Ideal Holdings Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	-	15.98	33.05	1.01	0.8
Depreciation & Amortization	-	7.2	1.69	0.88	0.34
Other Amortization	-	1.67	0.52	0.17	0.1
Loss (Gain) From Sale of Assets	-	-0.42	-	-0.02	-
Loss (Gain) on Equity Investments	-	-0.14	-	-	-
Stock-Based Compensation	-	-	6.95	1.43	-
Provision & Write-off of Bad Debts	-	0.4	-	-	-
Other Operating Activities	-	3.95	-26.87	-0.5	-0.45
Change in Accounts Receivable	-	-13.16	-19.03	-1.81	0.73
Change in Inventory	-	9.12	-6.99	-5.78	1.16
Change in Other Net Operating Assets	-	9.6	11.29	5.08	-0
Operating Cash Flow	-	34.19	-1.33	1.91	2.67
Operating Cash Flow Growth	-	-	-	-28.55%	-
Capital Expenditures	-	-7.89	-2.48	-0.52	-0.84
Sale of Property, Plant & Equipment	-	5	-	-	0.01
Cash Acquisitions	-	-100	-48.5	-	-
Divestitures	-	-	45.92	0.2	-
Sale (Purchase) of Intangibles	-	-0.93	-	-	-
Other Investing Activities	-	0.79	0.2	0.15	-
Investing Cash Flow	-	-103.03	-4.87	-0.17	-0.83
Long-Term Debt Issued	-	241.98	67.5	5.37	-
Long-Term Debt Repaid	-	-95.99	-43.06	-1.39	-0.28
Net Debt Issued (Repaid)	-	146	24.44	3.98	-0.28
Issuance of Common Stock	-	34.29	1.12	-	-
Repurchase of Common Stock	-	-7.51	-7.93	-0.02	-
Other Financing Activities	-	-7.4	-1.81	0.17	-0.02
Financing Cash Flow	-	165.37	15.82	4.13	-0.3
Foreign Exchange Rate Adjustments	-	0.04	-	-	-
Miscellaneous Cash Flow Adjustments	-	25.2	7.43	6.19	-
Net Cash Flow	-	121.78	17.05	12.06	1.54
Free Cash Flow	-	26.31	-3.81	1.39	1.83
Free Cash Flow Growth	-	-	-	-23.84%	-
Free Cash Flow Margin	-	10.25%	-2.95%	2.99%	8.68%
Free Cash Flow Per Share	-	0.62	-0.12	0.07	0.22
Cash Interest Paid	-	8.87	1.39	0.25	0.07
Cash Income Tax Paid	-	8.75	3.27	0.56	-
Levered Free Cash Flow	-	46.69	-18.84	-11.39	-
Unlevered Free Cash Flow	-	52.32	-17.68	-11.17	-
Change in Net Working Capital	-	-30.51	31.25	13.62	-

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.