Deutsche Rohstoff 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
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	35.98	50.22	65.18	60.77	24.79	-15.51
Depreciation & Amortization	82.39	87.64	63.62	41.8	30.31	31.46
Other Amortization	0.4	0.4	-	-	-	-
Loss (Gain) From Sale of Assets	1.29	1.62	-14.39	1.87	-0.74	-0.29
Asset Writedown & Restructuring Costs	-	-	-0.23	-2.01	2.49	-
Loss (Gain) From Sale of Investments	-2.68	-0.46	-2.88	-	-18.09	4.81
Other Operating Activities	29.46	27.96	29.98	18.9	7.07	2.22
Change in Inventory	-8.37	-7.16	-4.63	-6.68	-12.54	4.94
Change in Accounts Payable	10.36	-4.83	2.62	9.21	19.45	-2.22
Change in Other Net Operating Assets	-5.43	-11.75	-0.01	18.88	-0.93	-11.41
Operating Cash Flow	143.4	143.64	139.26	142.73	51.82	13.99
Operating Cash Flow Growth	-11.66%	3.14%	-2.43%	175.43%	270.41%	0.38%
Capital Expenditures	-116.11	-185.29	-198.44	-82.92	-41.88	-30.73
Sale of Property, Plant & Equipment	-	-	27.88	6.49	-	0
Sale (Purchase) of Intangibles	-1.71	0	9.76	-6.03	-9.32	-5.99
Investment in Securities	-2.34	3.66	10.68	9.66	21.6	-12.14
Other Investing Activities	0.93	1.17	0.76	0.63	0.25	0.13
Investing Cash Flow	-119.24	-180.46	-149.37	-72.16	-29.35	-48.73
Long-Term Debt Issued	-	31.99	82.57	21.33	19.01	7.32
Long-Term Debt Repaid	-	-20.52	-30.32	-29.44	-31.73	-16.66
Net Debt Issued (Repaid)	13.92	11.47	52.25	-8.1	-12.72	-9.34
Issuance of Common Stock	-	-	0.04	0.1	-	-
Repurchase of Common Stock	-11.45	-11.25	-0.16	-16.36	-	-
Common Dividends Paid	-9.56	-8.73	-6.5	-2.67	-	-0.5
Other Financing Activities	-15.08	-12.94	-6.06	-7.7	-6.99	-7.86
Financing Cash Flow	-22.16	-21.45	39.56	-34.73	-19.71	-17.69
Foreign Exchange Rate Adjustments	-2.37	0.89	-1.22	-0.04	0.64	-0.64
Miscellaneous Cash Flow Adjustments	-	-	-	-0	0	-
Net Cash Flow	-0.36	-57.37	28.23	35.79	3.4	-53.07
Free Cash Flow	27.29	-41.65	-59.18	59.82	9.95	-16.74
Free Cash Flow Growth	-	-	-	501.38%	-	-
Free Cash Flow Margin	12.76%	-17.69%	-30.10%	36.16%	13.57%	-43.28%
Free Cash Flow Per Share	5.72	-8.51	-11.82	11.96	2.01	-3.38
Cash Interest Paid	15.08	13.5	7.94	6.73	6.51	7.51
Cash Income Tax Paid	-	-16.71	-17.42	-17.86	-	-
Levered Free Cash Flow	-3.98	-71.59	-81.6	2.47	-0.21	-30.17
Unlevered Free Cash Flow	5.52	-62.88	-75.52	6.77	3.71	-25.73
Change in Working Capital	-3.44	-23.74	-2.01	21.41	5.98	-8.7

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