NanoRepro 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
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-2.05	-4.69	-3.72	29.72
Depreciation & Amortization	0.03	0.02	0.01	0.01
Asset Writedown & Restructuring Costs	-0	-0	-0	0
Other Operating Activities	-0.2	-0.1	-1.33	8.11
Change in Inventory	12.29	-4.54	29.08	-41.13
Change in Accounts Payable	-0.37	-0.42	-9.76	9.86
Change in Other Net Operating Assets	0.16	-0.54	-1.13	1.65
Operating Cash Flow	9.86	-10.26	13.14	8.21
Operating Cash Flow Growth	-	-	60.02%	-
Capital Expenditures	-0.36	-	-0	-0
Sale (Purchase) of Intangibles	-	-	-3.31	-
Investment in Securities	-17.69	-2.68	-	-
Other Investing Activities	0.89	0.66	0.01	-
Investing Cash Flow	-17.17	-2.03	-3.3	-0
Long-Term Debt Repaid	-	-	-0.15	-1.2
Net Debt Issued (Repaid)	-	-	-0.15	-1.2
Issuance of Common Stock	-	-	-	19.9
Repurchase of Common Stock	-0.19	-0.44	-	-
Common Dividends Paid	-	-1.93	-6.45	-
Other Financing Activities	-	-0	-0	-0.05
Financing Cash Flow	-0.19	-2.37	-6.6	18.64
Miscellaneous Cash Flow Adjustments	-0	-	-	-
Net Cash Flow	-7.5	-14.66	3.24	26.85
Free Cash Flow	9.5	-10.26	13.14	8.21
Free Cash Flow Growth	-	-	60.04%	-
Free Cash Flow Margin	210.57%	-322.39%	33.88%	5.04%
Free Cash Flow Per Share	0.75	-0.81	1.02	0.64
Levered Free Cash Flow	6.09	-3.71	20.32	-6.98
Unlevered Free Cash Flow	6.09	-3.71	20.32	-6.95
Cash Interest Paid	-	-	0	0.05
Cash Income Tax Paid	-1.38	0.17	10.22	0.97
Change in Working Capital	12.08	-5.5	18.19	-29.63