EPIC Suisse AG (SWX:EPIC)

EPIC Suisse AG Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	54.4	47.28	17.63	56.37	77.49	34.38
Depreciation & Amortization	0.19	0.19	0.2	0.19	0.19	0.18
Asset Writedown	-28.49	-23.43	9.72	-0.94	-48.86	-8.42
Stock-Based Compensation	0.3	0.31	0.31	0.19	-	-
Change in Accounts Receivable	-1.02	-0.56	0.19	-0.28	0.59	-3.06
Change in Accounts Payable	-0.02	-0.46	0.64	0.05	-0.38	0.23
Change in Other Net Operating Assets	1.28	-0.79	-0.34	0.62	-0.46	0.32
Other Operating Activities	24	25.93	20.77	-17.76	15.1	11.85
Operating Cash Flow	50.65	48.48	49.11	38.45	43.67	35.48
Operating Cash Flow Growth	8.02%	-1.28%	27.71%	-11.94%	23.08%	-7.02%
Acquisition of Real Estate Assets	-46.67	-57.53	-37.58	-31	-89.71	-36.4
Sale of Real Estate Assets	-	0.02	0.07	-	-	-
Net Sale / Acq. of Real Estate Assets	-46.67	-57.51	-37.51	-31	-89.71	-36.4
Cash Acquisition	-	-	-	-4.95	-	-
Investing Cash Flow	-46.67	-57.51	-37.51	-35.95	-89.71	-36.4
Long-Term Debt Issued	-	94.95	137.42	47.44	69.91	57.41
Long-Term Debt Repaid	-	-50.91	-118.16	-225.16	-18.65	-23.45
Net Debt Issued (Repaid)	42.74	44.04	19.26	-177.72	51.26	33.96
Issuance of Common Stock	-	-	-	192.45	-	-
Repurchase of Common Stock	-0.31	-0.31	-0.2	-	-	-
Common Dividends Paid	-32.54	-32.02	-30.99	-4.5	-3	-8.01
Other Financing Activities	-8.32	-8.56	-7.65	-10.63	-7.19	-15.87
Net Cash Flow	5.55	-5.88	-7.98	2.1	-4.98	9.16
Cash Interest Paid	8.32	8.56	7.65	6.32	7.12	15.5
Cash Income Tax Paid	3.74	3.18	4.04	5.19	5.02	2.94
Levered Free Cash Flow	18.64	19.42	29.69	41.23	27.08	13.29
Unlevered Free Cash Flow	36.1	29.25	38.15	27.71	28.68	18.46
Change in Working Capital	0.24	-1.81	0.49	0.39	-0.25	-2.51

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