NoHo Partners Oyj 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	32.6	11.3	7.9	1.5	-10.6
Depreciation & Amortization	56.8	59.7	52.3	46.4	43.9
Other Amortization	-	0.1	0.2	0.5	0.5
Asset Writedown & Restructuring Costs	-	0.1	0.6	0.9	2.7
Loss (Gain) on Equity Investments	-0.1	-	-	-	-0.3
Other Operating Activities	-21.6	3	6	16.2	-3.7
Change in Accounts Receivable	-2.7	0.4	-4.2	-4.8	-1.9
Change in Inventory	0.2	-2.7	-1.2	-0.5	-1.3
Change in Accounts Payable	0.8	3.1	9.5	9.6	15.7
Operating Cash Flow	66	75	71.1	69.8	45
Operating Cash Flow Growth	-12.00%	5.49%	1.86%	55.11%	433.50%
Capital Expenditures	-10.6	-12.5	-17.3	-14.7	-9.2
Cash Acquisitions	-8.6	-7.6	-32.4	-6	-4.6
Divestitures	0.2	0.6	20.6	0.4	0.3
Investment in Securities	-	7.1	0.2	4.2	9
Other Investing Activities	-0.1	-0.7	1.5	0.5	-0.2
Investing Cash Flow	-19.1	-13.1	-27.4	-15.6	-4.7
Short-Term Debt Issued	-	-	7.9	3.4	-
Long-Term Debt Issued	12.8	119.9	21.5	-	7
Total Debt Issued	12.8	119.9	29.4	3.4	7
Short-Term Debt Repaid	-3.4	-10.2	-	-	-4.7
Long-Term Debt Repaid	-46.9	-156.1	-47.6	-56	-38
Total Debt Repaid	-50.3	-166.3	-47.6	-56	-42.7
Net Debt Issued (Repaid)	-37.5	-46.4	-18.2	-52.6	-35.7
Common Dividends Paid	-9.7	-8.7	-10.1	-	-
Other Financing Activities	-2.3	-3.3	-9.2	-2.8	-1.4
Financing Cash Flow	-49.5	-58.4	-37.5	-55.4	-37.1
Miscellaneous Cash Flow Adjustments	-7.9	-	-0.1	-	0.1
Net Cash Flow	-10.5	3.5	6.1	-1.2	3.3
Free Cash Flow	55.4	62.5	53.8	55.1	35.8
Free Cash Flow Growth	-11.36%	16.17%	-2.36%	53.91%	1415.67%
Free Cash Flow Margin	15.47%	14.63%	14.45%	17.61%	19.24%
Free Cash Flow Per Share	2.62	2.94	2.56	2.69	1.86
Cash Interest Paid	19.5	23.5	18.3	12.9	11.2
Cash Income Tax Paid	2.5	3.3	4.3	2.1	1.3
Levered Free Cash Flow	47.6	87.06	58.51	57.4	3.83
Unlevered Free Cash Flow	57.73	100	69.45	65.4	11.26
Change in Working Capital	-1.7	0.8	4.1	4.3	12.5

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