Cosmo Pharmaceuticals N.V. (VIE:COPN)
Austria · Delayed Price · Currency is EUR 136.00
-5.00 (-3.55%)
Last updated: Feb 4, 2026, 11:00 AM CET
Cosmo Pharmaceuticals Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Net Income | 59.99 | 133.24 | -10.78 | 17.23 | 21.67 | -7.9 |
Depreciation & Amortization | 12.43 | 12.29 | 11.85 | 13.86 | 7.37 | 5.06 |
Other Amortization | - | - | - | - | - | 0.97 |
Loss (Gain) From Sale of Assets | - | - | - | - | - | -3.97 |
Asset Writedown & Restructuring Costs | 0.62 | 0.62 | 0.13 | 0 | - | 0.24 |
Loss (Gain) From Sale of Investments | -2.35 | -2.35 | -0.95 | -0.09 | 0.68 | 0.25 |
Loss (Gain) on Equity Investments | - | - | - | - | -17.75 | 4.94 |
Stock-Based Compensation | 2.5 | 2.07 | 3.83 | 2.08 | 1.46 | 9 |
Provision & Write-off of Bad Debts | 2.43 | 2.43 | 1.02 | - | - | - |
Other Operating Activities | 8.24 | 14 | 16.66 | 13.47 | 3.89 | 9.45 |
Change in Accounts Receivable | 1.76 | 9.24 | 5.19 | -14.16 | 3.29 | -7.92 |
Change in Inventory | 1.52 | 0.69 | -2.7 | 1.62 | -6.07 | 0.44 |
Change in Accounts Payable | -2.67 | -0.01 | 0.9 | -0.93 | 0.47 | 0.61 |
Change in Unearned Revenue | 0.07 | - | 1.4 | 0.51 | -0.94 | - |
Change in Income Taxes | -3.01 | -3.2 | -3.55 | -2.74 | -1.36 | -0.05 |
Change in Other Net Operating Assets | -8.03 | -6.59 | -0.3 | 2.39 | -0.46 | 1.78 |
Operating Cash Flow | 73.5 | 162.41 | 22.71 | 33.23 | 12.61 | 12.99 |
Operating Cash Flow Growth | -24.25% | 615.22% | -31.66% | 163.47% | -2.88% | - |
Capital Expenditures | -5.75 | -4.55 | -3.35 | -4.52 | -5.49 | -4.12 |
Cash Acquisitions | - | - | - | - | 23.34 | - |
Sale (Purchase) of Intangibles | -0.99 | -1.1 | -1.05 | -2.79 | -2.99 | -3.97 |
Investment in Securities | -0.99 | -123.45 | 56.78 | -18.13 | 6.74 | 107.48 |
Other Investing Activities | 0.94 | 0.23 | 0.83 | 2.13 | 3.06 | 0.82 |
Investing Cash Flow | -6.79 | -128.88 | 53.22 | 1.69 | 24.86 | 75.45 |
Long-Term Debt Repaid | - | -1.08 | -176.03 | -0.92 | -2.62 | -1.79 |
Net Debt Issued (Repaid) | -1.08 | -1.08 | -176.03 | -0.92 | -2.62 | -1.79 |
Issuance of Common Stock | 4.58 | 3.38 | 0.69 | 0.27 | 0.76 | - |
Repurchase of Common Stock | -11.4 | -5.93 | -12.48 | -24.75 | -20.51 | -5.72 |
Common Dividends Paid | -56.61 | -32.09 | -16.89 | -15.61 | - | - |
Other Financing Activities | -4.56 | -4.5 | -6.56 | -5.13 | -4.88 | -4.38 |
Financing Cash Flow | -69.06 | -40.22 | -211.27 | -46.13 | -27.25 | -11.88 |
Foreign Exchange Rate Adjustments | -1.46 | 0.72 | -0.21 | -1.52 | 2.4 | -1 |
Net Cash Flow | -3.81 | -5.98 | -135.55 | -12.74 | 12.62 | 75.55 |
Free Cash Flow | 67.76 | 157.86 | 19.36 | 28.71 | 7.12 | 8.87 |
Free Cash Flow Growth | -27.69% | 715.35% | -32.56% | 303.00% | -19.64% | - |
Free Cash Flow Margin | 37.17% | 59.17% | 20.87% | 28.12% | 10.95% | 14.54% |
Free Cash Flow Per Share | 4.14 | 9.62 | 1.20 | 1.75 | 0.42 | 0.61 |
Cash Interest Paid | 0.06 | - | 4.38 | 4.38 | 4.38 | 4.38 |
Cash Income Tax Paid | 4.93 | 7.47 | 3.98 | 1.96 | 2.63 | -2.87 |
Levered Free Cash Flow | 51.49 | 117.61 | 19.07 | 11.7 | -10.47 | 1.41 |
Unlevered Free Cash Flow | 51.55 | 117.65 | 24.4 | 17.43 | -4.85 | 6.87 |
Change in Working Capital | -10.36 | 0.11 | 0.95 | -13.31 | -5.07 | -5.14 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.