IVF Hartmann Holding AG Cash Flow Statement

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

Millions CHF. 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	18.29	20.3	15.15	11.23	6.21
Depreciation & Amortization	3.94	4.01	4.15	4.87	4.56
Other Amortization	0.83	1.18	1.15	1.24	0.97
Loss (Gain) From Sale of Assets	-0.09	0.16	0.23	0	0.01
Asset Writedown & Restructuring Costs	0.09	0.38	-0.25	-1.33	2.07
Other Operating Activities	0.16	0.39	-0.51	0.28	0.51
Change in Accounts Receivable	-4.72	-1.78	2.06	-1.79	2.28
Change in Inventory	-0.88	-3.39	9.37	0.38	-9.2
Change in Accounts Payable	3.28	0.85	-0.86	-0.79	-0.5
Change in Other Net Operating Assets	0.54	-1.7	3.32	3.62	-9.43
Operating Cash Flow	21.46	20.4	33.83	17.72	-2.51
Operating Cash Flow Growth	5.19%	-39.70%	90.90%	-	-
Capital Expenditures	-3.73	-2.22	-2.06	-2.2	-4.88
Sale of Property, Plant & Equipment	0.22	0.01	4.94	0.03	0.02
Cash Acquisitions	-	-	-3.34	-	-
Sale (Purchase) of Intangibles	-0.24	-0.36	-0.36	-0.51	-1.56
Investment in Securities	-6	8.79	21.25	-	-
Investing Cash Flow	-9.75	6.22	20.44	-2.68	-6.42
Common Dividends Paid	-14.88	-19.68	-6	-4.56	-8.4
Financing Cash Flow	-14.88	-19.68	-6	-4.56	-8.4
Foreign Exchange Rate Adjustments	0	0.07	-0.16	-0.01	-0.01
Net Cash Flow	-3.17	7.01	48.1	10.47	-17.34
Free Cash Flow	17.72	18.17	31.77	15.52	-7.39
Free Cash Flow Growth	-2.49%	-42.79%	104.65%	-	-
Free Cash Flow Margin	10.95%	11.43%	21.42%	10.27%	-5.11%
Free Cash Flow Per Share	7.38	7.57	13.23	6.47	-3.08
Levered Free Cash Flow	12.17	34.62	46.21	11.44	-11.71
Unlevered Free Cash Flow	12.19	34.64	46.22	11.65	-11.43
Change in Working Capital	-1.77	-6.02	13.9	1.43	-16.85