WashTec AG Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	30.69	31.03	27.97	26.36	31.08
Depreciation & Amortization	14.77	13.47	13.88	14.17	13.99
Other Amortization	1.37	1.13	0.81	0.52	0.51
Loss (Gain) From Sale of Assets	-0.17	-0.12	-0.12	-0.58	1.56
Other Operating Activities	18.44	14.62	12.58	3	2.32
Change in Accounts Receivable	-1.74	-7.75	9.99	-10.69	-6.44
Change in Inventory	-5.98	1.01	15.36	-13.99	-17.5
Change in Accounts Payable	5.63	-4.77	1.26	6.58	5.35
Change in Unearned Revenue	0.25	2.33	-6.08	0.33	14.26
Change in Income Taxes	-15.13	-0.7	-13.46	-	-
Change in Other Net Operating Assets	0.64	-0.52	-0.37	-2.94	0.53
Operating Cash Flow	48.76	49.72	61.81	22.74	45.66
Operating Cash Flow Growth	-1.92%	-19.56%	171.76%	-50.19%	-1.32%
Capital Expenditures	-7.4	-8.38	-14.73	-7.53	-4.26
Sale of Property, Plant & Equipment	0.58	0.25	0.23	1.01	0.86
Cash Acquisitions	-	-2.1	-0.77	-	-
Divestitures	-	-	-0.4	-	-
Other Investing Activities	-	-	-0	0	-
Investing Cash Flow	-6.82	-10.24	-15.66	-6.52	-3.4
Long-Term Debt Issued	-	-	9.31	-	-
Long-Term Debt Repaid	-11.55	-11.27	-10.85	-8.86	-7.8
Net Debt Issued (Repaid)	-11.55	-11.27	-1.54	-8.86	-7.8
Repurchase of Common Stock	-1.51	-	-	-	-
Common Dividends Paid	-32.12	-29.44	-29.44	-38.81	-13.25
Other Financing Activities	-2.44	-3.24	-3.4	-0.81	-0.82
Financing Cash Flow	-47.61	-43.96	-34.38	-48.48	-39.39
Foreign Exchange Rate Adjustments	-1.3	0.6	-0.24	0.56	0.9
Miscellaneous Cash Flow Adjustments	-	0	-	-	-
Net Cash Flow	-6.97	-3.87	11.53	-31.69	3.77
Free Cash Flow	41.37	41.34	47.08	15.22	41.4
Free Cash Flow Growth	0.07%	-12.21%	209.43%	-63.24%	-0.51%
Free Cash Flow Margin	8.30%	8.67%	9.62%	3.16%	9.62%
Free Cash Flow Per Share	3.09	3.09	3.52	1.14	3.09
Cash Interest Paid	2.76	3.58	3.55	0.94	0.89
Cash Income Tax Paid	15.13	0.7	13.46	5.53	11.66
Levered Free Cash Flow	39.08	29.85	43.24	10.07	34.15
Unlevered Free Cash Flow	40.83	32.11	45.54	10.87	34.76
Change in Working Capital	-16.34	-10.4	6.69	-20.72	-3.8

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.