HEL:ESENSE 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	1.17	-30.16	-8.93	-9.17	4.3
Depreciation & Amortization	8.43	19.66	9.15	8.44	8.28
Other Amortization	0.06	0.47	0.23	0.26	0.69
Loss (Gain) From Sale of Assets	-26.52	-0.12	-1	-0.85	-1.98
Asset Writedown & Restructuring Costs	0.39	8.49	0.07	0.03	0.83
Loss (Gain) on Equity Investments	0.94	0.71	0.25	0.19	-0.1
Other Operating Activities	6.75	1.13	-2.84	5.92	-11.14
Change in Accounts Receivable	13.19	5.01	-6.33	-32.34	-4.83
Change in Inventory	-4.08	3.39	-5	-6.36	-2.62
Change in Accounts Payable	-5.95	7.74	-0.81	35.8	-9.05
Operating Cash Flow	-5.61	16.31	-15.2	1.91	-15.61
Capital Expenditures	-2.49	-2.79	-2.22	-3.27	-1.41
Sale of Property, Plant & Equipment	3.3	0.25	0.56	1.75	15.17
Cash Acquisitions	-	-	-	-	-0.15
Divestitures	13.16	1.15	0.54	-	0.28
Investment in Securities	-	-	-2.21	-8.42	-2.56
Other Investing Activities	-	0.06	0.25	0.66	0.2
Investing Cash Flow	13.97	-1.33	-3.07	-9.28	11.54
Long-Term Debt Issued	20.56	20.81	19.28	26.46	14.96
Total Debt Issued	20.56	20.81	19.28	26.46	14.96
Long-Term Debt Repaid	-24.53	-27.2	-26.82	-9.95	-27.38
Total Debt Repaid	-24.53	-27.2	-26.82	-9.95	-27.38
Net Debt Issued (Repaid)	-3.97	-6.39	-7.54	16.51	-12.42
Issuance of Common Stock	-	-	-	2.2	28.22
Common Dividends Paid	-	-	-	-1.61	-
Other Financing Activities	-0.8	-	-0	-0.19	-0.26
Financing Cash Flow	-4.77	-6.39	-9.19	16.91	15.54
Miscellaneous Cash Flow Adjustments	0	-0	0	-	-0
Net Cash Flow	3.59	8.58	-27.46	9.54	11.47
Free Cash Flow	-8.11	13.52	-17.42	-1.36	-17.01
Free Cash Flow Margin	-2.64%	3.18%	-4.79%	-0.48%	-7.10%
Free Cash Flow Per Share	-0.42	0.82	-1.06	-0.09	-1.40
Cash Interest Paid	4.58	5.11	3.92	1.21	1.38
Cash Income Tax Paid	0.03	0.52	2.89	0.1	-1.38
Levered Free Cash Flow	4.27	95.9	-8.27	14.66	-10.67
Unlevered Free Cash Flow	15.07	100.54	-3.92	15.88	-9.01
Change in Working Capital	3.16	16.14	-12.14	-2.9	-16.49

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