Maistra d.d. 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	Sep '25 Sep 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	37.01	35.05	29.37	38.3	22.38	-16.45
Depreciation & Amortization	40.41	38.54	36.4	34.88	32.54	31.77
Other Amortization	-	-	-	0.5	0.37	0.29
Loss (Gain) From Sale of Assets	-0.08	-0.05	-0.06	-0	-0.09	-0.03
Asset Writedown & Restructuring Costs	0.67	0.67	0.48	1.52	0.63	0.94
Loss (Gain) From Sale of Investments	0.15	0.15	0.2	0.1	-0.02	0.03
Other Operating Activities	5.03	5.27	8.55	-9.54	3.78	-2.05
Change in Accounts Receivable	-0.58	0.44	1.05	-3.29	-0.71	-1.66
Change in Inventory	-0.02	-0.46	-0.27	-0.47	-0.17	0.38
Change in Accounts Payable	3.59	3.59	0.7	5.11	7.61	-3.18
Change in Unearned Revenue	-0.41	-0.41	-0.31	1.07	-0.33	0.64
Change in Other Net Operating Assets	-5.17	-8.34	6.1	2.11	1.9	2.8
Operating Cash Flow	80.6	74.45	82.2	70.27	67.89	13.5
Operating Cash Flow Growth	6.38%	-9.43%	16.98%	3.50%	403.01%	-76.50%
Capital Expenditures	-69.24	-53.44	-54.32	-27.86	-20.32	-26.58
Sale of Property, Plant & Equipment	0.04	0.04	0.07	0	0.46	-
Investment in Securities	0.06	0.06	-	-	-	-
Other Investing Activities	2	2.17	-4.93	-14.17	0.01	-
Investing Cash Flow	-40.59	-51.17	-59.18	-42.03	-19.85	-26.58
Long-Term Debt Issued	-	25	26.2	1.99	40.66	34.8
Long-Term Debt Repaid	-	-62.51	-36.9	-28.22	-56.41	-28.08
Net Debt Issued (Repaid)	-51.92	-37.51	-10.71	-26.23	-15.75	6.71
Financing Cash Flow	-51.92	-37.51	-10.71	-26.23	-15.75	6.71
Net Cash Flow	-11.91	-14.22	12.32	2.02	32.29	-6.37
Free Cash Flow	11.36	21.01	27.88	42.41	47.57	-13.09
Free Cash Flow Growth	-45.61%	-24.65%	-34.27%	-10.85%	-	-
Free Cash Flow Margin	4.29%	8.25%	11.66%	20.37%	29.20%	-16.13%
Free Cash Flow Per Share	1.04	1.92	2.55	3.88	4.35	-1.20
Cash Interest Paid	5.04	3.73	2.98	5.19	4.02	2.56
Cash Income Tax Paid	10.52	2.37	-	-	-	-0.64
Levered Free Cash Flow	30.49	20.86	7.39	18.49	36.64	-13.69
Unlevered Free Cash Flow	33.99	24.45	9.26	20.71	39.57	-10.33
Change in Working Capital	-2.6	-5.18	7.26	4.52	8.3	-1.01

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