Vetoquinol Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	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	59.96	58.69	55.56	48	62.86	19.22
Depreciation & Amortization	30.45	28.46	32.58	29.71	31	24.37
Other Amortization	2.16	2.16	1.92	2.85	1.87	1.73
Loss (Gain) From Sale of Assets	0.58	0.51	0.66	0.17	0.7	1.02
Asset Writedown & Restructuring Costs	-	-	-	-	-	-0.22
Loss (Gain) on Equity Investments	-	-	-	-	-0.13	-0.29
Stock-Based Compensation	-	-	-	0.05	0.13	0.08
Other Operating Activities	-14.39	-3.36	-1.7	3.49	-3.08	24.88
Change in Accounts Receivable	3.87	3.87	-	-	-	-
Change in Inventory	-8.81	-8.81	-	-	-	-
Change in Accounts Payable	4.51	4.51	-	-	-	-
Change in Other Net Operating Assets	-7.41	-0.19	0.37	-21.4	-3.64	21.44
Operating Cash Flow	70.91	85.83	89.39	62.86	89.72	92.23
Operating Cash Flow Growth	-17.41%	-3.99%	42.22%	-29.94%	-2.73%	77.28%
Capital Expenditures	-17.62	-14.55	-14.9	-16.97	-13.82	-10.34
Sale of Property, Plant & Equipment	0.61	2.08	0.14	0.58	0.26	0.18
Cash Acquisitions	-	-	-	0.9	-1.23	-
Sale (Purchase) of Intangibles	-4.1	-3.13	-4.11	-5.53	-18.58	-135.13
Investment in Securities	-0.03	-0.05	-0.01	-0.5	-0.07	-
Other Investing Activities	-0	-0	-	-	0	-
Investing Cash Flow	-21.14	-15.65	-18.88	-21.52	-33.45	-145.14
Long-Term Debt Issued	-	0.85	1.04	2.18	1.54	112.07
Long-Term Debt Repaid	-	-1.89	-2.64	-2.4	-110.58	-0.09
Net Debt Issued (Repaid)	0.98	-1.04	-1.6	-0.22	-109.03	111.98
Repurchase of Common Stock	-10.96	-2.93	-	-	-	-0.24
Common Dividends Paid	-10.4	-10.06	-9.47	-9.47	-5.91	-4.49
Other Financing Activities	-1.97	-1.99	-4.43	-6.38	-5.91	-5.26
Financing Cash Flow	-22.34	-16.03	-15.5	-16.06	-120.85	101.99
Foreign Exchange Rate Adjustments	-4.53	2.08	-2.4	0.21	3.36	-3.32
Miscellaneous Cash Flow Adjustments	0	0	-	0	0	-
Net Cash Flow	22.89	56.23	52.62	25.48	-61.22	45.75
Free Cash Flow	53.29	71.28	74.5	45.88	75.9	81.89
Free Cash Flow Growth	-26.22%	-4.31%	62.36%	-39.54%	-7.32%	92.34%
Free Cash Flow Margin	10.01%	13.22%	14.07%	8.50%	14.56%	19.16%
Free Cash Flow Per Share	4.53	6.04	6.30	3.88	6.42	6.92
Cash Interest Paid	0.35	0.48	0.48	0.74	0.59	0.6
Cash Income Tax Paid	32.33	21.82	21.92	31.94	26.19	12.52
Levered Free Cash Flow	44.71	61.39	61.26	36.17	50.22	-53.71
Unlevered Free Cash Flow	45.33	62.06	61.83	36.8	50.6	-53.19
Change in Working Capital	-7.85	-0.63	0.37	-21.4	-3.64	21.44

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