EnviTec Biogas AG Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	28.63	58.46	45.81	15.77	10.73
Depreciation & Amortization	22.16	18.98	15.38	14.55	15.2
Loss (Gain) From Sale of Assets	-0.11	-0.3	-0.18	-1.26	-1.33
Loss (Gain) From Sale of Investments	-	8.38	-	0.49	0.64
Loss (Gain) on Equity Investments	-2.91	-13.64	-6.79	-1.38	-1.89
Other Operating Activities	-17.8	59.92	32.62	7.27	6.33
Change in Accounts Receivable	-13.78	5.35	-16.67	4.88	1.84
Change in Inventory	-7.43	-24.44	2.18	-11.31	-5.5
Change in Accounts Payable	2.92	-0.22	3.27	3.25	3.38
Change in Other Net Operating Assets	-22.04	-29.2	21.7	5.09	-1.86
Operating Cash Flow	-10.36	83.29	97.33	37.35	27.54
Operating Cash Flow Growth	-	-14.42%	160.57%	35.65%	77.33%
Capital Expenditures	-53.15	-54.54	-37.51	-12.38	-7.25
Sale of Property, Plant & Equipment	0.52	0.66	0.6	0.6	2.15
Cash Acquisitions	-1.27	-0.25	-1	-0.01	-1.67
Divestitures	0.78	0.35	1.2	2.32	0.1
Sale (Purchase) of Intangibles	-1.27	-0.9	-0.82	-2.83	4.26
Investment in Securities	8.88	2.73	1.14	-1.17	2.66
Other Investing Activities	2.19	2.05	0.47	0.59	0.68
Investing Cash Flow	-43.32	-49.9	-35.92	-12.88	0.93
Long-Term Debt Issued	49.14	27.43	61.36	26.2	21.55
Long-Term Debt Repaid	-15.28	-10.6	-49.39	-28.83	-33.24
Net Debt Issued (Repaid)	33.85	16.83	11.97	-2.63	-11.69
Common Dividends Paid	-44.55	-29.7	-14.85	-14.85	-14.85
Other Financing Activities	-5.04	-4.62	-1.63	-2.19	-2.3
Financing Cash Flow	-15.74	-17.49	-4.51	-19.67	-28.84
Miscellaneous Cash Flow Adjustments	0	0	-	-0	0
Net Cash Flow	-69.43	15.91	56.9	4.8	-0.37
Free Cash Flow	-63.51	28.75	59.82	24.97	20.29
Free Cash Flow Growth	-	-51.94%	139.55%	23.08%	336.17%
Free Cash Flow Margin	-17.57%	6.51%	15.00%	9.52%	10.55%
Free Cash Flow Per Share	-4.28	1.94	4.03	1.68	1.37
Cash Interest Paid	3.31	2.48	1.22	1.21	1.54
Cash Income Tax Paid	24.84	4.88	2.96	2.43	1.38
Levered Free Cash Flow	-73.01	3.16	40.53	28.15	20.28
Unlevered Free Cash Flow	-70.94	4.71	41.3	28.9	21.25
Change in Working Capital	-40.34	-48.51	10.49	1.91	-2.14

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