Gosa Fom a.d. Cash Flow Statement

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

Millions RSD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	347.2	434.35	207.43	141.28	32.17
Depreciation & Amortization	143.79	146.24	114.99	113.94	106.76
Other Operating Activities	-172.28	-584.73	1,829	-826.15	641.7
Operating Cash Flow	318.71	-4.14	2,152	-570.93	780.63
Operating Cash Flow Growth	-	-	-	-	58.23%
Capital Expenditures	-497.47	-145.35	-26.5	-25.77	-5.01
Sale of Property, Plant & Equipment	-	-	-	0.07	-
Investment in Securities	-31.51	4.19	-8.61	-2.61	2.15
Investing Cash Flow	-528.98	-141.16	-35.11	-28.3	-2.86
Short-Term Debt Issued	240.42	3.89	328.49	936.9	1,219
Total Debt Issued	240.42	3.89	328.49	936.9	1,219
Short-Term Debt Repaid	-	-152.28	-1,053	-989.49	-1,356
Long-Term Debt Repaid	-	-12.63	-57.24	-54.21	-52.02
Total Debt Repaid	-	-164.91	-1,110	-1,044	-1,408
Net Debt Issued (Repaid)	240.42	-161.02	-781.77	-106.8	-189.97
Repurchase of Common Stock	-	-	-0.36	-	-
Common Dividends Paid	-220	-198	-120	-64.32	-
Other Financing Activities	-59.18	-94.46	-128.43	-21.64	-2.55
Financing Cash Flow	-38.76	-453.47	-1,031	-192.76	-192.53
Foreign Exchange Rate Adjustments	0.42	-0.56	-1.47	-1.77	-0.18
Net Cash Flow	-248.61	-599.33	1,084	-793.77	585.07
Free Cash Flow	-178.77	-149.49	2,125	-596.69	775.63
Free Cash Flow Growth	-	-	-	-	282.43%
Free Cash Flow Margin	-2.96%	-1.91%	54.31%	-14.52%	30.75%
Free Cash Flow Per Share	-130.65	-109.26	1553.16	-435.86	566.56
Cash Interest Paid	4.1	4.25	42.56	32.5	38.27
Cash Income Tax Paid	138.88	58.67	43.19	5.48	0.39
Levered Free Cash Flow	-501	2,873	-1,056	-581.81	545.3
Unlevered Free Cash Flow	-477.48	2,875	-1,030	-559.55	569.6