Materialise NV 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	7.72	13.44	6.72	-2.12	13.15
Depreciation & Amortization	21.71	18.04	18.54	21.15	18.72
Other Amortization	-	3.76	3.03	1.42	1.83
Loss (Gain) From Sale of Assets	-0.09	-0.31	-0.42	0.35	0.21
Asset Writedown & Restructuring Costs	-	-	4.23	-	0.18
Stock-Based Compensation	0.27	0.29	0.04	-0.14	-1.04
Provision & Write-off of Bad Debts	0.72	0.24	0.5	-0.02	0.26
Other Operating Activities	3.84	-2.58	0.09	0.64	-1.57
Change in Accounts Receivable	-2.67	-1.04	-3.34	-6.33	-10.92
Change in Inventory	-0.9	-0.37	-0.81	-5.01	-1.42
Change in Accounts Payable	-5	-0.01	-8.44	12.37	6.45
Change in Unearned Revenue	-0.27	-	-	-	-
Operating Cash Flow	25.32	31.46	20.16	22.29	25.85
Operating Cash Flow Growth	-19.51%	56.05%	-9.56%	-13.76%	-13.79%
Capital Expenditures	-14.09	-24.65	-9.24	-21.61	-7.93
Sale of Property, Plant & Equipment	0.39	0.46	0.72	0.21	0.46
Cash Acquisitions	-	-2.67	-	-29.29	-0.88
Sale (Purchase) of Intangibles	-2.17	-1.73	-2.53	-3.17	-3.79
Other Investing Activities	3.67	0	-	-	-
Investing Cash Flow	-9.7	-28.59	-11.04	-53.86	-13.13
Long-Term Debt Issued	35	-	-	-	-
Long-Term Debt Repaid	-14.12	-26.39	-20.27	-21.09	-18.05
Net Debt Issued (Repaid)	20.88	-26.39	-20.27	-21.09	-18.05
Issuance of Common Stock	-	-	-	0.02	88.12
Other Financing Activities	-3.86	-1.26	-2.1	-1.45	1.09
Financing Cash Flow	17.02	-27.64	-22.37	-22.51	71.16
Foreign Exchange Rate Adjustments	-1.02	-0.49	-0.05	-1.08	0.62
Miscellaneous Cash Flow Adjustments	-0	-0	-	-	-
Net Cash Flow	31.61	-25.27	-13.29	-55.16	84.49
Free Cash Flow	11.23	6.81	10.92	0.68	17.91
Free Cash Flow Growth	64.93%	-37.68%	1506.18%	-96.20%	-5.46%
Free Cash Flow Margin	4.20%	2.55%	4.26%	0.29%	8.72%
Free Cash Flow Per Share	0.19	0.12	0.18	0.01	0.32
Cash Interest Paid	1.71	1.34	1.75	1.99	2.33
Cash Income Tax Paid	1.08	3.15	2.74	1.43	1.15
Levered Free Cash Flow	-1.32	1.21	8.14	-3.7	5.01
Unlevered Free Cash Flow	2.19	2.02	9.23	-2.42	6.54
Change in Working Capital	-8.84	-1.42	-12.58	1.02	-5.89

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