Wallbox N.V. (WBX)

Wallbox Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-	-151.79	-112.07	-62.8	-223.78	-11.4
Depreciation & Amortization	39.74	37.87	28.44	18.89	8.48	2.38
Stock-Based Compensation	2.42	3.83	16.67	32.63	2.46	2.78
Other Adjustments	25.53	59.51	3.91	-68.93	171.13	1.11
Change in Receivables	18.38	10.58	2.7	-11.8	-25.51	-6.03
Changes in Inventories	26.84	11.68	23.55	-73.62	-20.56	-2.95
Changes in Accounts Payable	-3.05	-6.13	-30.42	21.72	28.55	2.68
Changes in Unearned Revenue	3.49	2.04	1.89	0.33	0.24	0.18
Changes in Other Operating Activities	-20.24	-19.13	1.23	7.3	-10.64	-0.38
Operating Cash Flow	-21.82	-51.53	-64.1	-136.29	-69.63	-11.63
Capital Expenditures	-8.2	-8.24	-12.24	-37.8	-10.7	-4.14
Sale of Property, Plant & Equipment	-	-	-	-	0.14	-
Purchases of Intangible Assets	-12.22	-27.25	-32.18	-27.38	-19.63	-14.64
Purchases of Investments	-	-	-	-12.45	-57.59	-
Proceeds from Sale of Investments	-	-	0.25	64.99	0.96	-
Payments for Business Acquisitions	-0.57	-3.97	-9.98	-0.47	-	0.05
Other Investing Activities	21.37	-	-	-0.85	-1.47	-0.58
Investing Cash Flow	0.38	-39.46	-54.15	-13.96	-88.3	-19.32
Long-Term Debt Issued	745.98	759.53	419.47	291.2	239.35	62.89
Long-Term Debt Repaid	-784.02	-770.96	-337.98	-218.94	-176.41	-26.12
Net Long-Term Debt Issued (Repaid)	-38.03	-11.43	81.49	72.26	62.94	36.77
Issuance of Common Stock	64.86	41.78	82.2	46.37	210.37	11.01
Repurchase of Common Stock	-	-	-	-	-0.31	-
Net Common Stock Issued (Repurchased)	64.86	41.78	82.2	46.37	210.06	11.01
Other Financing Activities	-23.57	-27.4	-23.06	-6.88	-26.07	-1.04
Financing Cash Flow	1.73	2.96	140.63	111.75	246.93	46.75
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-12.74	6.92	-4.54	7.95	2.53	0.09
Net Cash Flow	-19.71	-88.04	22.39	-38.5	89	15.8
Free Cash Flow	-30.02	-59.78	-76.34	-174.09	-80.34	-15.77
FCF Margin	-20.29%	-36.46%	-53.10%	-120.74%	-112.23%	-80.14%
Free Cash Flow Per Share	-2.20	-5.17	-8.13	-21.31	-14.25	-
Levered Free Cash Flow	-127.48	-296.92	-130.19	-116.52	-165.46	23.14
Unlevered Free Cash Flow	-88.75	-121.39	-95.15	-212.11	-58.63	-14.03

Updated Mar 4, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q