Savox Communications Oyj Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2013	FY 2012
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '13 Dec 1, 2013	Dec '12 Dec 1, 2012
Net Income	6.93	6.68	2.97	0.63	-	-
Depreciation & Amortization	2.57	2.78	2.92	3.14	-	-
Other Amortization	0.25	0.25	0.25	0.62	-	-
Other Operating Activities	-3.39	-3.66	0.64	0.92	-	-
Change in Accounts Receivable	-5.17	-6.04	-4.33	-0.38	-	-
Change in Inventory	-2.1	-2.15	-2.71	1.61	-	-
Change in Other Net Operating Assets	-0.21	0.68	0.38	-3.11	-	-
Operating Cash Flow	-1.11	-1.46	0.12	3.43	-	-
Operating Cash Flow Growth	-	-	-96.44%	-	-	-
Capital Expenditures	-5.95	-5.83	-4.04	-2.65	-	-
Divestitures	0.01	0.01	-	-	-	-
Investing Cash Flow	-3.28	-3.16	-4.04	-2.65	-	-
Short-Term Debt Issued	-	7.8	11.75	16.21	-	-
Long-Term Debt Issued	-	13.7	1.54	1.01	-	-
Total Debt Issued	23.88	21.5	13.29	17.22	-	-
Short-Term Debt Repaid	-	-10.9	-7.87	-7.61	-	-
Long-Term Debt Repaid	-	-5.87	-1.86	-10.16	-	-
Total Debt Repaid	-19.74	-16.77	-9.73	-17.77	-	-
Net Debt Issued (Repaid)	4.15	4.73	3.56	-0.56	-	-
Issuance of Common Stock	0.07	0.07	0.44	-	-	-
Common Dividends Paid	-	-	-0.05	-0.09	-	-
Other Financing Activities	-0	-0	-	-0	-	-
Financing Cash Flow	4.22	4.8	3.95	-0.65	-	-
Foreign Exchange Rate Adjustments	0.02	-0	-0.16	-0.02	-	-
Miscellaneous Cash Flow Adjustments	0	-	-	0	-	-
Net Cash Flow	-0.16	0.18	-0.12	0.12	-	-
Free Cash Flow	-7.06	-7.29	-3.91	0.78	-	-
Free Cash Flow Margin	-12.43%	-13.00%	-7.45%	1.54%	-	-
Free Cash Flow Per Share	-142.81	-147.54	-80.79	-	-	-
Cash Interest Paid	3.74	3.57	1.19	0.85	-	-
Cash Income Tax Paid	0.35	0.41	0.23	0.37	-	-
Levered Free Cash Flow	-	-7.96	-2.05	-	-	-
Unlevered Free Cash Flow	-	-6.6	-1.04	-	-	-
Change in Working Capital	-7.47	-7.51	-6.66	-1.88	-	-