ETR:IXX 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	19.59	15.46	15.19	16.52	12.41
Depreciation & Amortization	15.11	13.44	11.23	9.36	9.85
Other Amortization	1.6	0.48	0.01	-	-
Loss (Gain) From Sale of Assets	0.14	-0.28	0.02	-0.04	0.08
Asset Writedown & Restructuring Costs	0	0.28	-	-	-
Other Operating Activities	2.68	3.59	1.53	2.12	0.74
Change in Accounts Receivable	-0.62	-17.42	-16.56	5.94	11.31
Change in Inventory	5.79	-4.3	-7.8	-7.06	-0.7
Change in Accounts Payable	9.18	-2.17	2.99	2.63	-2.15
Change in Unearned Revenue	-3.68	1.63	8.81	1.24	-7.58
Change in Other Net Operating Assets	-1	0.12	-7.42	-6.32	-7.95
Operating Cash Flow	48.8	10.84	7.98	24.38	16.01
Operating Cash Flow Growth	350.18%	35.84%	-67.27%	52.32%	-34.50%
Capital Expenditures	-4.4	-6.63	-4.09	-4.33	-2.96
Sale of Property, Plant & Equipment	0.33	1.13	0.04	0.3	0.28
Cash Acquisitions	-2.64	-7.14	-1.07	-1.11	-
Sale (Purchase) of Intangibles	-14.37	-11.49	-8.42	-5.64	-0.73
Sale (Purchase) of Real Estate	-	-	-0.03	-	-
Investment in Securities	1.97	0.16	0.12	0.24	-
Investing Cash Flow	-19.11	-23.96	-13.45	-10.54	-3.4
Long-Term Debt Issued	14.19	37.42	25.97	22.51	7.67
Long-Term Debt Repaid	-31.52	-21.58	-23.07	-17.33	-19.12
Net Debt Issued (Repaid)	-17.34	15.85	2.9	5.18	-11.45
Issuance of Common Stock	-	-	0.25	-	-
Repurchase of Common Stock	-	-	-2.74	-1.81	-0.67
Common Dividends Paid	-7.94	-6.91	-6.93	-5.47	-5.45
Other Financing Activities	-0.56	-0.44	-0.27	-0.13	-0.17
Financing Cash Flow	-25.83	8.49	-6.8	-2.22	-17.74
Foreign Exchange Rate Adjustments	-1.94	0.85	-0.48	0.27	1.08
Net Cash Flow	1.93	-3.78	-12.75	11.89	-4.05
Free Cash Flow	44.4	4.21	3.89	20.05	13.05
Free Cash Flow Growth	953.93%	8.22%	-80.59%	53.66%	-24.50%
Free Cash Flow Margin	13.47%	1.59%	1.85%	10.49%	7.39%
Free Cash Flow Per Share	4.47	0.43	0.39	2.02	1.31
Cash Interest Paid	0.56	0.44	0.27	0.13	0.17
Cash Income Tax Paid	8.94	5.14	-	-	-
Levered Free Cash Flow	29.84	-15.03	-8.18	12.14	16.42
Unlevered Free Cash Flow	32.23	-12.93	-6.92	12.61	17.08
Change in Working Capital	9.68	-22.13	-19.99	-3.58	-7.08

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