Verve Group SE Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	0.7	28.8	46.73	-20.32	16.06
Depreciation & Amortization	21.65	18.76	16.67	52.19	28.24
Other Amortization	31.4	19.21	12.79	5.95	-
Other Operating Activities	61.81	48.9	-18.79	41.12	26.26
Change in Other Net Operating Assets	-66.24	21.34	12.05	55.28	-5.71
Operating Cash Flow	49.32	137	69.45	134.22	64.84
Operating Cash Flow Growth	-64.00%	97.26%	-48.26%	106.99%	157.28%
Capital Expenditures	-3.81	-3.73	-0.51	-5.39	-5.28
Cash Acquisitions	-41.36	-119.53	-6.77	-148.49	-244.35
Sale (Purchase) of Intangibles	-36.29	-38.82	-46.03	-33.27	-34.56
Investment in Securities	-	0.04	17.61	-0.56	-26.47
Other Investing Activities	-2.1	-	0	11.02	15.03
Investing Cash Flow	-83.56	-162.05	-35.69	-176.67	-295.63
Short-Term Debt Issued	-	18.09	-	-	-
Long-Term Debt Issued	-	93.7	-	42.73	272.8
Total Debt Issued	-	111.79	-	42.73	272.8
Long-Term Debt Repaid	-11.81	-43.38	-11.15	-0.05	-25.75
Total Debt Repaid	-11.81	-43.38	-11.15	-0.05	-25.75
Net Debt Issued (Repaid)	-11.81	68.41	-11.15	42.68	247.05
Issuance of Common Stock	31.45	38.49	-	28.52	109.34
Other Financing Activities	-41.27	-58.59	-47.97	-58.91	8.31
Financing Cash Flow	-21.63	48.31	-59.13	12.29	364.69
Foreign Exchange Rate Adjustments	-1.82	1.71	-2.88	-	-
Miscellaneous Cash Flow Adjustments	0	-	-	-	-
Net Cash Flow	-57.68	24.96	-28.25	-30.16	133.9
Free Cash Flow	45.52	133.26	68.94	128.84	59.56
Free Cash Flow Growth	-65.84%	93.30%	-46.49%	116.31%	153.60%
Free Cash Flow Margin	8.00%	28.85%	19.81%	36.46%	21.66%
Free Cash Flow Per Share	0.21	0.69	0.39	0.82	0.42
Cash Interest Paid	41.27	58.59	47.97	33.61	22.06
Cash Income Tax Paid	-	2.84	2.38	4.36	0.43
Levered Free Cash Flow	-4.74	47.65	-27.96	22.98	74.27
Unlevered Free Cash Flow	37.9	88.21	6.73	46.92	88.53
Change in Working Capital	-66.24	21.34	12.05	55.28	-5.71

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