Maistra d.d. (ZSE:MAIS)

Maistra d.d. Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	35.08	35.05	29.37	38.3	22.38
Depreciation & Amortization	41.16	38.54	36.4	34.88	32.54
Other Amortization	-	-	-	0.5	0.37
Loss (Gain) From Sale of Assets	0.3	-0.05	-0.06	-0	-0.09
Asset Writedown & Restructuring Costs	-	0.67	0.48	1.52	0.63
Loss (Gain) From Sale of Investments	-	0.15	0.2	0.1	-0.02
Other Operating Activities	-4.64	5.27	8.55	-9.54	3.78
Change in Accounts Receivable	2.33	0.44	1.05	-3.29	-0.71
Change in Inventory	0.09	-0.46	-0.27	-0.47	-0.17
Change in Accounts Payable	-	3.59	0.7	5.11	7.61
Change in Unearned Revenue	-	-0.41	-0.31	1.07	-0.33
Change in Other Net Operating Assets	4.54	-8.34	6.1	2.11	1.9
Operating Cash Flow	78.87	74.45	82.2	70.27	67.89
Operating Cash Flow Growth	5.93%	-9.43%	16.98%	3.50%	403.01%
Capital Expenditures	-75.87	-53.44	-54.32	-27.86	-20.32
Sale of Property, Plant & Equipment	0.01	0.04	0.07	0	0.46
Investment in Securities	-	0.06	-	-	-
Other Investing Activities	1.5	2.17	-4.93	-14.17	0.01
Investing Cash Flow	-71.95	-51.17	-59.18	-42.03	-19.85
Long-Term Debt Issued	35	25	26.2	1.99	40.66
Long-Term Debt Repaid	-44.98	-62.51	-36.9	-28.22	-56.41
Net Debt Issued (Repaid)	-9.98	-37.51	-10.71	-26.23	-15.75
Financing Cash Flow	-9.98	-37.51	-10.71	-26.23	-15.75
Net Cash Flow	-3.07	-14.22	12.32	2.02	32.29
Free Cash Flow	2.99	21.01	27.88	42.41	47.57
Free Cash Flow Growth	-85.75%	-24.65%	-34.27%	-10.85%	-
Free Cash Flow Margin	1.12%	8.25%	11.66%	20.37%	29.20%
Free Cash Flow Per Share	0.27	1.92	2.55	3.88	4.35
Cash Interest Paid	4.67	3.73	2.98	5.19	4.02
Cash Income Tax Paid	12.06	2.37	-	-	-
Levered Free Cash Flow	-4.01	20.86	7.39	18.49	36.64
Unlevered Free Cash Flow	-0.85	24.45	9.26	20.71	39.57
Change in Working Capital	6.96	-5.18	7.26	4.52	8.3

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