Fiducial Office Solutions Cash Flow Statement

Financials in millions EUR. Fiscal year is October - September.

Millions EUR. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 31, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021	Sep '20 Sep 30, 2020
Net Income	-0.3	2.42	2.62	1.89	2.41	1.29
Depreciation & Amortization	3.28	3.47	3.79	3.87	3.84	3.6
Loss (Gain) From Sale of Assets	-0.08	-0.09	-0.01	-0.01	0.03	-
Asset Writedown & Restructuring Costs	-0.01	0.16	0.16	-	0.4	0.19
Loss (Gain) From Sale of Investments	-	-	-	-	-0.03	-
Other Operating Activities	-0.01	-0	0.88	0.01	1.83	1.16
Change in Other Net Operating Assets	13.56	19	4.79	-17.56	2.05	-5.7
Operating Cash Flow	16.44	24.96	12.23	-11.8	10.52	0.37
Operating Cash Flow Growth	4.56%	104.00%	-	-	2759.51%	-97.03%
Capital Expenditures	-1.86	-2.26	-1.14	-1.64	-3.38	-7.05
Sale of Property, Plant & Equipment	0.08	0.11	0.05	0.03	0.01	-
Cash Acquisitions	-	-	-	-	-	-0.52
Divestitures	-	-	-	-	5.86	-
Sale (Purchase) of Intangibles	-	-	-	-0	-0	-0.01
Investment in Securities	-0.01	-	-0.13	-0.06	-0.1	-0.06
Other Investing Activities	-0.04	-0.04	-	-	-	-
Investing Cash Flow	-1.92	-2.28	-1.21	-1.67	2.38	-7.64
Long-Term Debt Issued	-	1.71	1.92	1.35	4.7	6.87
Long-Term Debt Repaid	-	-3.16	-3.61	-16.15	-4.09	-3.1
Net Debt Issued (Repaid)	-1.68	-1.45	-1.69	-14.81	0.61	3.77
Common Dividends Paid	-1.52	-1.52	-1	-	-	-
Other Financing Activities	-9.64	-20.11	-6.97	27.26	-14.12	5.39
Financing Cash Flow	-12.84	-23.07	-9.66	12.46	-13.5	9.15
Net Cash Flow	1.68	-0.39	1.36	-1.02	-0.6	1.88
Free Cash Flow	14.58	22.7	11.1	-13.44	7.14	-6.69
Free Cash Flow Growth	1.92%	104.53%	-	-	-	-
Free Cash Flow Margin	7.47%	11.07%	5.00%	-6.25%	3.73%	-3.82%
Free Cash Flow Per Share	6.72	10.46	5.12	-6.20	3.29	-3.08
Levered Free Cash Flow	-	1.57	4.28	12.84	-9.97	-9.47
Unlevered Free Cash Flow	-	1.57	4.35	12.95	-9.89	-9.38
Change in Working Capital	13.56	19	4.79	-17.56	2.05	-5.7

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