Hampiðjan 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	12.79	12.95	10.42	12.62	15.14
Depreciation & Amortization	15.33	13.99	14.08	7.26	6.53
Other Amortization	-	-	-	0.41	0.36
Loss (Gain) From Sale of Assets	-0.08	-0.71	-0.39	-0.63	-0.67
Other Operating Activities	-2.86	-1.26	0.3	2.82	2.28
Change in Other Net Operating Assets	-8.4	-1.25	-5.27	-16.36	-9.57
Operating Cash Flow	13.91	23.73	19.14	6.11	14.07
Operating Cash Flow Growth	-41.38%	23.97%	213.15%	-56.57%	-24.87%
Capital Expenditures	-20.25	-20.31	-15.72	-8.47	-11.46
Cash Acquisitions	-23.68	-13.13	-1.59	-0.77	-
Sale (Purchase) of Intangibles	-1.81	-1.86	-1.07	-0.57	-2.01
Investment in Securities	3.63	0.54	0.01	-0	-0
Investing Cash Flow	-42.1	-34.76	-18.37	-9.81	-13.48
Short-Term Debt Issued	-	-	-	7.72	0
Long-Term Debt Issued	18.2	14.42	22.35	8.55	5.37
Total Debt Issued	18.2	14.42	22.35	16.27	5.37
Short-Term Debt Repaid	-	-1.02	-4.19	-	-
Long-Term Debt Repaid	-	-10.24	-50.55	-7.7	-4.15
Total Debt Repaid	-	-11.26	-54.73	-7.7	-4.15
Net Debt Issued (Repaid)	18.2	3.17	-32.38	8.57	1.22
Issuance of Common Stock	1.03	-	71.68	-	-
Common Dividends Paid	-4.77	-4.6	-5.87	-6.35	-4.17
Other Financing Activities	-0.54	-0.35	-0.74	-0.67	-0.81
Financing Cash Flow	13.92	-1.78	32.68	1.54	-3.76
Foreign Exchange Rate Adjustments	-0.89	-0.12	-0.12	-0.15	0.44
Miscellaneous Cash Flow Adjustments	0.13	1.39	7.14	-	-
Net Cash Flow	-15.03	-11.55	40.47	-2.3	-2.73
Free Cash Flow	-6.34	3.42	3.43	-2.36	2.61
Free Cash Flow Growth	-	-0.23%	-	-	-75.89%
Free Cash Flow Margin	-1.76%	1.07%	1.06%	-1.22%	1.51%
Free Cash Flow Per Share	-0.01	0.01	0.01	-0.01	0.01
Cash Interest Paid	-	13.35	12.75	3.39	3.38
Cash Income Tax Paid	-	3.02	2.54	2.92	2.98
Levered Free Cash Flow	-13.97	-4.79	-38.63	-5.72	-7.06
Unlevered Free Cash Flow	-6.03	3.67	-30.55	-3.27	-4.98
Change in Working Capital	-8.4	-1.25	-5.27	-16.36	-9.57

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