Mister Spex SE Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-68.92	-84.86	-47.88	-44.93	-31.52	-10.26
Depreciation & Amortization	13.98	20.23	19.13	13.55	10.75	8.11
Other Amortization	11	11	6.72	5.92	4.46	2.82
Asset Writedown & Restructuring Costs	27.34	29.21	17.18	10.38	-	-
Loss (Gain) From Sale of Investments	-	-	-	0.67	-	-
Loss (Gain) on Equity Investments	-	-	-	0.3	0.35	0.09
Stock-Based Compensation	0.43	1.19	2.22	1.25	1.3	0.66
Other Operating Activities	-2.59	-1.36	-0.67	0.59	3.99	2.05
Change in Inventory	7.05	4.25	-2.46	-6.89	-5.55	-3.02
Change in Accounts Payable	0.44	-2.78	7.17	-5.86	3.67	-14.97
Change in Other Net Operating Assets	5.9	6.82	4.64	4.17	-15.28	12.95
Operating Cash Flow	-5.37	-16.3	6.04	-20.84	-27.82	-1.55
Capital Expenditures	-2.36	-1.59	-7.46	-10.72	-7	-8.14
Cash Acquisitions	-	-	-	-1	-	-
Sale (Purchase) of Intangibles	-1.43	-4.79	-7.14	-8.96	-8.85	-5.7
Investment in Securities	-	-	-	24.43	-25.09	-3.22
Other Investing Activities	-0	-	-	-	-	0
Investing Cash Flow	-3.79	-6.38	-14.61	3.75	-40.93	-17.06
Long-Term Debt Issued	-	-	1.94	3.35	35	-
Long-Term Debt Repaid	-	-15.66	-10.79	-8.55	-72.33	-4.73
Net Debt Issued (Repaid)	-11.75	-15.66	-8.85	-5.2	-37.33	-4.73
Issuance of Common Stock	-	-	0.28	0.44	241.19	14.58
Other Financing Activities	-3.1	-0.18	0	-	-	-
Financing Cash Flow	-14.85	-15.85	-8.57	-4.76	203.86	9.86
Miscellaneous Cash Flow Adjustments	0	-	-	-	-	-
Net Cash Flow	-24.01	-38.52	-17.14	-21.85	135.11	-8.76
Free Cash Flow	-7.73	-17.89	-1.43	-31.56	-34.82	-9.69
Free Cash Flow Margin	-4.15%	-8.13%	-0.63%	-14.55%	-17.35%	-5.75%
Free Cash Flow Per Share	-0.23	-0.54	-0.04	-0.93	-1.23	-0.42
Cash Interest Paid	3.59	3.4	3.26	2.18	3.73	2.96
Cash Income Tax Paid	0.24	0.66	0.91	0.23	0	0.03
Levered Free Cash Flow	13.07	2.33	-0.85	-25.35	-25.52	-11.9
Unlevered Free Cash Flow	14.82	4.54	1.43	-23.5	-22.64	-9.02
Change in Working Capital	13.39	8.29	9.35	-8.58	-17.16	-5.04

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