Ponsse Oyj Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	35.91	12.51	18.88	37.11	55.07	32.28
Depreciation & Amortization	25.07	25.37	21.96	20.58	15.83	18.9
Other Amortization	10.66	10.66	9.38	7.09	4.31	5.73
Loss (Gain) From Sale of Investments	0.97	0.97	1.17	-	-	-
Loss (Gain) on Equity Investments	0.24	-0.14	-0.26	-0.15	-0.02	-0.09
Other Operating Activities	-13.7	13.13	11.25	6.44	-5.32	12.58
Change in Accounts Receivable	-11.89	16.95	-17.53	-21.86	-12.84	9.45
Change in Inventory	-7.17	22.74	-10.17	-67.09	-22.37	1.97
Change in Accounts Payable	12.8	-17.18	-4.45	-4.17	57.53	-7.57
Change in Other Net Operating Assets	-	-	-	-	-	1.53
Operating Cash Flow	52.89	85	30.39	-17.95	102.43	74.79
Operating Cash Flow Growth	-26.24%	179.69%	-	-	36.95%	71.19%
Capital Expenditures	-21.93	-21.59	-35.89	-41.92	-24.86	-20.27
Sale of Property, Plant & Equipment	0.22	0.56	1.28	0.61	0.78	0.25
Cash Acquisitions	-	-	-1.46	-5.52	-	-
Other Investing Activities	0	-	-	-	-	-
Investing Cash Flow	-21.71	-21.03	-36.07	-46.82	-24.08	-20.02
Short-Term Debt Issued	-	-	14.12	29.58	-	28.68
Long-Term Debt Issued	-	-	10	11.17	-	-
Total Debt Issued	-	-	24.12	40.75	-	28.68
Short-Term Debt Repaid	-	-33.75	-	-	-61.03	-
Long-Term Debt Repaid	-	-5.71	-4.07	-3.76	-3.11	-1.27
Total Debt Repaid	-14.03	-39.46	-4.07	-3.76	-64.14	-1.27
Net Debt Issued (Repaid)	-14.03	-39.46	20.06	36.99	-64.14	27.41
Common Dividends Paid	-13.99	-15.4	-16.79	-16.8	-16.8	-8.4
Other Financing Activities	0	-	-	0	0	-
Financing Cash Flow	-28.01	-54.86	3.26	20.19	-80.94	19.01
Foreign Exchange Rate Adjustments	0.8	0.47	-0.13	0.22	-0.12	1.12
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-0	-
Net Cash Flow	3.96	9.59	-2.54	-44.36	-2.71	74.91
Free Cash Flow	30.96	63.41	-5.5	-59.86	77.57	54.52
Free Cash Flow Growth	-33.45%	-	-	-	42.28%	260.58%
Free Cash Flow Margin	4.11%	8.45%	-0.67%	-7.93%	12.75%	8.56%
Free Cash Flow Per Share	1.25	2.27	-0.20	-2.14	2.77	1.95
Cash Interest Paid	3.26	4.92	3.93	1.63	1.06	1.07
Cash Income Tax Paid	14.24	8.78	18.97	7.92	18.13	10.04
Levered Free Cash Flow	23.45	59.88	5.94	-78.77	46.68	56.31
Unlevered Free Cash Flow	26.45	62.88	9.44	-80.13	47.02	57.19
Change in Working Capital	-6.26	22.51	-32.15	-93.12	22.32	5.38

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.