Emporiki Eisagogiki Aftokiniton Ditrohon kai Mihanon Thalassis Societe Anonyme (ATH:MOTO)

ATH:MOTO Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	9.85	9.74	11.79	9.2	4.21	-1.95
Depreciation & Amortization	13.37	12.5	11.23	9.35	6.64	6.93
Other Amortization	0.3	0.3	0.18	0.14	0.11	0.12
Asset Writedown & Restructuring Costs	0.09	0.2	0.23	0.12	0.04	-
Provision & Write-off of Bad Debts	0.25	0.29	0.1	0	0.15	0.08
Other Operating Activities	0.94	0.96	2.27	3.54	2.31	-0.77
Change in Accounts Receivable	0.35	0.81	-0.23	-6.1	1.48	3.75
Change in Inventory	2.57	-2.74	-8.08	-6.93	2.38	2.57
Change in Accounts Payable	2.07	-5.05	7.54	2.14	4.61	-4.2
Change in Other Net Operating Assets	-27.75	-21.8	-16.43	-16.58	-10.21	3.97
Operating Cash Flow	2.03	-4.79	8.59	-5.12	11.72	10.5
Operating Cash Flow Growth	-	-	-	-	11.60%	-
Capital Expenditures	-0.53	-1.75	-2.66	-0.95	-2.03	-1.78
Sale of Property, Plant & Equipment	0.01	0.01	0	-	0.86	0.72
Cash Acquisitions	-	-	-7.7	-	-	-
Other Investing Activities	0.02	0.01	0.03	0	0	0
Investing Cash Flow	-0.5	-1.73	-10.33	-0.95	-1.18	-1.06
Long-Term Debt Issued	-	51.62	43.39	13.5	-	25.51
Total Debt Issued	64.12	51.62	43.39	13.5	-	25.51
Long-Term Debt Repaid	-	-37.75	-41.82	-6.89	-4.92	-33.47
Total Debt Repaid	-52.07	-37.75	-41.82	-6.89	-4.92	-33.47
Net Debt Issued (Repaid)	12.06	13.87	1.57	6.61	-4.92	-7.95
Repurchase of Common Stock	-1.02	-0.8	-0.78	-0.07	-0.03	-0.03
Common Dividends Paid	-4.08	-3.62	-2.63	-1.17	-0.59	-0.59
Other Financing Activities	-	-	-0.3	-	-	-
Financing Cash Flow	6.95	9.45	-2.15	5.37	-5.54	-8.57
Net Cash Flow	8.48	2.94	-3.89	-0.7	5	0.87
Free Cash Flow	1.51	-6.54	5.93	-6.07	9.68	8.72
Free Cash Flow Growth	-	-	-	-	11.04%	-
Free Cash Flow Margin	0.73%	-3.33%	3.49%	-4.60%	10.22%	11.13%
Free Cash Flow Per Share	0.05	-0.22	0.20	-0.20	0.33	0.30
Cash Interest Paid	3.24	3.13	2.35	1.49	1.24	1.46
Cash Income Tax Paid	3.36	3.08	1.66	0.95	0.33	0.64
Levered Free Cash Flow	25.6	8.94	19.02	12.03	15.99	7.23
Unlevered Free Cash Flow	27.5	10.77	20.33	12.67	16.56	8.01
Change in Working Capital	-22.76	-28.78	-17.2	-27.47	-1.74	6.08

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