Solutions 30 SE Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-26.7	-15.8	-22.7	-50.1	21.49	34.5
Depreciation & Amortization	63.5	64.7	60.9	58.6	56.73	50.11
Loss (Gain) From Sale of Assets	-	-	-	-	-	0.05
Asset Writedown & Restructuring Costs	-	-	-	-	-	-0.1
Loss (Gain) on Equity Investments	-0.1	-0.4	-	-	-	-0.13
Stock-Based Compensation	0.1	-	1.3	2	0.34	-
Other Operating Activities	-6.9	-4.1	9.7	16.6	-26.81	3.26
Change in Accounts Receivable	-3	-8.1	-17.1	-6.5	-4.24	24.51
Change in Inventory	2.1	1.8	-0.4	-5	-15.93	-6.93
Change in Accounts Payable	-10.9	-29.4	12.7	60.3	2.13	31.8
Change in Other Net Operating Assets	14.8	48.8	-15.5	-18.6	12.83	-1.55
Operating Cash Flow	34.5	58.2	34.1	58.2	47.54	136.85
Operating Cash Flow Growth	-40.82%	70.67%	-41.41%	22.41%	-65.26%	114.90%
Capital Expenditures	-4.3	-5.8	-21.6	-21.6	-19.26	-5.23
Sale of Property, Plant & Equipment	-	0.7	0.7	0.2	0.61	0.64
Cash Acquisitions	-4.3	-3.5	-20.8	-4.2	-5.09	-25.58
Divestitures	-	-	-	-	-	-0.35
Sale (Purchase) of Intangibles	-12.4	-12.4	-	-	-	-
Investment in Securities	0.5	0.3	0.2	0.4	-0.46	-0.14
Other Investing Activities	-0.9	-0.9	-	-	0	-12.25
Investing Cash Flow	-21.4	-21.6	-41.5	-25.2	-24.19	-42.91
Long-Term Debt Issued	-	7.9	53.6	8.6	4.31	30.14
Long-Term Debt Repaid	-	-53.3	-40.9	-43	-53.84	-49.41
Total Debt Repaid	-39.2	-53.3	-40.9	-43	-53.84	-49.41
Net Debt Issued (Repaid)	-8.7	-45.4	12.7	-34.4	-49.53	-19.26
Repurchase of Common Stock	-	-	-	-0.7	-	-
Other Financing Activities	-14.1	-12	-10.7	-4.2	-2.81	0
Financing Cash Flow	-22.8	-57.4	2	-39.3	-52.35	-19.26
Foreign Exchange Rate Adjustments	-	-1.1	-0.8	0.9	-0.45	0.4
Miscellaneous Cash Flow Adjustments	-	-	-	-0.1	-	0
Net Cash Flow	-9.7	-21.9	-6.2	-5.5	-29.44	75.09
Free Cash Flow	30.2	52.4	12.5	36.6	28.29	131.62
Free Cash Flow Growth	-21.56%	319.20%	-65.85%	29.39%	-78.51%	172.03%
Free Cash Flow Margin	3.19%	5.26%	1.18%	4.05%	3.23%	15.94%
Free Cash Flow Per Share	0.28	0.49	0.12	0.34	0.26	1.23
Cash Interest Paid	9.9	10.1	6.8	2.7	2.81	-
Cash Income Tax Paid	12.5	11.4	5.9	2.9	17.43	-
Levered Free Cash Flow	41.94	64.15	23.13	67.31	37.18	118.69
Unlevered Free Cash Flow	49.25	70.71	27.63	69	38.87	120.28
Change in Working Capital	3	13.1	-20.3	30.2	-5.2	47.82

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.