Nexus AG (ETR:NXU)

Nexus AG Cash Flow Statement

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

Operating Activities

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	33.95	30.82	24.03	19.35	17.15	14.92
Depreciation & Amortization	16.45	15.68	14.71	12.45	12.59	11.67
Other Amortization	3.28	3.28	3.81	4.05	4.07	5.06
Loss (Gain) From Sale of Assets	-0.04	-0.04	-	-	1.69	-0.02
Other Operating Activities	6.43	-1.38	1.97	1.33	0.52	2.15
Change in Accounts Receivable	-10.3	-7.31	-11.46	-9.42	-1.12	0.18
Change in Inventory	-1.19	-1.41	-1.06	0.81	1.37	-1.19
Change in Other Net Operating Assets	18.51	11.91	-1.59	5.3	-4.88	-1.8
Operating Cash Flow	67.09	51.54	30.41	33.88	31.39	30.95
Operating Cash Flow Growth	131.48%	69.50%	-10.24%	7.93%	1.42%	25.71%

Investing Activities

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Capital Expenditures	-10.59	-10.39	-9.46	-5.58	-5.57	-1.37
Sale of Property, Plant & Equipment	0.45	0.37	-	-	0.04	0.38
Cash Acquisitions	-21.43	-5.29	-17.57	-2.98	-15.72	-17.04
Sale (Purchase) of Intangibles	-	-	-	-	-	-3.97
Investment in Securities	1.2	-15	10	-90	-	-
Investing Cash Flow	-30.37	-30.32	-17.02	-98.55	-21.25	-22.01

Financing Activities

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Long-Term Debt Repaid	-	-6.58	-10.84	-5.25	-5.65	-7.07
Net Debt Issued (Repaid)	-6.46	-6.58	-10.84	-5.25	-5.65	-7.07
Issuance of Common Stock	-	0.01	0.46	73.28	0.89	0.04
Repurchase of Common Stock	-0.14	-1.49	-1.84	-2.16	-0.84	-0.7
Common Dividends Paid	-3.97	-3.8	-3.62	-3.15	-2.99	-2.84
Other Financing Activities	-0.66	-7.77	-0.87	-4.75	-2.49	-5.57
Financing Cash Flow	-11.24	-19.63	-16.72	57.97	-11.08	-16.14

Net Cash Flow

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Foreign Exchange Rate Adjustments	-0.14	0.01	0.75	0.56	0.67	0.12
Miscellaneous Cash Flow Adjustments	-	0	-	-	-	-
Net Cash Flow	25.33	1.6	-2.59	-6.15	-0.28	-7.08

Free Cash Flow

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Free Cash Flow	56.5	41.15	20.95	28.3	25.82	29.58
Free Cash Flow Growth	168.45%	96.43%	-25.97%	9.62%	-12.71%	57.77%
Free Cash Flow Margin	19.93%	15.50%	8.54%	13.38%	13.54%	17.82%
Free Cash Flow Per Share	3.28	2.38	1.22	1.77	1.63	1.88
Levered Free Cash Flow	41.82	27.67	27.33	22.24	27.78	25.31
Unlevered Free Cash Flow	43.11	29.18	28.53	22.89	28.44	25.52

Additional Metrics

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash Interest Paid	1.16	1.16	0.56	-	-	-
Cash Income Tax Paid	12.08	12.08	8.88	5.64	5.65	3.31
Change in Working Capital	7.02	3.19	-14.11	-3.31	-4.62	-2.82

Data Source: S&P Global Market Intelligence Last updated: Sep 30, 2025

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Nov 21, 2025

Data Sources Report a data error