Elkop Estonia SE Cash Flow Statement

Financials in millions EUR. Fiscal year is April - March.

Millions EUR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	7.58	9.41	1.47	1.39	1.09
Depreciation & Amortization	0.01	0.02	0.02	0.04	0.04
Loss (Gain) From Sale of Assets	-0.01	-0.02	-0.02	-0	-1.21
Other Operating Activities	-1.23	-1.53	0.84	1.18	0.49
Change in Accounts Receivable	0.08	0.12	0.32	0.26	0.35
Change in Other Net Operating Assets	-0.7	-0.87	0.11	0.16	0.26
Operating Cash Flow	5.73	7.13	2.74	3.03	1.02
Operating Cash Flow Growth	-19.64%	160.50%	-9.64%	197.65%	-
Capital Expenditures	-0.05	-0.06	-0.2	-0	-0
Sale of Property, Plant & Equipment	0.01	0.02	-	-	-
Sale (Purchase) of Real Estate	25.74	32	-1.79	-2.64	-
Investment in Securities	-25.21	-31.33	0.02	0.01	-
Other Investing Activities	0.2	0.25	-0.01	-0.03	-
Investing Cash Flow	0.65	0.81	-1.98	-2.66	0.03
Long-Term Debt Issued	-	2.49	-	-	-
Total Debt Issued	2	2.49	-	-	-
Long-Term Debt Repaid	-	-8.51	-	-0.51	-1.08
Total Debt Repaid	-6.84	-8.51	-	-0.51	-1.08
Net Debt Issued (Repaid)	-4.84	-6.02	-	-0.51	-1.08
Other Financing Activities	-1.7	-2.11	-0.86	-0.01	-0.07
Financing Cash Flow	-6.54	-8.13	-0.86	-0.52	-1.16
Foreign Exchange Rate Adjustments	0	0	-	-	-
Net Cash Flow	-0.16	-0.19	-0.1	-0.15	-0.11
Free Cash Flow	5.68	7.07	2.54	3.03	1.01
Free Cash Flow Growth	-19.64%	178.83%	-16.22%	198.66%	-
Free Cash Flow Margin	279.36%	279.64%	58.13%	87.61%	37.84%
Free Cash Flow Per Share	0.62	0.77	0.28	0.33	0.11
Cash Interest Paid	1.7	2.11	0.86	0.01	0.07
Cash Income Tax Paid	0.01	0.02	0.03	0.02	-
Levered Free Cash Flow	-	3.32	0.46	0.63	1.04
Unlevered Free Cash Flow	-	4.23	0.74	0.87	1.13
Change in Working Capital	-0.62	-0.75	0.42	0.42	0.62

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