Fernheizwerk Neukölln Aktiengesellschaft (FRA:FHW)

FRA:FHW Cash Flow Statement

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

Operating Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	3.62	4.02	5.39	-0.32	5.52
Depreciation & Amortization	6.27	6.26	4.14	3.78	3.7
Other Amortization	0.17	-	-	-	-
Loss (Gain) on Sale of Assets	-0.13	0.14	0.39	-	0.55
Change in Inventory	56.42	-57.25	-4.28	-6.08	-4.43
Change in Accounts Payable	-62.03	53.78	8.44	7.59	0.09
Change in Other Net Operating Assets	-4.06	2.53	0.86	0.63	0.64
Other Operating Activities	4.31	0.12	-0.13	-0.51	-0.86
Operating Cash Flow	4.57	9.59	14.82	5.08	5.21
Operating Cash Flow Growth	-52.33%	-35.32%	191.79%	-2.50%	-67.62%

Investing Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-11.32	-13.94	-14.37	-12.14	-9.55
Sale of Property, Plant & Equipment	0.13	0.58	0.82	-	-
Other Investing Activities	1.82	0.45	0.15	-	-
Investing Cash Flow	-9.38	-12.91	-13.4	-12.14	-9.55

Financing Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Long-Term Debt Issued	-	-	18	7	-
Long-Term Debt Repaid	-2.75	-2.75	-0.46	-	-
Net Debt Issued (Repaid)	-2.75	-2.75	17.54	7	-
Common Dividends Paid	-1.61	-2.76	-	-4.14	-4.14
Other Financing Activities	-0.79	-0.9	0.31	0.41	0.53
Financing Cash Flow	-5.15	-6.41	17.85	3.27	-3.61

Net Cash Flow

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Cash Flow	-9.96	-9.74	19.27	-3.79	-7.96

Free Cash Flow

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	-6.75	-4.35	0.46	-7.06	-4.34
Free Cash Flow Growth	-	-	-	-	-
Free Cash Flow Margin	-9.75%	-6.75%	0.58%	-11.82%	-10.49%
Free Cash Flow Per Share	-2.94	-1.89	0.20	-3.08	-1.89
Levered Free Cash Flow	-10.14	7.38	-9.76	-9.22	-8.77
Unlevered Free Cash Flow	-9.65	7.94	-9.19	-9.18	-8.72

Additional Metrics

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	0.79	0.9	0.9	-	-
Cash Income Tax Paid	1.08	2.6	2.47	-	2.68
Change in Working Capital	-9.68	-0.95	5.03	2.13	-3.7

Data Source: S&P Global Market Intelligence Last updated: Dec 31, 2025

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every six months for this company.

Update frequency:

Semi-annually

Last checked:

Sep 4, 2026

Data Sources Report a data error