Masterflex SE Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	8.82	8.71	8.23	7.99	7.78	3.28
Depreciation & Amortization	5.5	5.4	5.34	5.19	4.95	4.82
Other Amortization	0.15	0.15	0.11	0.1	0.09	0.09
Asset Writedown & Restructuring Costs	-	-	-	-	-0.27	-
Other Operating Activities	0.81	0.88	-0.43	2.53	2.38	1.12
Change in Accounts Receivable	0.06	-2.25	0.27	-0.95	-1.93	-1.02
Change in Inventory	0.18	1.62	0.4	-0.97	-4.03	-1.73
Change in Accounts Payable	0.41	0.22	-0.93	-1.51	1.04	0.04
Change in Other Net Operating Assets	0	0.01	-0.07	-0.02	0.12	0.21
Operating Cash Flow	15.93	14.75	12.93	12.36	10.11	6.81
Operating Cash Flow Growth	22.21%	14.09%	4.59%	22.22%	48.47%	-41.00%
Capital Expenditures	-1.18	-	-	-4.45	-5.29	-3.02
Sale of Property, Plant & Equipment	-	-	-	0.02	-	-
Sale (Purchase) of Intangibles	-	-	-	-0.62	-0.58	-0.45
Other Investing Activities	-4.19	-4.19	-2.77	-	-	-
Investing Cash Flow	-5.37	-4.19	-2.77	-5.05	-5.87	-3.47
Long-Term Debt Repaid	-	-5.52	-6.5	-2.84	-2.65	-2.64
Net Debt Issued (Repaid)	-5.51	-5.52	-6.5	-2.84	-2.65	-2.64
Common Dividends Paid	-2.65	-2.65	-2.45	-1.97	-1.15	-0.77
Other Financing Activities	-0.6	-0.66	-1.12	-0.93	-0.39	-0.69
Financing Cash Flow	-8.76	-8.83	-10.06	-5.75	-4.2	-4.1
Foreign Exchange Rate Adjustments	-0.29	-0.92	0.46	-0.29	0.15	1.09
Net Cash Flow	1.51	0.81	0.56	1.28	0.2	0.33
Free Cash Flow	14.76	14.75	12.93	7.92	4.82	3.8
Free Cash Flow Growth	13.37%	14.09%	63.33%	64.21%	26.94%	-61.25%
Free Cash Flow Margin	14.38%	14.36%	13.17%	7.82%	4.79%	4.79%
Free Cash Flow Per Share	1.53	1.53	1.34	0.82	0.50	0.40
Cash Interest Paid	0.68	0.68	1.13	0.95	0.41	0.69
Cash Income Tax Paid	3.97	3.97	4.71	1.64	1.45	0.78
Levered Free Cash Flow	15.09	13.56	11.06	4.98	2.93	2.24
Unlevered Free Cash Flow	15.79	14.3	11.9	5.74	3.3	2.72
Change in Working Capital	0.65	-0.4	-0.32	-3.45	-4.81	-2.5

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