Alternus Clean Energy Cash Flow Statement

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

Millions USD. 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	34.87	21.08	-69.46	-18.45	6.78	-4.81
Depreciation & Amortization	0.17	0.22	1.67	3.68	6.62	2.04
Other Amortization	1.1	0.89	2.39	3.87	4.27	-
Loss (Gain) on Sale of Assets	-15.59	1.3	3.89	-	5.55	-
Asset Writedown	3.26	3.26	-	-	-	-
Stock-Based Compensation	2.66	0.32	-	-	0.41	0.36
Change in Accounts Receivable	-2.03	-0.03	2.4	-2.75	-9.35	-0.17
Change in Accounts Payable	8.97	12.79	1.22	-1.23	7.08	10.24
Change in Other Net Operating Assets	3.15	0.86	8.15	7.11	-1.59	0.11
Other Operating Activities	5.56	1.92	15.92	-0.88	-31.95	-7.76
Net Cash from Discontinued Operations	54.34	49.76	47.02	1.26	-	-
Operating Cash Flow	96.45	92.37	13.21	-7.39	-12.17	0.01
Operating Cash Flow Growth	500.47%	599.14%	-	-	-	-77.25%
Capital Expenditures	4.87	-1.68	-17.89	-4.97	-122.39	-1.31
Sale of Property, Plant & Equipment	-	-	17.26	-	-	-
Other Investing Activities	-45.93	23.09	-0.12	-12.43	-6.16	-
Investing Cash Flow	-41.07	21.41	-0.76	-17.4	-128.55	-1.31
Long-Term Debt Issued	-	6.78	15.47	23.96	169.25	-
Total Debt Issued	5.77	6.78	15.47	23.96	169.25	0.01
Short-Term Debt Repaid	-	-	-	-9.28	-	-
Long-Term Debt Repaid	-	-5.6	-0.21	-	-41.13	-
Total Debt Repaid	-3.03	-5.6	-0.21	-9.28	-41.13	-
Net Debt Issued (Repaid)	2.74	1.18	15.26	14.68	128.11	0.01
Issuance of Common Stock	-	-	10.71	21.73	35.13	-
Common Dividends Paid	-	-	-4.58	-30	-	-
Other Financing Activities	-57.31	-137.73	-17.45	5.92	-	3.03
Financing Cash Flow	-54.59	-136.55	3.93	12.33	163.24	3.03
Foreign Exchange Rate Adjustments	-1.76	-1.64	0.43	-0.56	2.49	0
Net Cash Flow	-0.97	-24.4	16.82	-13.02	25.01	1.74
Free Cash Flow	101.31	90.69	-4.68	-12.36	-134.56	-1.3
Free Cash Flow Margin	326816.13%	29161.09%	-134.55%	-72.34%	-642.93%	-64.62%
Free Cash Flow Per Share	330.54	5137.43	-323.42	-1075.04	-	-
Cash Interest Paid	2.9	6.1	7.32	3.83	15.59	0.27
Cash Income Tax Paid	-	-	2.49	2.02	-	-
Levered Free Cash Flow	-67.38	-62.52	41.49	-2.6	-132.53	-
Unlevered Free Cash Flow	-63.88	-57.6	42.62	-0.06	-125.99	-
Change in Working Capital	10.09	13.63	11.77	3.14	-3.85	10.18

Source: S&P Global Market Intelligence. Utility template. Financial Sources.