Ponsse 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	30.49	12.51	18.88	37.11	55.07
Depreciation & Amortization	35.2	25.37	21.96	20.58	15.83
Other Amortization	-	10.66	9.38	7.09	4.31
Loss (Gain) From Sale of Investments	-	0.97	1.17	-	-
Loss (Gain) on Equity Investments	0.28	-0.14	-0.26	-0.15	-0.02
Other Operating Activities	-15.79	13.13	11.25	6.44	-5.32
Change in Accounts Receivable	-15.39	16.95	-17.53	-21.86	-12.84
Change in Inventory	-26.55	22.74	-10.17	-67.09	-22.37
Change in Accounts Payable	15.03	-17.18	-4.45	-4.17	57.53
Operating Cash Flow	23.28	85	30.39	-17.95	102.43
Operating Cash Flow Growth	-72.62%	179.69%	-	-	36.95%
Capital Expenditures	-22.68	-21.59	-35.89	-41.92	-24.86
Sale of Property, Plant & Equipment	0.2	0.56	1.28	0.61	0.78
Cash Acquisitions	-	-	-1.46	-5.52	-
Investing Cash Flow	-22.48	-21.03	-36.07	-46.82	-24.08
Short-Term Debt Issued	40	-	14.12	29.58	-
Long-Term Debt Issued	-	-	10	11.17	-
Total Debt Issued	40	-	24.12	40.75	-
Short-Term Debt Repaid	-48.11	-33.75	-	-	-61.03
Long-Term Debt Repaid	-5.21	-5.71	-4.07	-3.76	-3.11
Total Debt Repaid	-53.32	-39.46	-4.07	-3.76	-64.14
Net Debt Issued (Repaid)	-13.32	-39.46	20.06	36.99	-64.14
Common Dividends Paid	-13.99	-15.4	-16.79	-16.8	-16.8
Other Financing Activities	-	-	-	0	0
Financing Cash Flow	-27.31	-54.86	3.26	20.19	-80.94
Foreign Exchange Rate Adjustments	1.07	0.47	-0.13	0.22	-0.12
Miscellaneous Cash Flow Adjustments	-	-	-	-	-0
Net Cash Flow	-25.44	9.59	-2.54	-44.36	-2.71
Free Cash Flow	0.6	63.41	-5.5	-59.86	77.57
Free Cash Flow Growth	-99.06%	-	-	-	42.28%
Free Cash Flow Margin	0.08%	8.45%	-0.67%	-7.93%	12.75%
Free Cash Flow Per Share	0.02	2.27	-0.20	-2.14	2.77
Cash Interest Paid	2.05	4.92	3.93	1.63	1.06
Cash Income Tax Paid	18.69	8.78	18.97	7.92	18.13
Levered Free Cash Flow	0.46	59.88	5.94	-78.77	46.68
Unlevered Free Cash Flow	0.71	62.88	9.44	-80.13	47.02
Change in Working Capital	-26.91	22.51	-32.15	-93.12	22.32

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