Olvi 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	64	61.67	38.25	7.98	47.86
Depreciation & Amortization	26.7	25.82	24.78	60.74	27.01
Loss (Gain) From Sale of Assets	0.25	-0.01	0.48	0.23	0.26
Asset Writedown & Restructuring Costs	-	-	-	3.8	-
Loss (Gain) on Equity Investments	-0.06	-0.05	-0.05	-0.05	-0.04
Other Operating Activities	-1.81	2.63	-4.06	-0.14	0.53
Change in Accounts Receivable	-6.18	-5.95	-20.28	-9.58	-5.88
Change in Inventory	-0.49	-2.54	-6.38	-12.35	-8.68
Change in Accounts Payable	-1.63	4.48	-4.79	16.54	28.56
Operating Cash Flow	80.8	86.06	27.95	67.16	89.61
Operating Cash Flow Growth	-6.11%	207.85%	-58.38%	-25.05%	36.19%
Capital Expenditures	-53.68	-37.86	-23.69	-36.12	-28.83
Sale of Property, Plant & Equipment	0.39	0.84	0.59	0.98	1.07
Cash Acquisitions	0.01	-	-2.74	-0.38	-11.12
Sale (Purchase) of Intangibles	-0.65	-1.61	-1.86	-1.28	-2.38
Investment in Securities	-0.02	-	-	-0.13	-0.03
Other Investing Activities	0.03	0.07	0.04	-	0.02
Investing Cash Flow	-53.91	-38.56	-27.66	-36.92	-41.28
Long-Term Debt Issued	34.09	17.31	4.58	11.35	0.88
Long-Term Debt Repaid	-4.42	-19.78	-6.17	-11.67	-12.37
Net Debt Issued (Repaid)	29.68	-2.48	-1.59	-0.32	-11.49
Issuance of Common Stock	-	-	-	-	0.55
Repurchase of Common Stock	-	-	-0.6	-0.64	-0.87
Common Dividends Paid	-27	-24.91	-25.34	-25.27	-23.24
Other Financing Activities	-25.44	-	-	-	-
Financing Cash Flow	-22.76	-27.38	-27.53	-26.23	-35.05
Foreign Exchange Rate Adjustments	1.42	-0.82	-2.52	-1.55	0.36
Net Cash Flow	5.54	19.29	-29.75	2.47	13.65
Free Cash Flow	27.12	48.2	4.27	31.05	60.78
Free Cash Flow Growth	-43.74%	1029.58%	-86.26%	-48.91%	70.73%
Free Cash Flow Margin	4.08%	7.34%	0.68%	5.32%	13.15%
Free Cash Flow Per Share	1.31	2.33	0.21	1.50	2.94
Cash Interest Paid	0.59	0.48	0.41	0.45	0.59
Cash Income Tax Paid	21.53	17.61	15.76	13.86	9.69
Levered Free Cash Flow	-12.83	38.1	6.13	51.42	44.22
Unlevered Free Cash Flow	-12.12	38.61	6.49	51.79	44.53
Change in Working Capital	-8.3	-4.01	-31.45	-5.39	14

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