Mermeren Kombinat AD (ATH:MERKO)

Mermeren Kombinat AD Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	14.85	13.7	13.95	14.8	8.29
Depreciation & Amortization	2.26	2.24	2.11	2.2	2.06
Other Amortization	0.01	0.02	0.02	0.02	0.2
Loss (Gain) From Sale of Assets	-0.01	-0	0.01	-0.01	0.06
Asset Writedown & Restructuring Costs	-	-	0.03	0.03	-
Provision & Write-off of Bad Debts	0	-0	0.03	0	0
Other Operating Activities	0.91	0.35	0.48	1.69	-1.16
Change in Accounts Receivable	0.49	-0.63	-1.32	-2.7	2.91
Change in Inventory	0.27	-0.39	-0.44	-0.28	-0.44
Change in Accounts Payable	-	-	0.2	-0.14	-
Change in Other Net Operating Assets	-0.02	0.28	-	-	-0.45
Operating Cash Flow	18.76	15.58	15.07	15.61	11.47
Operating Cash Flow Growth	20.47%	3.35%	-3.44%	36.04%	-18.75%
Capital Expenditures	-3.07	-2.33	-1.67	-1.15	-4.44
Sale of Property, Plant & Equipment	0.52	0	0.01	0.01	0.01
Sale (Purchase) of Intangibles	-0.9	-0.04	-0.18	-0.05	-0.04
Other Investing Activities	0.04	0.07	0.03	0.04	0.03
Investing Cash Flow	-4.28	-0.03	-3.09	-1.19	-4.91
Long-Term Debt Issued	-	0.07	-	-	-
Long-Term Debt Repaid	-0.02	-0.02	-	-0.98	-0.16
Net Debt Issued (Repaid)	-0.02	0.06	-	-0.98	-0.16
Common Dividends Paid	-12.98	-18.82	-15.85	-10.49	-8.02
Other Financing Activities	-0.14	-0.2	-0.17	-	-
Financing Cash Flow	-13.14	-18.97	-16.03	-11.48	-8.17
Foreign Exchange Rate Adjustments	0.01	0.01	0.04	0.05	-0.08
Net Cash Flow	1.36	-3.42	-4.01	2.99	-1.69
Free Cash Flow	15.69	13.24	13.4	14.46	7.03
Free Cash Flow Growth	18.48%	-1.17%	-7.31%	105.52%	-21.19%
Free Cash Flow Margin	49.57%	45.26%	44.11%	47.99%	31.78%
Free Cash Flow Per Share	3.35	2.83	2.86	3.08	1.50
Cash Interest Paid	0	0	0	0.02	0.04
Cash Income Tax Paid	1.07	1.29	1.19	0.34	2.11
Levered Free Cash Flow	10.44	8.91	8.86	9.93	4.14
Unlevered Free Cash Flow	10.44	8.91	8.86	9.94	4.16
Change in Net Working Capital	-1.76	0.31	1.02	1.39	-0.89

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.