BMIT Technologies p.l.c. (MSE:BMIT)

BMIT Technologies p.l.c. Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	3.43	4.17	4.72	5.36	5.06
Depreciation & Amortization	3.81	3.69	2.04	2.12	2.3
Other Amortization	0.02	0.02	0.01	0.01	0.01
Loss (Gain) From Sale of Assets	-	-	0.01	0	0.03
Loss (Gain) on Equity Investments	-0.17	-	-	-	-
Provision & Write-off of Bad Debts	0.03	0.03	0.02	-0.01	0.04
Other Operating Activities	0.17	0.32	-0.17	-0.39	-0.26
Change in Accounts Receivable	-0.51	7.09	-9.31	0.05	2.18
Change in Inventory	-0	-0.01	-0.02	-0.01	-0.01
Change in Accounts Payable	0.19	-7.71	8.02	-0.27	0.61
Operating Cash Flow	6.97	7.59	5.32	6.86	9.95
Operating Cash Flow Growth	-8.21%	42.77%	-22.49%	-31.05%	50.39%
Capital Expenditures	-1.42	-2.28	-1.22	-1.04	-1.66
Sale of Property, Plant & Equipment	-	-	-	0.21	0
Cash Acquisitions	-0.19	-	-	-	-
Sale (Purchase) of Intangibles	-0.01	-	-30.88	-	-
Investment in Securities	-25.32	-	-	-0.02	-
Investing Cash Flow	-26.93	-2.28	-32.11	-0.85	-1.66
Long-Term Debt Issued	19.22	-	29.78	-	-
Long-Term Debt Repaid	-0.54	-0.94	-0.49	-0.48	-0.46
Net Debt Issued (Repaid)	18.68	-0.94	29.29	-0.48	-0.46
Common Dividends Paid	-1.72	-2.1	-5	-5.08	-5.95
Financing Cash Flow	16.96	-3.04	24.29	-5.56	-6.41
Net Cash Flow	-3	2.27	-2.5	0.45	1.89
Free Cash Flow	5.55	5.31	4.09	5.82	8.29
Free Cash Flow Growth	4.52%	29.75%	-29.62%	-29.83%	485.45%
Free Cash Flow Margin	15.20%	15.81%	14.28%	22.56%	32.77%
Free Cash Flow Per Share	0.03	0.03	0.02	0.03	0.04
Cash Interest Paid	1.88	1.67	0.34	0.24	0.27
Cash Income Tax Paid	2.87	2.85	3.1	3.38	3.29
Levered Free Cash Flow	7.81	6.89	-26.16	5.49	8.58
Unlevered Free Cash Flow	9.01	7.97	-25.97	5.62	8.72
Change in Working Capital	-0.32	-0.63	-1.31	-0.22	2.78

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.