Stevanato Group Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	39.24	189.11	160.29	189.55	187.64	165.67
Depreciation & Amortization	24.65	88.57	80.65	78.48	64.82	56.38
Other Adjustments	4.76	23.21	2.63	18.65	-2.91	-14.17
Change in Receivables	23.41	0.89	-3.83	-93.86	-46.42	-54.77
Changes in Inventories	-13.16	-41.46	12.31	-113.59	-107.37	-31.2
Changes in Accounts Payable	-2.33	91.19	-25.89	104.97	36.05	44.34
Changes in Income Taxes Payable	-0.76	-59.91	-64.26	-76.77	-25.79	-29.16
Changes in Other Operating Activities	-0.33	-5.52	-6.13	-2.23	-2.71	-3.76
Operating Cash Flow	261.69	286.08	155.78	105.21	103.31	133.34
Operating Cash Flow Growth	42.19%	83.65%	48.06%	1.84%	-22.52%	-14.34%
Capital Expenditures	-66.25	-263.76	-302.6	-433.23	-235.03	-107.69
Sale of Property, Plant & Equipment	0.24	1.86	3.15	0.58	0.15	1.17
Purchases of Intangible Assets	-4.46	-11.28	-10.97	-8.7	-8.1	-5.49
Proceeds from Sale of Investments	-0.06	0.25	0.39	23.72	0.03	0.77
Payments for Business Acquisitions	-	-	-0.18	-3.59	-	-
Proceeds from Business Divestments	-	-	-	-	-	14.81
Other Investing Activities	0.14	-	-	-	-	-
Investing Cash Flow	-272.7	-272.92	-310.21	-421.22	-242.95	-96.43
Long-Term Debt Issued	20	150	190.17	247.51	13.21	8.05
Long-Term Debt Repaid	-43.3	-106.92	-155.79	-69	-37.65	-121.73
Net Long-Term Debt Issued (Repaid)	-23.3	43.08	34.38	178.51	-24.44	-113.68
Issuance of Common Stock	-	-	169.77	-	-	380.09
Net Common Stock Issued (Repurchased)	-	-	169.77	-	-	380.09
Common Dividends Paid	-	-14.74	-14.46	-14.29	-13.5	-11.2
Other Financing Activities	-1.63	-6.28	-6.48	-6.19	-6.6	-0.36
Financing Cash Flow	32.87	22.06	183.22	158.03	-44.54	254.85
Effect of Exchange Rate Changes on Cash and Cash Equivalents	1.34	-2.89	-0.12	-1.16	1.88	3.68
Net Cash Flow	21.96	35.22	28.78	-157.98	-184.17	291.76
Free Cash Flow	195.43	22.32	-146.82	-328.02	-131.72	25.65
Free Cash Flow Growth	775.56%	-	-	-	-	-61.20%
FCF Margin	16.24%	1.88%	-13.30%	-30.22%	-13.39%	3.04%
Free Cash Flow Per Share	0.72	0.08	-0.54	-1.24	-0.50	0.10
Levered Free Cash Flow	59.91	-7.97	-153.77	-118.16	-151.45	-50.51
Unlevered Free Cash Flow	90.27	-43.88	-187.53	-288.09	-123.36	60.38

SEC Filings: 10-K · 10-Q