Atrys Health 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	-24.59	-31.77	-45.59	-23.15	-23.26	-5.55
Depreciation & Amortization	20.98	23.81	23.21	25.22	16.7	4.11
Other Amortization	8.15	5.24	6.47	5.12	4.09	1.87
Asset Writedown & Restructuring Costs	10.31	18.69	6.18	6.64	1.5	0.14
Loss (Gain) From Sale of Investments	-	-	-	0.83	-	-
Other Operating Activities	2.87	-6.33	16.56	-11.99	5.65	1.7
Change in Accounts Receivable	-2.89	-7.36	0.36	0.5	-2.74	-1.8
Change in Inventory	-0.43	-0.02	-0.46	-0.3	-0.12	0.04
Change in Accounts Payable	12.22	2.8	0.56	-1.99	4.98	-0.95
Change in Other Net Operating Assets	-3.35	-2.05	-1.57	-11.95	-2.1	-0.95
Operating Cash Flow	23.28	3	5.7	-15.43	4.69	-1.4
Operating Cash Flow Growth	-	-47.41%	-	-	-	-
Capital Expenditures	-5.48	-4.25	-6.25	-6.77	-4.22	-3.2
Sale of Property, Plant & Equipment	0.24	0.24	-	-	18.19	-
Cash Acquisitions	-	-	-24.08	-75.81	-10.82	-46.72
Divestitures	-	-	39.72	14	-	-
Sale (Purchase) of Intangibles	-7.78	-8.89	-6.9	-8.39	-4.34	-2.1
Investment in Securities	-0.5	-0.06	-2.09	-3.61	-1.25	-0.07
Investing Cash Flow	-13.52	-12.95	0.4	-80.59	-2.45	-52.08
Long-Term Debt Issued	-	29.37	18.18	51.9	142.92	46.77
Long-Term Debt Repaid	-	-40.85	-17.06	-39.6	-128.71	-18.46
Net Debt Issued (Repaid)	-7.31	-11.48	1.11	12.3	14.2	28.31
Issuance of Common Stock	-	-	0.29	82.48	-	34.32
Repurchase of Common Stock	-0.17	-0.03	-	-	-0.12	-
Financing Cash Flow	-7.48	-11.51	1.4	94.77	14.08	62.63
Foreign Exchange Rate Adjustments	-0.76	-	0.04	0.42	1.32	-
Net Cash Flow	1.54	-21.46	7.53	-0.83	17.65	9.15
Free Cash Flow	17.8	-1.25	-0.55	-22.2	0.47	-4.59
Free Cash Flow Margin	7.87%	-0.57%	-0.27%	-13.60%	0.38%	-13.58%
Free Cash Flow Per Share	0.23	-0.02	-0.01	-0.33	0.01	-0.16
Cash Interest Paid	18.87	21.24	25.31	15.22	9.97	2.49
Cash Income Tax Paid	-	-0.71	2.21	2.48	1.09	0.39
Levered Free Cash Flow	17.94	-6.46	-28.29	21.48	-5.09	-3.72
Unlevered Free Cash Flow	31.88	8.22	-7.64	30.56	1.81	-2.26
Change in Working Capital	5.56	-6.63	-1.12	-13.74	0.02	-3.66

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