Cairn Homes 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	Jun '25 Jun 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	99.37	114.57	85.43	81.03	43.24	12.71	Upgrade
Depreciation & Amortization	1.23	1.2	0.99	1.29	0.61	0.56	Upgrade
Other Amortization	1.53	1.53	1.18	0.47	0.2	0.14	Upgrade
Stock-Based Compensation	6.04	6.08	5.75	5.03	3.5	-0.28	Upgrade
Other Operating Activities	12.29	17.35	13.72	10.45	8.04	7.76	Upgrade
Change in Accounts Receivable	-79.39	-98.26	-33.61	8.04	-17.09	0.31	Upgrade
Change in Inventory	-110.7	83.49	26.46	-24.63	30.08	-70.18	Upgrade
Change in Accounts Payable	36.12	8.7	7.1	12.21	19.94	8.41	Upgrade
Operating Cash Flow	-33.51	134.66	107.02	93.89	88.52	-40.56	Upgrade
Operating Cash Flow Growth	-	25.83%	13.98%	6.07%	-	-	Upgrade
Capital Expenditures	-2.3	-2.66	-1.69	-5.6	-0.41	-0.18	Upgrade
Sale (Purchase) of Intangibles	-1.23	-1.74	-2.4	-2.08	-1.08	-0.01	Upgrade
Investing Cash Flow	-3.53	-4.4	-4.09	-7.69	-1.49	-0.2	Upgrade
Long-Term Debt Issued	-	392.85	317.5	354.81	170	194	Upgrade
Total Debt Issued	413.66	392.85	317.5	354.81	170	194	Upgrade
Long-Term Debt Repaid	-	-386	-315.76	-334.4	-224.36	-140.31	Upgrade
Total Debt Repaid	-360.72	-386	-315.76	-334.4	-224.36	-140.31	Upgrade
Net Debt Issued (Repaid)	52.94	6.85	1.74	20.41	-54.36	53.69	Upgrade
Issuance of Common Stock	0.33	0.8	1.49	-	-	-	Upgrade
Repurchase of Common Stock	-49.02	-75.6	-45.89	-75.14	-	-23.75	Upgrade
Common Dividends Paid	-51.6	-44.72	-41.9	-40.69	-19.95	-	Upgrade
Other Financing Activities	-11.26	-15.52	-14.53	-9.1	-7.21	-11.47	Upgrade
Financing Cash Flow	-58.61	-128.19	-99.09	-104.52	-81.52	18.47	Upgrade
Net Cash Flow	-95.65	2.07	3.84	-18.32	5.5	-22.28	Upgrade
Free Cash Flow	-35.81	132.01	105.33	88.29	88.11	-40.74	Upgrade
Free Cash Flow Growth	-	25.32%	19.30%	0.21%	-	-	Upgrade
Free Cash Flow Margin	-4.60%	15.35%	15.80%	14.30%	20.78%	-15.56%	Upgrade
Free Cash Flow Per Share	-0.06	0.20	0.15	0.12	0.12	-0.05	Upgrade
Cash Interest Paid	11.26	14.9	14.07	9.1	7.21	8.97	Upgrade
Cash Income Tax Paid	19.82	17.88	14.39	11.64	7.1	3.97	Upgrade
Levered Free Cash Flow	-69.11	93.36	63.07	52.4	66.97	-54.22	Upgrade
Unlevered Free Cash Flow	-60.56	102.55	71.53	57.89	71.15	-48.54	Upgrade
Change in Working Capital	-153.97	-6.07	-0.06	-4.39	32.93	-61.45	Upgrade

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