everplay group plc (FRA:2EC)
Germany
· Delayed Price · Currency is EUR 3.720
-0.020 (-0.53%)
At close: Dec 5, 2025
everplay group Cash Flow Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. 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 | 21.81 | 20.19 | -3.75 | 23.48 | 23.74 | 21.94 | Upgrade
|
| Depreciation & Amortization | 8.41 | 8.23 | 8.65 | 7.73 | 3.75 | 2.32 | Upgrade
|
| Other Amortization | 18.64 | 18.4 | 19.04 | 12.95 | 5.61 | 4.03 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.01 | -0.05 | 0.03 | - | 0.04 | 0.02 | Upgrade
|
| Asset Writedown & Restructuring Costs | 4.7 | 9.31 | 32 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -0.3 | -0.31 | 0.21 | -0.35 | - | - | Upgrade
|
| Stock-Based Compensation | 0.67 | 0.74 | -0.47 | 0.44 | 0.65 | 0.82 | Upgrade
|
| Other Operating Activities | -6.8 | -3.56 | -10.84 | 3.26 | 1.41 | -2.9 | Upgrade
|
| Change in Accounts Receivable | -0.72 | -9.12 | -0.39 | -1.89 | 0.51 | -4.91 | Upgrade
|
| Change in Inventory | -0.32 | -0.17 | 0.24 | -0.74 | - | - | Upgrade
|
| Change in Accounts Payable | -4.9 | 7.6 | -3.3 | 4.51 | -4.74 | 6.91 | Upgrade
|
| Change in Other Net Operating Assets | 0.04 | 0.01 | -0.03 | 0.03 | 0.03 | 0.05 | Upgrade
|
| Operating Cash Flow | 41.2 | 51.27 | 41.38 | 49.43 | 30.99 | 28.29 | Upgrade
|
| Operating Cash Flow Growth | -2.81% | 23.90% | -16.27% | 59.49% | 9.54% | 25.35% | Upgrade
|
| Capital Expenditures | -0.39 | -0.32 | -0.48 | -0.72 | -0.57 | -0.34 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 0.04 | - | - | 0.04 | Upgrade
|
| Cash Acquisitions | - | - | -8.68 | -82.39 | -15.09 | -0.81 | Upgrade
|
| Sale (Purchase) of Intangibles | -37.12 | -31.56 | -40.58 | -44.86 | -21.36 | -7.51 | Upgrade
|
| Other Investing Activities | 1.87 | 1.74 | 0.3 | 0.03 | 0.01 | 0.11 | Upgrade
|
| Investing Cash Flow | -35.63 | -30.14 | -49.41 | -127.94 | -37.02 | -8.51 | Upgrade
|
| Long-Term Debt Repaid | - | -0.58 | -0.55 | -2.55 | -0.26 | -0.12 | Upgrade
|
| Total Debt Repaid | -0.61 | -0.58 | -0.55 | -2.55 | -0.26 | -0.12 | Upgrade
|
| Net Debt Issued (Repaid) | -0.61 | -0.58 | -0.55 | -2.55 | -0.26 | -0.12 | Upgrade
|
| Issuance of Common Stock | - | - | - | 76.4 | - | - | Upgrade
|
| Other Financing Activities | -0.11 | -0.19 | -0.09 | -0.13 | -0.14 | -0.04 | Upgrade
|
| Financing Cash Flow | -0.72 | -0.77 | -0.64 | 73.71 | -0.41 | -0.16 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.27 | -0.31 | 0.65 | 0.33 | 0.27 | - | Upgrade
|
| Net Cash Flow | 5.12 | 20.05 | -8 | -4.47 | -6.17 | 19.62 | Upgrade
|
| Free Cash Flow | 40.81 | 50.95 | 40.91 | 48.7 | 30.42 | 27.95 | Upgrade
|
| Free Cash Flow Growth | -2.99% | 24.55% | -16.01% | 60.12% | 8.82% | 31.20% | Upgrade
|
| Free Cash Flow Margin | 25.77% | 30.58% | 25.71% | 34.23% | 33.61% | 33.69% | Upgrade
|
| Free Cash Flow Per Share | 0.28 | 0.35 | 0.28 | 0.34 | 0.23 | 0.21 | Upgrade
|
| Cash Interest Paid | 0.11 | 0.19 | 0.09 | 0.13 | 0.14 | 0.04 | Upgrade
|
| Cash Income Tax Paid | 10.08 | 7.24 | 5.15 | 6.76 | 4.09 | 7.13 | Upgrade
|
| Levered Free Cash Flow | 3.24 | 10.07 | -13.94 | 4.51 | 14.04 | 15.58 | Upgrade
|
| Unlevered Free Cash Flow | 3.3 | 10.23 | -13.1 | 6.05 | 14.13 | 15.6 | Upgrade
|
| Change in Working Capital | -5.9 | -1.68 | -3.48 | 1.91 | -4.2 | 2.05 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.