Sudatel Telecom Group Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
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	2015 - 2019
Net Income	81.64	18.65	21.19	56.6	20.21	-12.03	Upgrade
Depreciation & Amortization	60.11	65.08	95.62	96.39	52.79	66.94	Upgrade
Other Amortization	0.32	0.27	0.12	1.28	2.07	2.38	Upgrade
Asset Writedown & Restructuring Costs	9.59	9.59	26.19	-	-	-	Upgrade
Loss (Gain) on Equity Investments	-0.4	0.04	2.87	7.56	1.73	0.28	Upgrade
Other Operating Activities	31.24	31.96	24.68	34.81	19.82	11.61	Upgrade
Change in Accounts Receivable	26.94	3.04	-21.32	-34.6	34.07	-13.63	Upgrade
Change in Inventory	3.49	3.88	-6.96	-1.32	-0.77	0.68	Upgrade
Change in Accounts Payable	-77.23	-42.76	75.29	85.69	-45.13	2.46	Upgrade
Operating Cash Flow	135.7	89.74	217.68	246.41	84.8	63.91	Upgrade
Operating Cash Flow Growth	593.36%	-58.77%	-11.66%	190.58%	32.69%	-54.09%	Upgrade
Capital Expenditures	-195.3	-123.85	-110.42	-129.42	-65.56	-92.19	Upgrade
Sale (Purchase) of Intangibles	-2.48	-6.21	-91.28	-6.77	-38.3	-17.6	Upgrade
Investment in Securities	-3.47	-1.31	1.14	-0.23	-5.48	0.76	Upgrade
Other Investing Activities	0.75	0.1	0.23	0.49	0.45	0.62	Upgrade
Investing Cash Flow	-200.49	-131.27	-200.32	-135.93	-108.9	-108.41	Upgrade
Long-Term Debt Issued	-	-	15.24	-	-	19.94	Upgrade
Long-Term Debt Repaid	-	-16.35	-	-50.51	-63.67	-	Upgrade
Net Debt Issued (Repaid)	-33.46	-16.35	15.24	-50.51	-63.67	19.94	Upgrade
Common Dividends Paid	-21.03	-18.63	-1.53	-6.11	-	-0.08	Upgrade
Other Financing Activities	0.48	0.12	-0.55	-1.78	-1.13	0.99	Upgrade
Financing Cash Flow	-54.02	-34.87	13.16	-58.4	-64.8	20.84	Upgrade
Foreign Exchange Rate Adjustments	81.8	16.73	-20.32	10.13	87.9	24.22	Upgrade
Miscellaneous Cash Flow Adjustments	0	-	-	-	0	-	Upgrade
Net Cash Flow	-37.02	-59.66	10.19	62.21	-1	0.57	Upgrade
Free Cash Flow	-59.6	-34.11	107.26	116.99	19.23	-28.28	Upgrade
Free Cash Flow Growth	-	-	-8.31%	508.26%	-	-	Upgrade
Free Cash Flow Margin	-14.62%	-8.94%	26.80%	27.74%	6.83%	-9.62%	Upgrade
Free Cash Flow Per Share	-0.04	-0.03	0.08	0.08	0.01	-0.02	Upgrade
Cash Interest Paid	0.28	0.42	1.23	1.3	2.56	3.11	Upgrade
Cash Income Tax Paid	10.66	12.74	20.77	13.63	8.01	11.25	Upgrade
Levered Free Cash Flow	-77.55	-67.14	-11.14	92.3	-22.71	-14.92	Upgrade
Unlevered Free Cash Flow	-68.42	-56.92	-2.95	99.53	-16.04	-6.08	Upgrade
Change in Working Capital	-46.8	-35.85	47.02	49.78	-11.83	-10.5	Upgrade

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.