Pyramid AG Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2019	FY 2018
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018
Net Income	-3.15	-4.98	-4.94	-	-
Depreciation & Amortization	4.76	5.7	10.61	-	-
Loss (Gain) From Sale of Assets	-0	0.06	-	-	-
Loss (Gain) From Sale of Investments	0.5	-	-	-	-
Loss (Gain) on Equity Investments	0.04	3.16	-0.75	-	-
Other Operating Activities	0.6	1.19	-1.27	-	-
Change in Inventory	-15.11	7.83	-0.22	-	-
Change in Accounts Payable	3.53	-4.21	-2.55	-	-
Change in Other Net Operating Assets	-0.71	-0.11	-1.62	-	-
Operating Cash Flow	-9.53	8.64	-0.73	-	-
Capital Expenditures	-0.54	-1.55	-1.78	-	-
Sale of Property, Plant & Equipment	0.02	0.09	0.05	-	-
Cash Acquisitions	-	-	-4.74	-	-
Sale (Purchase) of Intangibles	-0	-0.02	-0.16	-	-
Investment in Securities	-0.41	-0.19	-1.51	-	-
Other Investing Activities	0.03	0	0.11	-	-
Investing Cash Flow	-0.9	-1.68	-8.03	-	-
Long-Term Debt Issued	10.52	1.09	15.3	-	-
Long-Term Debt Repaid	-2.73	-5.53	-7.75	-	-
Net Debt Issued (Repaid)	7.78	-4.43	7.54	-	-
Other Financing Activities	-1.15	-1.16	-0.65	-	-
Financing Cash Flow	6.64	-5.59	6.89	-	-
Foreign Exchange Rate Adjustments	0.07	0.13	-0	-	-
Miscellaneous Cash Flow Adjustments	0	-	-	-	-
Net Cash Flow	-3.72	1.5	-1.87	-	-
Free Cash Flow	-10.07	7.09	-2.51	-	-
Free Cash Flow Margin	-14.74%	9.32%	-2.73%	-	-
Free Cash Flow Per Share	-0.44	0.32	-0.14	-	-
Cash Interest Paid	1.15	1.16	0.65	-	-
Cash Income Tax Paid	0.27	0.32	0.37	-	-
Levered Free Cash Flow	-5.72	10.15	-	-	-
Unlevered Free Cash Flow	-5	10.88	-	-	-
Change in Working Capital	-12.29	3.51	-4.38	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.