Global Fashion Group 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	-60.3	-82.5	-178.4	-196.3	-124.2
Depreciation & Amortization	46.3	34.5	35.7	52.8	53.6
Other Amortization	-	23.6	22.4	26.5	17.2
Loss (Gain) From Sale of Assets	-0.5	1.9	3.1	0.5	-0.2
Asset Writedown & Restructuring Costs	0.4	4.2	55	41.2	22.7
Loss (Gain) From Sale of Investments	-	-0.5	-9.5	12.5	0.2
Stock-Based Compensation	1.6	-0.7	1.7	9.6	17.2
Other Operating Activities	6.6	-17.2	-6.4	-12.8	-12.9
Change in Accounts Receivable	26.7	-12.9	-1.8	5.4	26.6
Change in Inventory	9.4	10.4	54.5	-21.7	-79.9
Change in Accounts Payable	-19.2	23.5	-13.7	26	35.1
Change in Other Net Operating Assets	3	1.7	-8.5	36.4	-6.6
Operating Cash Flow	7.5	-15	-47.5	92.6	-51.2
Capital Expenditures	-1.7	-3.9	-4.6	-22.8	-25.8
Sale of Property, Plant & Equipment	0.9	-	0.3	0.2	0.5
Divestitures	-	-	-	36.7	-
Sale (Purchase) of Intangibles	-12.3	-25.7	-24.3	-44.8	-30.8
Investment in Securities	3.3	159.7	77.5	-7.3	-237
Investing Cash Flow	-9.8	130.1	48.9	-38	-293.1
Long-Term Debt Issued	9.1	66.2	44	39.6	422.3
Long-Term Debt Repaid	-38.3	-195.3	-140.6	-157.4	-44.1
Net Debt Issued (Repaid)	-29.2	-129.1	-96.6	-117.8	378.2
Issuance of Common Stock	-	-	-	-	0.1
Other Financing Activities	-0.6	-1.5	-2.9	-4.1	-8.2
Financing Cash Flow	-29.8	-130.6	-99.5	-121.9	370.1
Foreign Exchange Rate Adjustments	-2	0.2	0.5	-9.7	8.6
Net Cash Flow	-34.1	-15.3	-97.6	-77	34.4
Free Cash Flow	5.8	-18.9	-52.1	69.8	-77
Free Cash Flow Margin	0.85%	-2.54%	-6.22%	6.53%	-7.43%
Free Cash Flow Per Share	0.03	-0.08	-0.23	0.32	-0.36
Cash Interest Paid	-	9	7.9	24.4	21.6
Cash Income Tax Paid	-	10.9	6.6	15.2	9.2
Levered Free Cash Flow	7.05	-26.86	-53.85	-35.4	-54.33
Unlevered Free Cash Flow	19.05	-18.68	-40.29	-17.34	-38.08
Change in Working Capital	19.9	22.7	30.5	46.1	-24.8

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