FINEOS Corporation Holdings plc (FNCHF)

FNCHF Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2024	Dec 31, 2023	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	-5.8	-13.79	-21.42	-26	-12.49
Depreciation & Amortization	3.04	3.54	4.85	5.58	4.55
Other Amortization	24.2	22.07	20.26	17.54	13.53
Loss (Gain) From Sale of Assets	-	-	-	-	0.02
Asset Writedown & Restructuring Costs	-	-	-	12.56	-
Stock-Based Compensation	1.84	1.56	3.08	2.74	2.13
Other Operating Activities	-1.36	-5.55	-7.94	-5	-3.15
Change in Accounts Receivable	-3.31	17.56	5.97	-3.79	-2.96
Change in Accounts Payable	2.03	-40.29	6.11	8.29	1.88
Operating Cash Flow	20.64	-14.9	10.92	11.92	3.51
Operating Cash Flow Growth	-	-	-8.40%	239.62%	-69.60%
Capital Expenditures	-0.54	-0.24	-0.44	-0.85	-0.95
Cash Acquisitions	-	-	-2.4	-	-59.35
Sale (Purchase) of Intangibles	-29.06	-27.01	-27	-25.97	-25.3
Other Investing Activities	0.68	0.21	0.04	0	0.11
Investing Cash Flow	-28.92	-27.05	-29.8	-26.82	-85.49
Issuance of Common Stock	0.03	47.88	0.15	46.15	57.25
Other Financing Activities	-0.05	-0.69	-0.06	-0.94	-1.1
Financing Cash Flow	-0.02	47.19	0.09	45.21	56.14
Net Cash Flow	-8.3	5.24	-18.79	30.31	-25.83
Free Cash Flow	20.1	-15.14	10.49	11.08	2.56
Free Cash Flow Growth	-	-	-5.33%	331.90%	-74.96%
Free Cash Flow Margin	15.09%	-12.39%	8.39%	8.71%	2.37%
Free Cash Flow Per Share	0.06	-0.05	0.03	0.04	0.01
Cash Interest Paid	0.05	0.05	0.06	0.2	0.07
Cash Income Tax Paid	0.27	0.54	-0.25	0.49	0.92
Levered Free Cash Flow	-5.97	-	-5.14	-5.77	-14.8
Unlevered Free Cash Flow	-5.8	-	-4.93	-5.51	-14.5
Change in Working Capital	-1.28	-22.73	12.08	4.5	-1.07

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