PolyPeptide Group AG 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	-21.17	-19.56	-51.44	7.77	47.26
Depreciation & Amortization	34.49	28.73	25.44	24.03	18.71
Other Amortization	2.28	2.5	2.31	2.04	7.69
Asset Writedown & Restructuring Costs	1.3	1.49	2.72	-	-
Stock-Based Compensation	2.02	1.2	0.84	1.16	1.21
Other Operating Activities	19.72	2.6	10.42	-4.79	1.98
Change in Accounts Receivable	19.11	-6.68	-29.35	18.78	-12.24
Change in Inventory	-11.1	-16.97	15.51	-33.13	-17.67
Change in Accounts Payable	5.64	11.37	17.37	13.23	1.18
Change in Unearned Revenue	27.42	89.9	38.84	-18.63	11.49
Change in Other Net Operating Assets	-2.19	-5.17	3.83	-4.99	-2.26
Operating Cash Flow	77.51	89.4	36.49	5.46	57.35
Operating Cash Flow Growth	-13.30%	145.03%	568.22%	-90.48%	15.90%
Capital Expenditures	-107.75	-85.75	-52.9	-75.1	-73.96
Sale of Property, Plant & Equipment	0.59	0	0.01	0.01	0.12
Sale (Purchase) of Intangibles	-1.15	-1.22	-3.84	-3.67	-3.75
Investment in Securities	-3.39	-2.49	-2.79	0.32	-3.26
Other Investing Activities	-	-1.56	-	-	-
Investing Cash Flow	-111.71	-91.02	-59.51	-78.44	-80.85
Short-Term Debt Issued	-	-	95.17	-	25
Long-Term Debt Issued	50	-	49.09	-	-
Total Debt Issued	50	-	144.26	-	25
Short-Term Debt Repaid	-10	-10	-55.17	-	-25
Long-Term Debt Repaid	-5.72	-15.32	-4.54	-3.27	-41.37
Total Debt Repaid	-15.72	-25.32	-59.71	-3.27	-66.37
Net Debt Issued (Repaid)	34.28	-25.32	84.55	-3.27	-41.37
Issuance of Common Stock	-	-	-	-	182.14
Repurchase of Common Stock	-0.48	-	-	-13.93	-5.46
Common Dividends Paid	-	-	-	-9.67	-
Other Financing Activities	-	-	-	-	-4.38
Financing Cash Flow	33.79	-25.32	84.55	-26.87	130.93
Foreign Exchange Rate Adjustments	6.72	-0.49	-3.34	1.07	11.66
Net Cash Flow	6.31	-27.43	58.18	-98.78	119.1
Free Cash Flow	-30.24	3.65	-16.41	-69.64	-16.61
Free Cash Flow Margin	-7.77%	1.08%	-5.12%	-24.79%	-5.89%
Free Cash Flow Per Share	-0.92	0.11	-0.50	-2.11	-0.52
Cash Interest Paid	9.11	8.53	4.75	2.49	2.38
Cash Income Tax Paid	3.76	1.96	0.76	7.98	11.4
Levered Free Cash Flow	-43.82	-67.96	-31.48	-72.13	-39
Unlevered Free Cash Flow	-33.07	-59.3	-27.96	-70.82	-37.23
Change in Working Capital	38.88	72.45	46.2	-24.73	-19.5

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