ETR:MAK 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	-13.85	-13.16	-14.26	-14.08	-2.56
Depreciation & Amortization	8.82	12.56	9.75	11.02	11.12
Loss (Gain) From Sale of Assets	0.16	-0.63	-0.06	0.01	0.08
Other Operating Activities	4.68	13.94	8.53	5.01	6.62
Change in Inventory	-1.22	9.82	-8.95	-6.35	0.67
Change in Accounts Payable	11.17	-6.94	10.65	8.42	-0.06
Change in Other Net Operating Assets	4.28	-0.51	-3.14	0.3	1.37
Operating Cash Flow	14.03	15.07	2.52	4.33	17.24
Operating Cash Flow Growth	-6.93%	497.23%	-41.70%	-74.90%	41.73%
Capital Expenditures	-2.87	-1.22	-3.96	-2	-1.91
Sale of Property, Plant & Equipment	-	0.14	-	0	0.01
Sale (Purchase) of Intangibles	-	-	-	-0.01	-0.02
Investing Cash Flow	-2.87	-1.07	-3.96	-2	-1.92
Long-Term Debt Issued	-	-	13.94	0.61	0.58
Long-Term Debt Repaid	-5.6	-7.39	-6.48	-7.6	-7.39
Net Debt Issued (Repaid)	-5.6	-7.39	7.46	-6.99	-6.8
Other Financing Activities	-4.57	-4.29	-7.53	-5.77	-5.99
Financing Cash Flow	-10.17	-11.68	-0.07	-12.76	-12.79
Miscellaneous Cash Flow Adjustments	-	-0	-0	-	-
Net Cash Flow	0.99	2.32	-1.51	-10.43	2.54
Free Cash Flow	11.16	13.86	-1.44	2.33	15.33
Free Cash Flow Growth	-19.45%	-	-	-84.78%	33.86%
Free Cash Flow Margin	9.46%	12.16%	-1.41%	2.19%	13.76%
Free Cash Flow Per Share	0.53	0.66	-0.07	0.11	0.73
Cash Interest Paid	4.57	4.29	7.53	5.77	6
Cash Income Tax Paid	0.52	0.7	0.27	0.57	0.58
Levered Free Cash Flow	11.97	14.45	7.42	4.5	12.37
Unlevered Free Cash Flow	16.98	19.72	12.14	8.11	16.13
Change in Working Capital	14.23	2.36	-1.44	2.37	1.99