ABC arbitrage 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	2019 - 2015
Period Ending	Jun '25 Jun 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	2019 - 2015
Net Income	35.66	26.85	16.48	29.15	28.04	35.09	Upgrade
Depreciation & Amortization	1.95	2.04	1.99	1.76	1.75	1.65	Upgrade
Stock-Based Compensation	0.59	0.48	0.25	0.2	0.81	0.24	Upgrade
Other Operating Activities	-0.19	-0.14	-0.08	-0.06	-0.16	0	Upgrade
Change in Other Net Operating Assets	-13.05	-8.11	1.34	-6.65	3.61	-12.65	Upgrade
Operating Cash Flow	24.96	21.12	19.98	24.4	34.05	24.33	Upgrade
Operating Cash Flow Growth	69.75%	5.67%	-18.12%	-28.33%	39.93%	-9.51%	Upgrade
Other Investing Activities	-0.84	-1.2	-1.13	-0.96	-0.71	-1.03	Upgrade
Investing Cash Flow	-0.84	-1.2	-1.13	-0.96	-0.71	-1.03	Upgrade
Long-Term Debt Repaid	-	-0.8	-0.86	-	-0.99	-1.09	Upgrade
Net Debt Issued (Repaid)	-1.22	-0.8	-0.86	-	-0.99	-1.09	Upgrade
Issuance of Common Stock	-	-	-	7.4	5.34	-	Upgrade
Common Dividends Paid	-20.18	-17.79	-24.37	-23.68	-25.19	-19.2	Upgrade
Other Financing Activities	0.5	-0.82	1.37	-11.2	-3.02	-2.03	Upgrade
Financing Cash Flow	-20.89	-19.4	-23.86	-27.47	-23.86	-22.33	Upgrade
Miscellaneous Cash Flow Adjustments	-0	-0	-0	-	0	-0	Upgrade
Net Cash Flow	3.23	0.51	-5.01	-4.03	9.49	0.98	Upgrade
Cash Interest Paid	0.06	0.07	0.07	-	0.01	0.03	Upgrade
Levered Free Cash Flow	20.24	11.49	7.39	33.72	12.1	34.34	Upgrade
Unlevered Free Cash Flow	20.28	11.53	7.43	33.76	12.12	34.36	Upgrade
Change in Working Capital	-13.05	-8.11	1.34	-6.65	3.61	-12.65	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.