Evli Oyj Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	30.3	44.6	28.8	20.7	38.8	23.5
Depreciation & Amortization	2.8	3	2.5	2.51	2.4	3.7
Other Amortization	0.7	0.7	2.3	2.5	2.4	2.3
Other Operating Activities	9.4	-5.9	5	6.49	17.4	6.1
Change in Other Net Operating Assets	-10.2	2	5.5	75.7	-1.2	-16.2
Operating Cash Flow	33	44.4	44.1	107.9	59.8	19.4
Operating Cash Flow Growth	3.45%	0.68%	-59.13%	80.44%	208.25%	-
Capital Expenditures	-0.1	-0.1	-	-	-0.2	-0.2
Cash Acquisitions	-	-2.8	-	-3	-	-
Sale (Purchase) of Intangibles	-0.1	-1.6	-1.4	-0.8	-0.6	-0.6
Other Investing Activities	0.4	0.4	0.4	0.2	1.8	-
Investing Cash Flow	0.2	-4.1	-1	-3.6	1	-0.8
Long-Term Debt Issued	-	2.7	3.3	-	7.9	-
Long-Term Debt Repaid	-	-2.6	-2.1	-15.5	-25.8	-2.8
Net Debt Issued (Repaid)	-4.1	0.1	1.2	-15.5	-17.9	-2.8
Issuance of Common Stock	-	-	-	9.6	-	-
Repurchase of Common Stock	-	-	-	-	-2.5	-0.8
Common Dividends Paid	-31.2	-30.7	-30.2	-25.3	-17.4	-15.3
Other Financing Activities	-4.3	-4.2	-3.5	-4.2	-3.2	-1
Financing Cash Flow	-39.6	-34.8	-32.5	-35.4	-41	-19.9
Miscellaneous Cash Flow Adjustments	-0.4	-0.3	-	-1.3	-	-
Net Cash Flow	-6.8	5.2	10.6	67.6	19.8	-1.3
Free Cash Flow	32.9	44.3	44.1	107.9	59.6	19.2
Free Cash Flow Growth	3.14%	0.45%	-59.13%	81.04%	210.42%	-
Free Cash Flow Margin	27.12%	36.22%	38.41%	107.15%	49.87%	22.86%
Free Cash Flow Per Share	1.21	1.62	1.61	4.22	2.43	-
Cash Income Tax Paid	8	8	6.9	9.8	7.6	5
Levered Free Cash Flow	54.24	36.56	32.33	8.54	52.5	-
Unlevered Free Cash Flow	57.05	39.56	34.89	9.47	53	-
Change in Net Working Capital	-30.4	-5.4	-3	15.3	-12	-

Updated Feb 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.