EPA:XFAB Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 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	21.09	61.53	161.9	52.49	83.61	13.55
Depreciation & Amortization	117.17	103.39	87.94	77.53	76.09	75.07
Loss (Gain) From Sale of Assets	-0.31	-2.89	-3.37	-3.89	-0.28	-3.25
Loss (Gain) From Sale of Investments	-	-	-	0.5	-	-0.42
Other Operating Activities	54.22	25.3	-8.99	6.24	-18.34	-33.63
Change in Accounts Receivable	5.47	36.73	-63.78	-6.66	-9.77	0.36
Change in Inventory	-3.33	-9.73	-52.5	-33.42	-27.3	0.94
Change in Accounts Payable	-4.02	-17.37	16.63	-1.87	5.15	-10.97
Change in Other Net Operating Assets	-59.57	-0.9	272.14	9.07	0.35	32.7
Operating Cash Flow	130.72	196.05	409.96	99.99	109.51	74.35
Operating Cash Flow Growth	-56.78%	-52.18%	310.00%	-8.69%	47.30%	395.54%
Capital Expenditures	-311.73	-509.47	-337.79	-180.58	-66.97	-38.45
Sale of Property, Plant & Equipment	1.49	4.02	3.73	4.02	0.67	3.53
Cash Acquisitions	0	-1.63	-	-0.2	-	-
Sale (Purchase) of Real Estate	-0.08	-0.08	-	-	-	-0.01
Investment in Securities	-	-	-	-	-	1.16
Other Investing Activities	5.15	11.03	10.43	1.79	1.15	1.85
Investing Cash Flow	-305.18	-496.13	-323.62	-174.98	-65.15	-31.93
Long-Term Debt Issued	-	270.25	205.78	192	82.59	17.21
Long-Term Debt Repaid	-	-136.74	-247.32	-17.08	-33.31	-32.28
Total Debt Repaid	-70.01	-136.74	-247.32	-17.08	-33.31	-32.28
Net Debt Issued (Repaid)	55.53	133.51	-41.53	174.91	49.27	-15.07
Other Financing Activities	-19.27	-17.21	-11.63	-16.88	-1.05	-1.56
Financing Cash Flow	36.26	116.3	-53.16	158.04	48.23	-16.63
Foreign Exchange Rate Adjustments	-3.5	-6.09	3.1	-3.81	-8.27	6.87
Net Cash Flow	-141.69	-189.86	36.28	79.24	84.32	32.66
Free Cash Flow	-181.01	-313.42	72.18	-80.59	42.54	35.9
Free Cash Flow Growth	-	-	-	-	18.51%	-
Free Cash Flow Margin	-21.63%	-38.39%	7.96%	-10.90%	6.47%	7.52%
Free Cash Flow Per Share	-1.39	-2.40	0.55	-0.62	0.33	0.28
Cash Interest Paid	19.27	17.21	11.63	17.81	1.57	2.24
Cash Income Tax Paid	5.61	2.11	6.66	0.48	2.1	0.65
Levered Free Cash Flow	-254.28	-377.03	39.5	-56.75	14.03	26.13
Unlevered Free Cash Flow	-222.35	-366.62	47.66	-44.72	15.02	28.62
Change in Working Capital	-61.45	8.73	172.49	-32.89	-31.57	23.03

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