Making Science Group, S.A. (BME:MAKS)
Spain
· Delayed Price · Currency is EUR 8.20
-0.05 (-0.61%)
Apr 28, 2026, 5:24 PM CET
Making Science Group Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2020 - 2016 |
| Net Income | 24.83 | -1.72 | -4.09 | -0.91 | -3.49 | Upgrade
|
| Depreciation & Amortization | 7.55 | 2.79 | 2.55 | 1.41 | 3.04 | Upgrade
|
| Other Amortization | - | 3.73 | 3.01 | 2.54 | 0.79 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 0.03 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | 0 | -0 | - | Upgrade
|
| Stock-Based Compensation | 0.47 | 0.58 | 0.48 | 0.39 | - | Upgrade
|
| Provision & Write-off of Bad Debts | -0.36 | -0.36 | 1.36 | 0.06 | - | Upgrade
|
| Other Operating Activities | -47.26 | 1.64 | -0.84 | 2.74 | 1.08 | Upgrade
|
| Change in Accounts Receivable | -0.58 | -19.42 | -2.54 | -15.61 | -13.1 | Upgrade
|
| Change in Inventory | 11.8 | 0.25 | -0.14 | -1.36 | -1.9 | Upgrade
|
| Change in Accounts Payable | 0.6 | 14.02 | -0.62 | 19.55 | 13.67 | Upgrade
|
| Change in Other Net Operating Assets | 10.6 | -1.19 | 0.39 | 3.09 | 7.08 | Upgrade
|
| Operating Cash Flow | 40.25 | 0.33 | -0.42 | 11.9 | 7.21 | Upgrade
|
| Operating Cash Flow Growth | 12248.60% | - | - | 64.93% | 107.50% | Upgrade
|
| Capital Expenditures | -0.17 | -0.28 | -1.07 | -1.34 | -0.67 | Upgrade
|
| Cash Acquisitions | - | - | - | 1.45 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -6.8 | -5.58 | -4.84 | -3.32 | -28.73 | Upgrade
|
| Investment in Securities | -3.11 | -2.22 | -0.26 | -0.13 | - | Upgrade
|
| Other Investing Activities | -2.42 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -12.5 | -8.08 | -6.17 | -3.34 | -29.4 | Upgrade
|
| Long-Term Debt Issued | - | 11.1 | 7.05 | 0.1 | 30.21 | Upgrade
|
| Long-Term Debt Repaid | -17.63 | -19.81 | -8.44 | -5.26 | - | Upgrade
|
| Net Debt Issued (Repaid) | -17.63 | -8.71 | -1.39 | -5.16 | 30.21 | Upgrade
|
| Issuance of Common Stock | - | 3.96 | - | 8.9 | 10.56 | Upgrade
|
| Repurchase of Common Stock | - | - | -0.25 | -1.18 | - | Upgrade
|
| Other Financing Activities | 1 | 12.77 | -3.88 | -8.85 | 0.03 | Upgrade
|
| Financing Cash Flow | -16.63 | 8.03 | -5.51 | -6.3 | 40.8 | Upgrade
|
| Foreign Exchange Rate Adjustments | 4.68 | - | 0.29 | -1.13 | -0.3 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -5.91 | - | - | - | - | Upgrade
|
| Net Cash Flow | 9.88 | 0.27 | -11.81 | 1.13 | 18.31 | Upgrade
|
| Free Cash Flow | 40.07 | 0.05 | -1.49 | 10.56 | 6.54 | Upgrade
|
| Free Cash Flow Growth | 79640.23% | - | - | 61.47% | 99.94% | Upgrade
|
| Free Cash Flow Margin | 11.51% | 0.02% | -0.63% | 5.03% | 5.79% | Upgrade
|
| Free Cash Flow Per Share | 4.47 | 0.01 | -0.18 | 1.30 | 0.86 | Upgrade
|
| Cash Interest Paid | - | 4.49 | 4.7 | 1.95 | 0.79 | Upgrade
|
| Cash Income Tax Paid | - | 1.12 | 1.29 | 0.4 | 0.13 | Upgrade
|
| Levered Free Cash Flow | 33.86 | -5.22 | -4.53 | 6.35 | -23.02 | Upgrade
|
| Unlevered Free Cash Flow | 36.54 | -2.04 | -1.47 | 7.66 | -22.53 | Upgrade
|
| Change in Working Capital | 22.41 | -6.33 | -2.9 | 5.66 | 5.76 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.