Northern Data 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 2021	FY 2020
Period Ending	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	-127.44	-151.06	-265.78	287.16	-84.26
Depreciation & Amortization	123.12	64.53	172.47	47.17	18.13
Loss (Gain) From Sale of Assets	-4.64	-8.28	-0.12	-0.44	-
Asset Writedown & Restructuring Costs	32.73	60.4	34.76	18.77	-
Other Operating Activities	-25.75	34.06	33.89	-252.42	60.97
Change in Inventory	-76.73	8.35	42.36	-122	-28.58
Change in Accounts Payable	14.24	-26.94	-15.16	109.39	216.37
Change in Other Net Operating Assets	6.02	1.33	-1.47	0.44	0.86
Operating Cash Flow	-58.46	-17.6	0.96	88.07	183.48
Operating Cash Flow Growth	-	-	-98.91%	-52.00%	-
Capital Expenditures	-981.25	-95.33	-100.15	-200.33	-216.14
Sale of Property, Plant & Equipment	37.95	12.99	6.55	0.52	-
Cash Acquisitions	-	-	-	-1.08	8.3
Sale (Purchase) of Intangibles	-6.97	-3.16	-0.54	-0.53	-2.3
Investment in Securities	-	-	-1.17	328.01	-1.45
Other Investing Activities	3.97	0.83	0.1	0.03	0.02
Investing Cash Flow	-946.3	-84.67	-95.22	126.62	-211.58
Long-Term Debt Issued	399.6	175.4	-	-	20.97
Short-Term Debt Repaid	-	-	-76.56	-89.93	-3.02
Long-Term Debt Repaid	-11.45	-2.44	-3.19	-27.87	-18.19
Total Debt Repaid	-11.45	-2.44	-79.75	-117.8	-21.21
Net Debt Issued (Repaid)	388.15	172.96	-79.75	-117.8	-0.24
Issuance of Common Stock	497.39	133.12	-	58.58	104.17
Other Financing Activities	-3.9	-0.98	-3.17	-9.81	-4.87
Financing Cash Flow	881.63	305.11	-82.91	-69.03	99.06
Foreign Exchange Rate Adjustments	0.4	0.28	-4.55	2.09	-0.35
Net Cash Flow	-122.73	203.11	-181.72	147.74	70.61
Free Cash Flow	-1,040	-112.93	-99.19	-112.27	-32.66
Free Cash Flow Margin	-519.15%	-145.67%	-51.32%	-59.13%	-199.39%
Free Cash Flow Per Share	-18.02	-3.90	-4.17	-4.71	-2.86
Cash Interest Paid	3.9	0.98	3.17	4.75	2.18
Cash Income Tax Paid	6.26	7.57	6.31	1.1	-
Levered Free Cash Flow	-689.65	-375.97	-42.42	-369.7	24.06
Unlevered Free Cash Flow	-671.27	-375.07	-40.44	-366.53	25.55
Change in Working Capital	-56.48	-17.26	25.73	-12.17	188.65

Updated Nov 9, 2021. Source: S&P Global Market Intelligence. Standard template. Financial Sources.