Talenom 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	0.46	6.09	4.26	14.55	13.99
Depreciation & Amortization	28.66	23.34	23.94	17.13	12.9
Other Adjustments	4.38	2.85	0.11	-3.58	-1.12
Change in Receivables	-2.18	0.59	-0.7	-2.88	-1.12
Changes in Accounts Payable	0.38	-3.63	1.02	2.23	0.93
Operating Cash Flow	31.7	29.23	28.63	27.45	25.58
Operating Cash Flow Growth	8.48%	2.08%	4.30%	7.29%	9.16%
Capital Expenditures	-1.7	-1.42	-2.82	-0.78	-0.95
Sale of Property, Plant & Equipment	0.26	0.21	0.21	0.16	0.2
Purchases of Intangible Assets	-15.25	-18.71	-17.93	-15.62	-15.55
Purchases of Investments	-0.02	-0	-0.03	0.6	-0.52
Payments for Business Acquisitions	-4.05	-3.12	-13.59	-16.34	-7.57
Investing Cash Flow	-20.76	-23.04	-34.16	-31.98	-24.38
Long-Term Debt Issued	5	15	15	20	40
Long-Term Debt Repaid	-4.16	-9.16	-3.89	-3.39	-32.73
Net Long-Term Debt Issued (Repaid)	0.84	5.85	11.11	16.61	7.27
Issuance of Common Stock	-	-	0.23	2.43	0.01
Net Common Stock Issued (Repurchased)	-	-	0.23	2.43	0.01
Common Dividends Paid	-9.1	-8.64	-8.11	-7.43	-6.48
Other Financing Activities	-3.86	-4.81	-3.38	-0.98	-0.97
Financing Cash Flow	-12.12	-7.6	-0.15	10.63	-0.17
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.04	-0.16	-0.04	-0.25	-0.02
Net Cash Flow	-1.18	-1.42	-5.68	6.1	1.03
Free Cash Flow	30	27.8	25.81	26.67	24.63
Free Cash Flow Growth	7.92%	7.72%	-3.23%	8.28%	8.77%
FCF Margin	27.50%	26.30%	21.20%	26.12%	29.74%
Free Cash Flow Per Share	0.66	0.61	0.57	0.60	0.57
Levered Free Cash Flow	28.64	30.22	36.61	47	30.95
Unlevered Free Cash Flow	34.64	25.81	28.41	30.96	24.27