Fabasoft AG Cash Flow Statement

Financials in millions EUR. Fiscal year is April - March.

Millions EUR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	8.53	8.8	9.07	6.29	7.43	8.82
Depreciation & Amortization	7	6.87	7.14	6.35	5.86	5.45
Other Amortization	0.75	0.75	0.74	0.42	0.26	0.22
Loss (Gain) From Sale of Assets	-0	0.02	0.61	0.02	-0.03	-0.11
Asset Writedown & Restructuring Costs	2.22	2.22	0.34	-	-	-
Other Operating Activities	-0.48	0.04	1.05	-4.22	0.93	3.83
Change in Accounts Receivable	2.89	2.59	-0.32	-5.5	-1.06	1.95
Change in Accounts Payable	-1.26	0.23	-0.32	0.94	1.53	-0.3
Change in Unearned Revenue	1.43	1.56	1.17	2.72	1.74	1.03
Operating Cash Flow	21.07	23.09	19.48	7.03	16.65	20.9
Operating Cash Flow Growth	-5.87%	18.55%	177.25%	-57.81%	-20.33%	48.15%
Capital Expenditures	-4.94	-16.5	-13.33	-4.15	-6.75	-4.53
Sale of Property, Plant & Equipment	0.07	0.02	0	0.01	0.03	0.23
Cash Acquisitions	-	-	-	-0.63	-0.56	-
Other Investing Activities	-	-0.4	0.09	0.12	0.01	0.11
Investing Cash Flow	-4.87	-16.88	-13.24	-4.64	-7.27	-4.19
Long-Term Debt Issued	-	12.28	-	-	-	-
Long-Term Debt Repaid	-	-5.56	-1.99	-3.06	-1.59	-1.59
Net Debt Issued (Repaid)	-2.45	6.73	-1.99	-3.06	-1.59	-1.59
Issuance of Common Stock	-	-	-	-	-	6.34
Repurchase of Common Stock	-2.66	-2.01	-2.02	-	-	-
Common Dividends Paid	-1.08	-1.09	-3.3	-8.25	-9.35	-7.15
Other Financing Activities	-0.6	-0.71	-0.51	-0.33	-11.11	-0.91
Financing Cash Flow	-6.79	2.92	-7.82	-11.63	-22.05	-3.32
Foreign Exchange Rate Adjustments	-0.06	0.08	0.09	-0.01	0.07	-0.07
Miscellaneous Cash Flow Adjustments	-	-	-	-	-	0
Net Cash Flow	9.35	9.22	-1.5	-9.26	-12.6	13.32
Free Cash Flow	16.13	6.59	6.15	2.88	9.91	16.37
Free Cash Flow Growth	941.06%	7.31%	113.66%	-70.96%	-39.50%	68.25%
Free Cash Flow Margin	18.44%	7.59%	7.59%	4.15%	17.00%	29.72%
Free Cash Flow Per Share	1.48	0.60	0.56	0.26	0.90	1.49
Cash Interest Paid	1.61	1.35	0.35	0.16	0.06	0.07
Cash Income Tax Paid	3.14	3.42	3.14	7.61	2.99	1.5
Levered Free Cash Flow	14.06	3.97	4.66	3.22	9.62	15.05
Unlevered Free Cash Flow	14.55	4.31	4.9	3.33	9.8	15.1
Change in Working Capital	3.05	4.38	0.53	-1.83	2.21	2.69

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