Fiskars Oyj Abp 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	9.3	27.1	69.9	98.2	86.6
Depreciation & Amortization	84.1	65.9	53.9	48.1	49.7
Other Amortization	-	16.6	12.1	11.2	11.8
Loss (Gain) From Sale of Assets	26.6	-1	-0.4	0.6	-0.9
Asset Writedown & Restructuring Costs	-4.5	-6.5	-4.8	-1	-1.2
Other Operating Activities	1.5	-18.4	-20.9	-9.6	33.8
Change in Inventory	-11.2	46.2	114.9	-89.7	-96
Change in Other Net Operating Assets	-5	-17.6	-3.9	-119.2	39.1
Operating Cash Flow	100.8	112.3	220.8	-61.4	122.9
Operating Cash Flow Growth	-10.24%	-49.14%	-	-	-39.04%
Capital Expenditures	-43.5	-52.5	-50.8	-48.1	-34.4
Sale of Property, Plant & Equipment	0.7	1.7	0.9	45.4	1.8
Cash Acquisitions	-	-	-121.3	-	-
Divestitures	-	-	-	-9.2	0.9
Investment in Securities	0.8	1.1	0.9	3.9	-2.2
Other Investing Activities	0.2	0.2	0.5	0.2	0.2
Investing Cash Flow	-41.8	-49.5	-169.8	-7.8	-33.7
Short-Term Debt Issued	73.9	-	-	129.3	12.8
Long-Term Debt Issued	-	-	198.8	130.1	-
Total Debt Issued	73.9	-	198.8	259.4	12.8
Short-Term Debt Repaid	-	-25.4	-145.6	-	-
Long-Term Debt Repaid	-40.8	-40.8	-31.2	-26.8	-86.9
Total Debt Repaid	-40.8	-66.2	-176.8	-26.8	-86.9
Net Debt Issued (Repaid)	33.1	-66.2	22	232.6	-74.1
Repurchase of Common Stock	-3.6	-0.6	-0.4	-18	-
Common Dividends Paid	-67.9	-63.3	-64.8	-61.8	-48.8
Other Financing Activities	1.3	1.5	3.2	-3	-0.4
Financing Cash Flow	-37.1	-128.6	-40	149.8	-123.3
Foreign Exchange Rate Adjustments	-0.1	-0.6	0.4	3.7	3.3
Miscellaneous Cash Flow Adjustments	-	-	0.1	-	-0.1
Net Cash Flow	21.8	-66.4	11.5	84.3	-30.9
Free Cash Flow	57.3	59.8	170	-109.5	88.5
Free Cash Flow Growth	-4.18%	-64.82%	-	-	-48.43%
Free Cash Flow Margin	5.03%	5.17%	15.05%	-8.77%	7.06%
Free Cash Flow Per Share	0.74	0.74	2.10	-1.35	1.08
Cash Interest Paid	-	29.4	25.5	-	-
Cash Income Tax Paid	-	12.1	11.9	29.2	36.4
Levered Free Cash Flow	57.55	60.79	67.16	-77.74	86.38
Unlevered Free Cash Flow	57.55	80.48	84.35	-71.36	92.44
Change in Working Capital	-16.2	28.6	111	-208.9	-56.9

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.