Mobotix AG Cash Flow Statement

Financials in millions EUR. Fiscal year is October - September.

Millions EUR. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Net Income	2.76	-5.42	-5.43	-7.81	-0.03
Depreciation & Amortization	5.34	4.55	4.22	3.65	2.85
Other Adjustments	-13.68	1.28	1.25	-0.1	0.95
Changes in Inventories	6.42	7.66	6.92	-6.07	-4.67
Changes in Accounts Payable	-3.99	-1.91	-3.71	6.07	4.08
Changes in Income Taxes Payable	-0.35	-0.15	-0.52	-0.17	-0.12
Operating Cash Flow	2.91	6	2.72	-4.43	3.07
Operating Cash Flow Growth	-51.44%	120.30%	-	-	-
Capital Expenditures	-0.23	-0.51	-0.49	-1.4	-1.06
Purchases of Intangible Assets	-4.57	-5.51	-4.4	-3.49	-4.52
Payments for Business Acquisitions	-1.4	-1.4	-1.4	-1.77	0
Investing Cash Flow	-6.2	-7.42	-6.29	-6.67	-5.58
Long-Term Debt Issued	14.5	10.2	28.52	3	0
Long-Term Debt Repaid	-4.64	-1.28	-1.28	-12.61	-2.2
Net Long-Term Debt Issued (Repaid)	9.86	8.92	27.24	-9.61	-2.2
Common Dividends Paid	-	-	-	-0.53	-0.53
Other Financing Activities	-1.18	-2.29	-1.49	-0.31	-0.22
Financing Cash Flow	8.67	6.64	25.75	-10.45	-2.95
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.04	0.1	-0.13	0.06	0.05
Net Cash Flow	5.39	5.22	22.19	-21.54	-5.47
Free Cash Flow	2.68	5.5	2.23	-5.83	2
Free Cash Flow Growth	-51.18%	146.02%	-	-	-
FCF Margin	5.10%	10.99%	3.54%	-10.41%	3.37%
Free Cash Flow Per Share	0.20	0.42	0.17	-0.44	0.15
Levered Free Cash Flow	19.84	13.03	28.3	-13.81	-1.83
Unlevered Free Cash Flow	11.01	6.44	2.49	-3.99	0.55