Lectra 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	25.96	31.16	33.9	44.39	28.26
Depreciation & Amortization	41.55	39.2	27.55	27.23	18.8
Other Amortization	-	2.66	2.42	2.66	1.94
Loss (Gain) From Sale of Assets	-0.02	0.04	0.1	0.01	-0.03
Other Operating Activities	6.08	1.6	-3.16	6.63	1.58
Change in Accounts Receivable	17.82	10.25	1.95	4.68	0.04
Change in Inventory	3.62	4.94	5.63	-15.25	-12.99
Change in Other Net Operating Assets	-13.33	0.75	-7.47	-10.35	17.02
Operating Cash Flow	73.75	88.32	59.57	57.79	54.51
Operating Cash Flow Growth	-16.50%	48.25%	3.09%	6.01%	51.29%
Capital Expenditures	-3.82	-2.53	-3.24	-4.53	-3.15
Sale of Property, Plant & Equipment	0.23	0.29	0.02	0	0.06
Cash Acquisitions	-	-71.59	-17.68	-5.02	-180.98
Sale (Purchase) of Intangibles	-6.2	-4.24	-3.85	-3.16	-3.02
Investment in Securities	-0.82	-2.85	0.5	0.37	-0.26
Other Investing Activities	0	-	-	-	-
Investing Cash Flow	-10.61	-80.93	-24.25	-12.34	-187.35
Long-Term Debt Issued	-	99.01	-	-	139.21
Long-Term Debt Repaid	-26.68	-127.28	-31.58	-31.16	-8.65
Net Debt Issued (Repaid)	-26.68	-28.27	-31.58	-31.16	130.57
Issuance of Common Stock	10.86	7.42	11.25	12	12.77
Repurchase of Common Stock	-9.12	-5.29	-10.59	-12.06	-9.49
Common Dividends Paid	-15.2	-14.11	-18.13	-13.59	-7.82
Other Financing Activities	-27.53	-3.97	-0.48	-1.22	-0.16
Financing Cash Flow	-67.66	-44.23	-49.53	-46.04	125.87
Foreign Exchange Rate Adjustments	-12.31	3.69	-1.38	0.63	2.93
Miscellaneous Cash Flow Adjustments	-	0	-	-	-
Net Cash Flow	-16.84	-33.15	-15.59	0.05	-4.04
Free Cash Flow	69.93	85.78	56.33	53.26	51.36
Free Cash Flow Growth	-18.48%	52.28%	5.77%	3.71%	51.80%
Free Cash Flow Margin	13.80%	16.29%	11.80%	10.20%	13.25%
Free Cash Flow Per Share	1.83	2.25	1.48	1.39	1.43
Cash Interest Paid	5.25	7.08	5.04	1.32	0.88
Cash Income Tax Paid	11.75	8.12	9.05	6.52	4.32
Levered Free Cash Flow	76.18	110.56	47.48	44.74	47.94
Unlevered Free Cash Flow	80.41	114.55	50.52	46.13	48.64
Change in Working Capital	0.17	13.65	-1.24	-23.12	3.97

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