Exosens 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	42.7	30.68	18.41	11.21	-148.97
Depreciation & Amortization	39.5	21.23	21.79	15.11	6.93
Other Amortization	-	10.6	8.17	5.24	4.96
Asset Writedown & Restructuring Costs	-	-	-	-	143.87
Other Operating Activities	45.7	43.26	23.77	14.36	36.08
Change in Other Net Operating Assets	-20.5	-9.51	-21.67	1.57	-0.22
Operating Cash Flow	100	96.25	50.46	47.48	42.66
Operating Cash Flow Growth	3.89%	90.74%	6.28%	11.32%	-3.32%
Capital Expenditures	-50.1	-41.26	-30.94	-21.8	-19.59
Cash Acquisitions	-	-31.44	-69.3	-	-
Divestitures	-	0	-	-	-
Investment in Securities	-69.7	-0.04	-0.48	-35.51	-1.67
Other Investing Activities	-1.4	-	1.08	1.84	-
Investing Cash Flow	-121.2	-72.74	-99.64	-55.48	-21.26
Short-Term Debt Issued	-	0.18	0.08	-	0.45
Long-Term Debt Issued	-	250	65	40	230.38
Total Debt Issued	-	250.18	65.08	40	230.83
Short-Term Debt Repaid	-	-4.84	-5.4	-3.14	-12.4
Long-Term Debt Repaid	-12.4	-310.44	-2.13	-1.51	-258.9
Total Debt Repaid	-12.4	-315.28	-7.53	-4.65	-271.3
Net Debt Issued (Repaid)	-12.4	-65.11	57.56	35.35	-40.47
Issuance of Common Stock	4.3	180	-	-	42.74
Repurchase of Common Stock	-5.6	-0.33	-	-	-
Common Dividends Paid	-5.1	-	-	-	-
Other Financing Activities	-6.4	-38.29	-22.07	-15.09	-39.09
Financing Cash Flow	-25.2	76.28	35.49	20.26	-36.83
Foreign Exchange Rate Adjustments	-0.8	0.38	0.19	0.14	0.21
Miscellaneous Cash Flow Adjustments	0.1	0	-	-	0
Net Cash Flow	-47.1	100.17	-13.5	12.41	-15.22
Free Cash Flow	49.9	55	19.53	25.69	23.07
Free Cash Flow Growth	-9.26%	181.65%	-23.98%	11.35%	-24.00%
Free Cash Flow Margin	10.66%	13.96%	6.69%	12.80%	13.88%
Free Cash Flow Per Share	-	1.32	0.64	0.34	0.30
Cash Interest Paid	8.8	24.2	24.41	13.43	30.98
Cash Income Tax Paid	18.6	6.67	6.87	3.08	1.97
Levered Free Cash Flow	45.64	4.02	-0.29	26.08	-8.89
Unlevered Free Cash Flow	54.26	26.31	16.54	35.55	14.61
Change in Working Capital	-20.5	-9.51	-21.67	1.57	-0.22

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.