Easy Software AG (HAM:ESY)

Easy Software AG Cash Flow Statement

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

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	0.39	0.43	-1.07	0.44	-2.11
Depreciation & Amortization	3.81	4.63	4.48	4.35	4.92
Loss (Gain) From Sale of Assets	0	0.01	0.13	-0.02	0.37
Other Operating Activities	6.32	3.43	3.75	0.01	-1.77
Change in Inventory	-0.53	1.14	0.78	1.52	0.73
Change in Accounts Payable	-1.31	-0.57	-1.03	1.57	-0.11
Change in Other Net Operating Assets	-0.17	0.09	-1.35	-7	-
Operating Cash Flow	8.51	9.16	5.69	0.87	2.04
Operating Cash Flow Growth	-7.08%	61.05%	553.56%	-57.31%	-73.37%
Capital Expenditures	-0.2	-0.44	-0.14	-0.53	-0.3
Sale of Property, Plant & Equipment	-	-	-	-	0
Cash Acquisitions	-	-1	-13.42	-	-
Divestitures	-	-	-	-0.01	-0.3
Sale (Purchase) of Intangibles	-	-	-	-0.02	-1
Other Investing Activities	-2.11	-0.11	-2.33	-4.92	-2.56
Investing Cash Flow	-2.3	-1.55	-15.89	-5.46	-4.16
Long-Term Debt Issued	5	-	16.99	4.2	2.8
Long-Term Debt Repaid	-	-3.16	-5	-	-5.43
Net Debt Issued (Repaid)	5	-3.16	11.99	4.2	-2.63
Other Financing Activities	-3.22	-4.71	-3.04	-0.15	-0.27
Financing Cash Flow	1.78	-7.87	8.94	4.05	-2.9
Foreign Exchange Rate Adjustments	-0.04	0.02	-0.01	-0.01	0.05
Net Cash Flow	7.94	-0.24	-1.26	-0.55	-4.97
Free Cash Flow	8.31	8.72	5.55	0.35	1.74
Free Cash Flow Growth	-4.68%	57.21%	1508.12%	-80.14%	-76.17%
Free Cash Flow Margin	13.02%	13.90%	10.89%	0.70%	3.46%
Free Cash Flow Per Share	-	1.16	0.86	0.05	0.27
Cash Interest Paid	-	0.07	0.28	0.15	0.27
Cash Income Tax Paid	-	0.22	0.28	0.21	0.27
Levered Free Cash Flow	13.12	-12.58	25.43	15.28	-6.87
Unlevered Free Cash Flow	13.12	-12.25	25.6	15.37	-6.7
Change in Working Capital	-2.01	0.66	-1.6	-3.91	0.62

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