ADLPartner SA (EPA:DKUPL)
France · Delayed Price · Currency is EUR 27.30
-0.10 (-0.36%)
Jun 3, 2026, 5:28 PM CET
ADLPartner 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 | 9.58 | 10.06 | 12.44 | 10.89 | 8.49 |
Depreciation & Amortization | 9.97 | 8.48 | 5 | 3.66 | 3.33 |
Other Amortization | 2.29 | 1.24 | 2.11 | 1.38 | 1.7 |
Loss (Gain) From Sale of Assets | -0.06 | -0.25 | -0.14 | -0.03 | 0.02 |
Asset Writedown & Restructuring Costs | -0.95 | - | - | - | - |
Loss (Gain) on Equity Investments | - | - | 0.56 | 0.96 | 0.88 |
Stock-Based Compensation | 1.2 | 1.07 | 1.29 | 0.8 | 0.67 |
Other Operating Activities | 2.01 | -0.15 | 2.24 | 2 | 2.54 |
Change in Other Net Operating Assets | -6.1 | -0.04 | 0.68 | -4.76 | -8.53 |
Operating Cash Flow | 17.96 | 20.4 | 24.17 | 14.88 | 9.1 |
Operating Cash Flow Growth | -11.98% | -15.59% | 62.43% | 63.47% | -55.75% |
Capital Expenditures | -3.21 | -4.88 | -3 | -2.77 | -2.07 |
Sale of Property, Plant & Equipment | 0.02 | 0 | 0.17 | 0 | - |
Cash Acquisitions | -7.79 | -7.64 | -3.51 | -4.97 | -4.07 |
Investment in Securities | 0.01 | 0 | - | 0 | - |
Other Investing Activities | 0.06 | -0.15 | -0.33 | -0.91 | -0.01 |
Investing Cash Flow | -10.83 | -12.68 | -6.71 | -9.84 | -6.63 |
Long-Term Debt Issued | 15.17 | 0.34 | 0.05 | 23 | 0.31 |
Long-Term Debt Repaid | -10.55 | -9.73 | -7.45 | -4.15 | -2.75 |
Net Debt Issued (Repaid) | 4.62 | -9.39 | -7.4 | 18.85 | -2.44 |
Issuance of Common Stock | - | - | - | 0.03 | 0.11 |
Repurchase of Common Stock | -0.31 | -0.52 | -2.21 | -0.42 | -0.06 |
Common Dividends Paid | -3.03 | -4.12 | -3.5 | -3.51 | -3.2 |
Other Financing Activities | -11.79 | 0.74 | 0.57 | -0.3 | -0.16 |
Financing Cash Flow | -10.5 | -13.29 | -12.54 | 14.66 | -5.75 |
Foreign Exchange Rate Adjustments | -0.02 | -0.01 | 0.01 | -0 | -0.01 |
Miscellaneous Cash Flow Adjustments | 0 | - | 0 | - | -0 |
Net Cash Flow | -3.39 | -5.58 | 4.94 | 19.7 | -3.28 |
Free Cash Flow | 14.75 | 15.52 | 21.17 | 12.12 | 7.04 |
Free Cash Flow Growth | -5.00% | -26.67% | 74.73% | 72.20% | -61.68% |
Free Cash Flow Margin | 6.08% | 7.13% | 10.60% | 6.69% | 4.28% |
Free Cash Flow Per Share | 3.62 | 3.82 | 5.20 | 2.94 | 1.73 |
Cash Interest Paid | 0.31 | 0.21 | - | - | - |
Cash Income Tax Paid | 2.86 | 4.18 | 2.95 | 3.71 | 2.3 |
Levered Free Cash Flow | 17.37 | 15.22 | 18.24 | 9.75 | 8.01 |
Unlevered Free Cash Flow | 17.72 | 15.45 | 18.51 | 9.94 | 8.14 |
Change in Working Capital | -6.1 | -0.04 | 0.68 | -4.76 | -8.53 |