Energiekontor AG 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	40.96	22.56	83.32	44.54	36.21
Depreciation & Amortization	20.62	22.93	20.99	19.54	19.73
Other Amortization	0.09	0.15	0.13	0.29	0.3
Loss (Gain) on Sale of Assets	-	-4.3	0.15	-5.6	-
Change in Accounts Receivable	6.13	-37.7	-11.22	-9.13	-14.25
Change in Inventory	-133.95	-52.93	-3.59	72.34	23.12
Change in Accounts Payable	-3.21	-1.53	7.97	2.92	1.33
Change in Other Net Operating Assets	21.1	-13.11	21.66	-19.53	-23.02
Other Operating Activities	26.14	20.52	28.72	33.31	18.57
Operating Cash Flow	-22.13	-43.43	148.13	138.65	61.99
Operating Cash Flow Growth	-	-	6.84%	123.66%	246.71%
Capital Expenditures	-35.9	-6.22	-41.71	-94.24	-81.44
Sale of Property, Plant & Equipment	-	-	-	18.36	-
Sale (Purchase) of Intangibles	-0	-0.22	-0.13	-0.02	-0.02
Other Investing Activities	-5.07	-2.85	-3.63	-6.53	-3.55
Investing Cash Flow	-40.97	-9.29	-45.47	-82.44	-85.01
Long-Term Debt Issued	219.74	76.81	52.24	109.1	142.56
Long-Term Debt Repaid	-78.46	-31.62	-73.79	-112.52	-62.75
Net Debt Issued (Repaid)	141.28	45.19	-21.55	-3.42	79.81
Issuance of Common Stock	-	2.2	-	-	-
Repurchase of Common Stock	-1.86	-2.9	-5.61	-2.78	-10.52
Common Dividends Paid	-6.97	-16.66	-13.96	-12.59	-11.3
Other Financing Activities	-15.39	-9.04	-12.02	-9.7	-12.73
Financing Cash Flow	117.06	18.79	-53.13	-28.49	45.26
Foreign Exchange Rate Adjustments	-1.36	0.36	-0.98	-0.67	-1.74
Miscellaneous Cash Flow Adjustments	0	-	-0	-	-
Net Cash Flow	52.61	-33.56	48.56	27.06	20.49
Free Cash Flow	-58.02	-49.65	106.43	44.41	-19.45
Free Cash Flow Growth	-	-	139.64%	-	-
Free Cash Flow Margin	-34.55%	-39.26%	44.01%	23.68%	-12.43%
Free Cash Flow Per Share	-4.14	-3.54	7.58	3.15	-1.35
Cash Interest Paid	22.35	15.93	16.72	16.22	16.35
Cash Income Tax Paid	5.96	9.63	5.98	3.59	12.38
Levered Free Cash Flow	-161.06	-91.29	35	21.61	-47.35
Unlevered Free Cash Flow	-144.07	-79.32	47.5	32.3	-36.83
Change in Working Capital	-109.93	-105.28	14.82	46.59	-12.82

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