Incap Oyj (HEL:ICP1V)

Incap Oyj 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	13.97	22.73	19.82	27.6	21.06
Depreciation & Amortization	5.98	5.72	4.5	3.7	3.35
Other Amortization	-	0.01	0.01	0.01	0.01
Loss (Gain) From Sale of Assets	-	-	-0.02	-0	-0
Asset Writedown & Restructuring Costs	-	-0.07	0.88	-0	-0.01
Provision & Write-off of Bad Debts	-	0.3	-0.36	0.92	-
Other Operating Activities	4.7	-2.77	-0.83	3.23	1.02
Change in Accounts Receivable	2.51	-8.9	17.93	-5.42	-7.78
Change in Inventory	0.25	13.2	25.91	-35.59	-34.62
Change in Other Net Operating Assets	-0.39	8.42	-23.18	4.75	26.63
Operating Cash Flow	27.01	38.64	44.65	-0.81	9.67
Operating Cash Flow Growth	-30.10%	-13.47%	-	-	105.33%
Capital Expenditures	-8.75	-5.59	-6.88	-5.47	-4.52
Sale of Property, Plant & Equipment	0.19	0	0.05	0.05	-
Cash Acquisitions	-	-2.89	-12.48	-	-0.65
Other Investing Activities	-	1.77	-	-	-
Investing Cash Flow	-8.56	-6.71	-19.3	-5.42	-5.17
Long-Term Debt Issued	0.3	0.17	27.45	16.29	6.89
Long-Term Debt Repaid	-4.07	-3.93	-17.36	-11.23	-6.08
Net Debt Issued (Repaid)	-3.76	-3.76	10.09	5.06	0.81
Financing Cash Flow	-3.76	-3.76	10.09	5.06	0.81
Foreign Exchange Rate Adjustments	-6.1	1.45	-0.44	-0.52	0.05
Miscellaneous Cash Flow Adjustments	-	-	-0	-	-
Net Cash Flow	8.58	29.62	34.99	-1.69	5.35
Free Cash Flow	18.26	33.05	37.78	-6.27	5.15
Free Cash Flow Growth	-44.75%	-12.52%	-	-	168.74%
Free Cash Flow Margin	8.42%	14.30%	17.04%	-2.38%	3.03%
Free Cash Flow Per Share	0.62	1.12	1.28	-0.21	0.18
Cash Interest Paid	1.89	2.08	1.11	0.86	0.56
Cash Income Tax Paid	8.14	7.96	8.38	7.19	4.53
Levered Free Cash Flow	17.86	23.92	28.89	-8.76	-2.45
Unlevered Free Cash Flow	21.83	25.19	29.88	-8.34	-2.23
Change in Working Capital	2.36	12.72	20.66	-36.25	-15.76

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