Tubos Reunidos, S.A. (BME:TRG)

Tubos Reunidos Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-118.05	28.63	56.31	43.5	-64.68
Depreciation & Amortization	18.01	17.67	16.46	15	11.86
Other Amortization	0.9	0.65	0.52	0.84	1.21
Loss (Gain) From Sale of Assets	-	-4.73	-	0.02	0.02
Asset Writedown & Restructuring Costs	40.82	-0.18	5.46	-5.27	-77.38
Other Operating Activities	42.22	-56.05	35.58	3.45	88.5
Change in Accounts Receivable	-11.25	6.21	3.63	-11.43	2.03
Change in Inventory	48.92	2.09	15.13	-24.44	-41.13
Change in Accounts Payable	-19.53	11.93	-61.83	19.13	49.79
Change in Other Net Operating Assets	-	-	-	-	-7.99
Operating Cash Flow	2.05	6.22	71.26	40.79	-37.77
Operating Cash Flow Growth	-67.04%	-91.27%	74.69%	-	-
Capital Expenditures	-8.04	-20.12	-31.52	-11.47	-5.94
Sale of Property, Plant & Equipment	-	20.86	0.03	0.64	-
Sale (Purchase) of Intangibles	-1.12	-1.62	-0.91	-0.54	-0.57
Investment in Securities	2.17	-2.12	-0.78	-2.16	0.02
Investing Cash Flow	-7	-3	-33.19	-13.53	-6.5
Long-Term Debt Issued	0.28	2.11	-	9.93	120.35
Long-Term Debt Repaid	-9.8	-51.45	-40.73	-19.68	-19.35
Net Debt Issued (Repaid)	-9.53	-49.34	-40.73	-9.75	101
Issuance of Common Stock	-	-	0.13	-	0.05
Repurchase of Common Stock	-0.04	-0.09	-	-0.01	-
Financing Cash Flow	-9.57	-49.43	-40.61	-9.76	101.05
Net Cash Flow	-14.51	-46.21	-2.53	17.5	56.79
Free Cash Flow	-5.99	-13.9	39.74	29.33	-43.72
Free Cash Flow Growth	-	-	35.51%	-	-
Free Cash Flow Margin	-1.64%	-4.29%	7.43%	5.69%	-17.85%
Free Cash Flow Per Share	-0.03	-0.08	0.23	0.17	-0.25
Cash Income Tax Paid	-	1.2	2.16	-	-
Levered Free Cash Flow	-8.88	-27.18	2.63	-9.03	-29.89
Unlevered Free Cash Flow	5.56	-10.19	20.16	4.42	-16.27
Change in Working Capital	18.15	20.23	-43.07	-16.74	2.7

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.