SMA Solar Technology AG 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	2015 - 2019
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	2015 - 2019
Net Income	-297	-117.73	225.67	55.82	-23.17	28.09	Upgrade
Depreciation & Amortization	108.8	37.63	30.73	29.22	30.62	32.44	Upgrade
Other Amortization	37.08	39.48	10.73	8.91	11.05	11.14	Upgrade
Loss (Gain) From Sale of Assets	4.85	1.71	1.69	-20.64	0.41	2.96	Upgrade
Other Operating Activities	348.89	149.74	63.79	-40.67	65.51	1.63	Upgrade
Change in Accounts Receivable	-22.66	56.42	-126.68	-12.93	-21.27	23.02	Upgrade
Change in Inventory	50.15	-118.22	-263.15	-45.44	-23.42	0.89	Upgrade
Change in Accounts Payable	-14.65	-156.73	170.35	-0.58	-10.18	-30.53	Upgrade
Change in Other Net Operating Assets	-12.37	-5.11	27.64	54.98	64.7	-101.02	Upgrade
Operating Cash Flow	203.09	-112.82	140.78	28.66	94.26	-31.38	Upgrade
Operating Cash Flow Growth	-	-	391.13%	-69.59%	-	-	Upgrade
Capital Expenditures	-21.65	-46.82	-44.41	-25.9	-17.57	-20.23	Upgrade
Sale of Property, Plant & Equipment	18.58	18.59	0.21	0.12	0.23	0.2	Upgrade
Sale (Purchase) of Intangibles	-34.34	-43.13	-39.95	-35.93	-29.94	-18.55	Upgrade
Investment in Securities	-15.01	42.49	-1.84	104.22	-34.34	2.04	Upgrade
Investing Cash Flow	-52.42	-28.87	-85.99	42.52	-81.62	-36.53	Upgrade
Long-Term Debt Issued	-	145.5	6.44	-	-	-	Upgrade
Long-Term Debt Repaid	-	-10.92	-9.02	-19.34	-10.35	-12.37	Upgrade
Net Debt Issued (Repaid)	-91.03	134.58	-2.58	-19.34	-10.35	-12.37	Upgrade
Common Dividends Paid	-	-17.35	-	-	-10.41	-	Upgrade
Financing Cash Flow	-91.03	117.23	-2.58	-19.34	-20.76	-12.37	Upgrade
Foreign Exchange Rate Adjustments	-1.79	0.85	1.82	-0.47	-1.61	-10.8	Upgrade
Miscellaneous Cash Flow Adjustments	0	-	-	-	-	-	Upgrade
Net Cash Flow	57.87	-23.62	54.03	51.38	-9.73	-91.09	Upgrade
Free Cash Flow	181.44	-159.65	96.36	2.77	76.69	-51.61	Upgrade
Free Cash Flow Growth	-	-	3380.10%	-96.39%	-	-	Upgrade
Free Cash Flow Margin	11.30%	-10.43%	5.06%	0.26%	7.80%	-5.03%	Upgrade
Free Cash Flow Per Share	5.23	-4.60	2.78	0.08	2.21	-1.49	Upgrade
Cash Interest Paid	7.46	4.83	1.54	0.8	0.91	1	Upgrade
Cash Income Tax Paid	8	8.98	21.21	5.55	-11.99	-2.26	Upgrade
Levered Free Cash Flow	301.32	-106.12	-15.14	-16.29	-12.78	-68.07	Upgrade
Unlevered Free Cash Flow	310.52	-100.26	-12.1	-14.04	-11.74	-67.14	Upgrade
Change in Working Capital	0.48	-223.65	-191.84	-3.97	9.83	-107.64	Upgrade

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