ATH:EXAE 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	2015 - 2019
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	2015 - 2019
Net Income	30.9	17.34	13	8.21	8.21	3.87	Upgrade
Depreciation & Amortization	-0.56	1.44	1.28	1.22	2.32	2.17	Upgrade
Other Amortization	5.04	2.77	2.54	2.54	2.18	2.04	Upgrade
Asset Writedown & Restructuring Costs	-0.33	-0.33	-0.17	-0.07	-0.47	-0.68	Upgrade
Loss (Gain) on Equity Investments	-0.71	-0.61	-0.43	-0.7	-0.24	-0.01	Upgrade
Other Operating Activities	1.72	-0.93	1.72	-1.27	0.71	-3.02	Upgrade
Change in Accounts Receivable	-2.51	-0.98	-5.03	-0.05	1.2	-0.44	Upgrade
Change in Other Net Operating Assets	14.91	2.35	5.32	-1.24	1.34	3.34	Upgrade
Operating Cash Flow	48.47	21.05	18.24	8.64	15.24	7.26	Upgrade
Operating Cash Flow Growth	113.78%	15.42%	111.01%	-43.28%	109.83%	-40.65%	Upgrade
Capital Expenditures	-0.44	-1.65	-1.92	-0.74	-2.47	-0.77	Upgrade
Sale (Purchase) of Intangibles	-4.12	-4.12	-2.56	-3.32	-	-2.35	Upgrade
Investment in Securities	0.64	2.45	-3.09	-	0.34	-	Upgrade
Other Investing Activities	2.21	2.08	1.21	0.76	0.09	0.12	Upgrade
Investing Cash Flow	-1.7	-1.23	-6.36	-3.3	-2.03	-3	Upgrade
Long-Term Debt Repaid	-	-0.14	-0.11	-0.07	-0.04	-0.04	Upgrade
Net Debt Issued (Repaid)	-0.14	-0.14	-0.11	-0.07	-0.04	-0.04	Upgrade
Repurchase of Common Stock	-	-	-	-7.48	-5.08	-5.43	Upgrade
Common Dividends Paid	-17.5	-14.48	-9.05	-9.05	-4.22	-4.22	Upgrade
Financing Cash Flow	-17.64	-14.63	-9.16	-16.6	-9.35	-9.69	Upgrade
Net Cash Flow	29.13	5.19	2.72	-11.25	3.86	-5.43	Upgrade
Free Cash Flow	48.03	19.4	16.32	7.9	12.77	6.5	Upgrade
Free Cash Flow Growth	153.74%	18.89%	106.54%	-38.15%	96.58%	-28.67%	Upgrade
Free Cash Flow Margin	63.11%	37.28%	36.13%	21.67%	36.72%	22.02%	Upgrade
Free Cash Flow Per Share	0.83	0.34	0.28	0.13	0.21	0.11	Upgrade
Cash Interest Paid	0.03	0.04	0.04	0.05	0.11	0.13	Upgrade
Cash Income Tax Paid	5.5	4.07	1.37	2.56	0.26	3.97	Upgrade
Levered Free Cash Flow	33.94	8.84	11.46	4.03	9.71	3.59	Upgrade
Unlevered Free Cash Flow	33.97	8.87	11.49	4.07	9.78	3.67	Upgrade
Change in Working Capital	12.4	1.37	0.29	-1.29	2.53	2.9	Upgrade

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