Frendy Energy S.p.A. (BIT: FRE)

Frendy Energy Cash Flow Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	0.41	0.21	-3.27	0.14	0.14	0
Depreciation & Amortization	0.54	0.54	0.8	0.78	0.77	0.74
Asset Writedown	-	-	3.8	-	-	-
Change in Accounts Receivable	-0.07	-0.11	0.21	-0.05	0.01	0.02
Change in Accounts Payable	0.06	-0.02	0.08	-0.02	-0.08	-0.25
Change in Other Net Operating Assets	-0.17	0.11	-0.08	0.59	0.25	-0.29
Other Operating Activities	0.45	0.34	-1.05	0.27	0.38	0.29
Operating Cash Flow	1.22	1.07	0.5	1.71	1.46	0.52
Operating Cash Flow Growth	192.07%	114.29%	-70.90%	16.75%	184.08%	48.41%
Capital Expenditures	-0.05	-0.02	-0.02	-0.05	-0.07	-0.12
Sale (Purchase) of Intangibles	-	-	-0.03	0.01	-0.02	-0.01
Other Investing Activities	-	-	-	-	-	0.21
Investing Cash Flow	-0.05	-0.02	-0.05	-0.04	-0.09	0.08
Long-Term Debt Issued	-	-	0	-	1.4	-
Total Debt Issued	-	-	0	-	1.4	-
Long-Term Debt Repaid	-	-0.24	-0.24	-0.83	-1.21	-0.71
Total Debt Repaid	-0.2	-0.24	-0.24	-0.83	-1.21	-0.71
Net Debt Issued (Repaid)	-0.2	-0.24	-0.24	-0.83	0.19	-0.71
Other Financing Activities	-0.73	-0.62	-0.28	-1.78	-1.5	0.02
Financing Cash Flow	-0.94	-0.86	-0.52	-2.61	-1.31	-0.69
Net Cash Flow	0.23	0.19	-0.07	-0.94	0.07	-0.1
Free Cash Flow	1.17	1.04	0.48	1.66	1.4	0.39
Free Cash Flow Growth	193.70%	118.41%	-71.24%	18.97%	256.38%	12.97%
Free Cash Flow Margin	52.81%	57.05%	39.02%	73.35%	59.57%	17.24%
Free Cash Flow Per Share	0.02	0.02	0.01	-	0.02	0.01
Cash Income Tax Paid	-	-0.29	-0.2	-0.15	-0.21	-0.21
Levered Free Cash Flow	0.35	0.15	-0.21	-0.8	0.35	0.39
Unlevered Free Cash Flow	0.39	0.19	-0.19	-0.76	0.41	0.46
Change in Net Working Capital	0.42	0.42	0.53	1.7	0.55	0.31

Source: S&P Capital IQ. Utility template. Financial Sources.