Nakiki SE Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2021	FY 2020	FY 2019	FY 2018	FY 2017
Period Ending	Mar '22 Mar 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018	Dec '17 Dec 31, 2017
Net Income	-10.38	-13.55	-13.75	-14.61	-37.69	-37.82
Depreciation & Amortization	1.7	0.68	1.17	2.14	8.45	6.39
Loss (Gain) From Sale of Assets	-0	-0	-0.01	-0	-0.03	0.04
Asset Writedown & Restructuring Costs	-	1.2	-	-	-	-
Stock-Based Compensation	-0	-0	-	-	-	-0.18
Other Operating Activities	0.13	0.12	2.83	0.13	7.49	3.5
Change in Accounts Receivable	-0.01	-0.05	0.12	0.58	0.54	0.13
Change in Inventory	3.37	0.94	1.1	-0.52	10.7	2.58
Change in Accounts Payable	-0.55	0.55	-0.15	-0.93	-8.1	-3.06
Change in Unearned Revenue	-0.32	-1.41	-0.08	0.71	-1.39	-1.51
Change in Other Net Operating Assets	0.9	0.9	1.41	0.62	1.21	-3.81
Operating Cash Flow	-4.94	-10.39	-7.07	-11.57	-18.73	-27.96
Capital Expenditures	-0.03	-0.03	-0.06	-0.08	-0.09	-0.24
Sale of Property, Plant & Equipment	0	0	0	0	0.03	0.06
Cash Acquisitions	-	-	-	-	-	-0.79
Sale (Purchase) of Intangibles	-0.04	-0	-0.43	-0.15	-0.29	-1.12
Investment in Securities	-	-	-	-	2.5	1.88
Other Investing Activities	0	0	0.01	0.49	-0.31	0.01
Investing Cash Flow	-0.07	-0.03	-0.48	0.26	1.85	-0.2
Long-Term Debt Issued	-	0.01	-	-	-	3.52
Long-Term Debt Repaid	-	-0.66	-1.03	-0.67	-3.56	-0.08
Net Debt Issued (Repaid)	-0.67	-0.65	-1.03	-0.67	-3.56	3.44
Issuance of Common Stock	5.83	7.26	9.59	10.14	5.24	-
Other Financing Activities	-0.62	-0.62	-0.85	-0.92	-0.14	-0.1
Financing Cash Flow	4.54	5.99	7.71	8.55	1.54	3.34
Foreign Exchange Rate Adjustments	0.01	0.02	-0.01	0	0.01	-0.01
Net Cash Flow	-0.45	-4.42	0.15	-2.76	-15.33	-24.84
Free Cash Flow	-4.97	-10.42	-7.13	-11.65	-18.82	-28.2
Free Cash Flow Margin	-9.90%	-20.00%	-9.37%	-16.60%	-17.95%	-14.97%
Free Cash Flow Per Share	-0.97	-2.24	-2.67	-13.52	-61.02	-104.97
Cash Interest Paid	0.1	0.11	0.09	0.08	0.03	0.01
Cash Income Tax Paid	0.01	0.01	0	-0.02	0.05	0.01
Levered Free Cash Flow	-0.07	-4.33	-1.23	-4.87	-1.51	-25.66
Unlevered Free Cash Flow	-0.01	-4.27	-1.18	-4.82	-1.49	-25.66
Change in Working Capital	3.39	0.94	2.4	0.46	2.96	-5.67

Updated Apr 30, 2022. Source: S&P Global Market Intelligence. Standard template. Financial Sources.