Elmos Semiconductor SE 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	101.12	128.7	99.15	71.38	39.81
Depreciation & Amortization	30.61	28.33	27.65	30.37	25.49
Other Amortization	8.11	6.96	6.95	8.41	5.88
Loss (Gain) From Sale of Assets	0.19	-41.72	0.51	0.23	0.32
Asset Writedown & Restructuring Costs	-	2.17	7.67	4.68	-
Stock-Based Compensation	1.09	0.66	0.91	0.61	0.34
Other Operating Activities	13.78	-87.2	34.46	21	14.43
Change in Accounts Receivable	-17.38	-3.56	-23.25	-28.06	-2.15
Change in Inventory	22.45	-11.86	-92	-36.5	4.59
Change in Accounts Payable	-22.47	-29.24	45.72	26.42	2.99
Change in Other Net Operating Assets	-17.54	23.03	-5.13	0.1	-12.1
Operating Cash Flow	119.95	16.27	102.64	98.64	79.6
Operating Cash Flow Growth	637.36%	-84.15%	4.06%	23.92%	191.81%
Capital Expenditures	-20.73	-33.17	-109.01	-72.11	-59.05
Cash Acquisitions	-	0	-	-	0.06
Divestitures	-	55.44	37.2	-	-
Sale (Purchase) of Intangibles	-32.95	-33.88	-18.18	-11.76	-9.65
Investment in Securities	2.34	10.05	15.95	11.14	-5.14
Other Investing Activities	0.07	0.44	0.29	0.11	0.17
Investing Cash Flow	-51.27	-1.11	-73.75	-72.61	-73.6
Long-Term Debt Issued	-	9.92	40	17.95	25
Long-Term Debt Repaid	-14.29	-17.91	-4.34	-14.31	-3.45
Total Debt Repaid	-14.29	-17.91	-4.34	-14.31	-3.45
Net Debt Issued (Repaid)	-14.29	-7.99	35.66	3.64	21.55
Issuance of Common Stock	-	-	-	-	0.07
Repurchase of Common Stock	-	-	-	-	-40.9
Common Dividends Paid	-17.17	-14.57	-12.84	-11.12	-9.43
Other Financing Activities	-6.4	-0	0.12	0.03	-0.01
Financing Cash Flow	-37.86	-22.56	22.94	-7.45	-28.72
Foreign Exchange Rate Adjustments	-0.79	0.04	-0.3	0.31	0.16
Miscellaneous Cash Flow Adjustments	-	-	-	0	-
Net Cash Flow	30.04	-7.36	51.53	18.89	-22.56
Free Cash Flow	99.22	-16.9	-6.37	26.54	20.55
Free Cash Flow Growth	-	-	-	29.13%	120.84%
Free Cash Flow Margin	17.03%	-2.91%	-1.11%	5.93%	6.38%
Free Cash Flow Per Share	5.77	-0.99	-0.37	1.55	1.15
Cash Interest Paid	3.25	3.4	2	2.37	0.93
Cash Income Tax Paid	10.98	123.02	16.3	16.13	5.25
Levered Free Cash Flow	36.97	-40.64	-13.61	13.41	10.11
Unlevered Free Cash Flow	39.09	-38.51	-11.88	14.9	10.74
Change in Working Capital	-34.94	-21.63	-74.66	-38.03	-6.67

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