FRA:OEL 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	0.92	0.25	0.06	-0.7	-0.02
Depreciation & Amortization	15.66	13.61	13.05	11.77	10.9
Other Amortization	-	0.02	-	-	-
Other Operating Activities	5.68	12.07	13.14	17.25	3.34
Change in Accounts Receivable	6.77	1.25	-1.96	-2.58	3.5
Change in Inventory	4.72	0.35	10.08	-12.56	-1.39
Change in Accounts Payable	-	-	-	14.61	7.49
Change in Other Net Operating Assets	-18.51	-2.13	-24.85	-13.04	-1.39
Operating Cash Flow	15.23	25.42	9.53	14.76	22.43
Operating Cash Flow Growth	-40.06%	166.79%	-35.46%	-34.18%	0.42%
Capital Expenditures	-33.21	-36.4	-22.01	-27.61	-17.31
Sale (Purchase) of Intangibles	-0.08	-	-	-	-
Other Investing Activities	0.8	-	-	-	-
Investing Cash Flow	-32.49	-36.4	-22.01	-27.61	-17.31
Short-Term Debt Issued	29.01	3.7	33.31	14.38	1.2
Long-Term Debt Issued	-	20.5	-	-	-
Total Debt Issued	29.01	24.2	33.31	14.38	1.2
Long-Term Debt Repaid	-2.25	-	-	-	-
Total Debt Repaid	-2.25	-	-	-	-
Net Debt Issued (Repaid)	26.76	24.2	33.31	14.38	1.2
Other Financing Activities	-9.51	-13.23	-20.83	-1.52	-6.32
Financing Cash Flow	17.25	10.98	12.49	12.85	-5.12
Net Cash Flow	-0	-	0	-	-
Free Cash Flow	-17.98	-10.98	-12.48	-12.85	5.12
Free Cash Flow Growth	-	-	-	-	-59.79%
Free Cash Flow Margin	-4.92%	-2.55%	-2.48%	-2.41%	1.18%
Free Cash Flow Per Share	-	-14.66	-16.67	-17.16	6.84
Cash Interest Paid	-	5.79	4.72	0.47	1.53
Levered Free Cash Flow	-5.74	-21.23	57	-39.03	-14.12
Unlevered Free Cash Flow	-2.82	-16.05	61.27	-38.04	-12.67
Change in Working Capital	-7.03	-0.54	-16.72	-13.57	8.21