Saint Jean Groupe Société anonyme (EPA:SABE)

EPA:SABE Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-1.03	2.01	4.18	0.6	1.9	1.24
Depreciation & Amortization	11.72	10.82	8.26	6.01	6.78	6.64
Other Amortization	0.21	0.12	-	-	-	-
Loss (Gain) From Sale of Assets	0.04	0.04	-0.03	-0.02	-0.29	-0.07
Stock-Based Compensation	-	-	-	-	-	0.18
Other Operating Activities	-1.7	-1.84	0.68	0.01	1.27	-0.93
Change in Other Net Operating Assets	0.75	-0.5	-2.35	3.73	-1.34	-1.54
Operating Cash Flow	9.99	10.65	10.74	10.32	8.34	5.52
Operating Cash Flow Growth	-	-0.89%	4.07%	23.84%	50.89%	-21.64%
Capital Expenditures	-13.21	-13.54	-17.32	-22.87	-23.14	-10.67
Sale of Property, Plant & Equipment	0.01	0.05	0.03	0.02	0.31	0.1
Cash Acquisitions	-	-	-	-	-	-1.35
Investment in Securities	-0.04	-0.04	-0.01	0	-0	-0
Investing Cash Flow	-13.25	-13.53	-17.3	-22.85	-22.83	-11.92
Long-Term Debt Issued	-	3.92	10.35	16.71	18.05	10.31
Long-Term Debt Repaid	-	-8.84	-7.85	-5.61	-4.38	-5.18
Net Debt Issued (Repaid)	-0.64	-4.92	2.5	11.09	13.66	5.14
Repurchase of Common Stock	-0.18	-0.19	-3.06	-	-	-
Common Dividends Paid	-0.32	-0.32	-0.34	-0.34	-	-
Other Financing Activities	0.76	1.01	6.02	-0.09	-0.07	-0.44
Financing Cash Flow	-0.38	-4.43	5.12	10.67	13.59	4.7
Net Cash Flow	-3.64	-7.31	-1.44	-1.86	-0.91	-1.7
Free Cash Flow	-3.23	-2.89	-6.58	-12.55	-14.81	-5.15
Free Cash Flow Margin	-2.77%	-2.47%	-5.69%	-12.01%	-15.57%	-5.76%
Free Cash Flow Per Share	-1.01	-0.90	-2.05	-3.74	-4.41	-1.53
Cash Income Tax Paid	0.36	0.94	-0.35	0.34	-0.51	1.5
Levered Free Cash Flow	-4.4	-8.28	-5.56	-13.71	-15.87	-3.55
Unlevered Free Cash Flow	-3.91	-7.79	-5.14	-13.53	-15.66	-3.27
Change in Working Capital	0.75	-0.5	-2.35	3.73	-1.34	-1.54

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