ZSE:ERNT 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	17.75	15.6	22.19	15.82	23.6
Depreciation & Amortization	5.2	5.24	5.99	6.47	7.58
Other Amortization	-	0.04	0.05	0.05	0.02
Loss (Gain) From Sale of Assets	-0.16	-0.04	0.01	-0.09	-0.01
Asset Writedown & Restructuring Costs	-	-0.04	0.34	-0.23	0.1
Loss (Gain) From Sale of Investments	-0.08	-0.16	-0.11	0.26	-0.02
Stock-Based Compensation	-	0.46	0.61	1	0.59
Other Operating Activities	-2.2	-0.76	-0.43	-3.03	0.47
Change in Accounts Receivable	5.6	1.88	-18.72	-6.52	1.31
Change in Inventory	-1.24	0.44	3.3	5.91	-7.74
Change in Accounts Payable	-	-	-	4.9	23.58
Change in Other Net Operating Assets	-7.32	-12.36	3.54	0.27	-0.25
Operating Cash Flow	17.53	10.3	16.75	24.81	49.23
Operating Cash Flow Growth	70.28%	-38.51%	-32.52%	-49.59%	20.62%
Capital Expenditures	-3.96	-2.39	-2.11	-1.97	-2.33
Sale of Property, Plant & Equipment	0.16	0.36	0.01	0.12	0.01
Investment in Securities	-0.26	-	-	-	-
Other Investing Activities	0.95	1.71	1.43	2.17	0.4
Investing Cash Flow	-2.37	-0.33	-0.67	0.32	-1.92
Long-Term Debt Repaid	-9.58	-3.35	-5.19	-6.05	-5.01
Net Debt Issued (Repaid)	-9.58	-3.35	-5.19	-6.05	-5.01
Repurchase of Common Stock	-2.98	-0.63	-0.18	-1.44	-1.9
Common Dividends Paid	-14.14	-19.9	-7.93	-11.25	-14.53
Financing Cash Flow	-26.69	-23.88	-13.31	-18.74	-21.44
Foreign Exchange Rate Adjustments	-0.01	-0.01	0.01	0.1	0.27
Net Cash Flow	-11.54	-13.92	2.78	6.5	26.14
Free Cash Flow	13.58	7.91	14.64	22.85	46.89
Free Cash Flow Growth	71.77%	-45.99%	-35.95%	-51.27%	42.48%
Free Cash Flow Margin	5.69%	3.17%	4.81%	7.68%	15.99%
Free Cash Flow Per Share	-	5.96	11.06	17.27	35.24
Cash Interest Paid	0.45	0.76	0.23	0.22	0.26
Cash Income Tax Paid	5.79	6.65	2.86	4.29	0.6
Levered Free Cash Flow	-8.2	8.14	7.27	17.85	39.23
Unlevered Free Cash Flow	-7.92	8.62	7.42	17.98	39.38
Change in Working Capital	-2.97	-10.05	-11.89	4.57	16.9

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.