Vectron Systems AG Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-0.78	-5.27	2.44	-2.31
Depreciation & Amortization	3.71	1.5	1.58	1.34
Loss (Gain) From Sale of Assets	-	-	-	0.05
Other Operating Activities	-0.9	0.37	1.02	-0.4
Change in Inventory	20.78	3.01	3.86	-2.04
Change in Accounts Payable	-15.67	-1.69	1.42	1.28
Change in Other Net Operating Assets	0.06	0.03	-0.13	0
Operating Cash Flow	7.2	-2.05	10.18	-2.08
Capital Expenditures	-0.53	-0.09	-0.45	-1.18
Cash Acquisitions	-8.76	-0.12	-	-
Sale (Purchase) of Intangibles	-0.54	-0.02	-1.17	-0.05
Investment in Securities	-	-	1.69	-
Investing Cash Flow	-9.83	-0.23	0.06	-1.23
Long-Term Debt Issued	1.37	1.6	4.85	2.99
Long-Term Debt Repaid	-3.17	-6.23	-3.26	-13.35
Net Debt Issued (Repaid)	-1.8	-4.64	1.59	-10.36
Issuance of Common Stock	-	-	0.05	11.03
Other Financing Activities	-0.33	-0.35	-0.3	-0.36
Financing Cash Flow	-2.13	-4.99	1.34	0.31
Foreign Exchange Rate Adjustments	-	-0.02	-0.02	-0.02
Miscellaneous Cash Flow Adjustments	0	-	-	-
Net Cash Flow	-4.76	-7.29	11.56	-3.01
Free Cash Flow	6.67	-2.14	9.73	-3.26
Free Cash Flow Margin	23.85%	-8.50%	25.44%	-13.03%
Free Cash Flow Per Share	0.83	-0.27	1.21	-0.41
Cash Interest Paid	0.33	0.35	0.3	0.36
Cash Income Tax Paid	0.26	-	-	-
Levered Free Cash Flow	4.91	-3.84	10.66	-2.04
Unlevered Free Cash Flow	5.01	-3.63	10.83	-1.82
Change in Working Capital	5.17	1.35	5.15	-0.75

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