneous Cash Flow Adjustments	0	-	-	-0
Net Cash Flow	-0.85	-5.02	3.36	-0.14
Free Cash Flow	17.12	12	5.89	-6.94
Free Cash Flow Growth	42.63%	103.87%	-	-
Free Cash Flow Margin	64.34%	26.24%	14.01%	-19.43%
Free Cash Flow Per Share	2.92	2.47	1.21	-1.43
Cash Interest Paid	0.58	1.4	1.33	1.18
Cash Income Tax Paid	-0.1	-0.15	0.37	-
Levered Free Cash Flow	7.38	5.35	-5.34	-7.49
Unlevered Free Cash Flow	7.58	5.97	-4.77	-7.17
Change in Working Capital	2.22	7.9	-0.63	-10.8