AS Virsi-A (RSE:VIRSI)

AS Virsi-A 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	5.61	4.67	5.1	10.37	6.62
Depreciation & Amortization	7.49	6.25	5.07	4.42	3.63
Loss (Gain) From Sale of Assets	0.4	-0.01	-0.03	-0.01	0.01
Asset Writedown & Restructuring Costs	-	-	0.62	0.39	-
Loss (Gain) on Equity Investments	0.57	0.28	0.1	-0.06	-0
Stock-Based Compensation	-	0.02	0.05	0.14	0.03
Other Operating Activities	0.34	0.91	2.16	-3.16	-0.79
Change in Accounts Receivable	0.19	-1.08	1.6	-7.71	-4.06
Change in Inventory	0.51	-0.79	-2.7	2.49	-6.36
Change in Accounts Payable	0.93	4.12	0.12	8.14	7.4
Operating Cash Flow	16.05	14.37	12.1	15	6.48
Operating Cash Flow Growth	11.67%	18.79%	-19.36%	131.38%	-13.03%
Capital Expenditures	-8.69	-20.81	-17	-10.18	-13.53
Sale of Property, Plant & Equipment	0.13	0.03	0.24	0.18	0.06
Sale (Purchase) of Intangibles	-	-	-	-	-0.1
Investment in Securities	-1.36	-0.5	-	-0.01	-1.5
Other Investing Activities	-0.9	-0.03	-0.11	-1.6	0.01
Investing Cash Flow	-10.79	-21.19	-16.85	-11.08	-15.04
Long-Term Debt Issued	3.5	11.84	4	7	8
Long-Term Debt Repaid	-7.18	-4.94	-5.23	-3.91	-3.95
Net Debt Issued (Repaid)	-3.68	6.9	-1.23	3.09	4.05
Issuance of Common Stock	-	-	-	-	7.79
Common Dividends Paid	-0.75	-0.82	-1.66	-1.06	-
Other Financing Activities	-	-	-	-	-0.57
Financing Cash Flow	-4.43	6.08	-2.89	2.03	11.28
Net Cash Flow	0.83	-0.73	-7.64	5.95	2.72
Free Cash Flow	7.35	-6.44	-4.9	4.82	-7.04
Free Cash Flow Margin	1.85%	-1.69%	-1.43%	1.28%	-3.19%
Free Cash Flow Per Share	0.49	-0.43	-0.32	0.32	-0.52
Cash Interest Paid	1.22	1.41	1.01	0.45	0.25
Cash Income Tax Paid	0.34	0.26	0.4	0.29	-0.01
Levered Free Cash Flow	3.94	-8.76	-9.03	-1.45	-9.55
Unlevered Free Cash Flow	4.99	-7.67	-8.24	-1.1	-9.24
Change in Working Capital	1.63	2.25	-0.97	2.91	-3.02

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