FuturAqua Ásványvíztermelo és Vagyonkezelo Nyilvánosan Muködo Részvénytársaság (BUD:FUTURAQUA)

BUD:FUTURAQUA Cash Flow Statement

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

Operating Activities

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	-16.06	-45.69	27.44	-84.22	-138.55	-81.78
Depreciation & Amortization	15.72	14.56	10.05	10.45	15	10.71
Loss (Gain) From Sale of Assets	-0.47	-	140.24	-	-0.04	-
Asset Writedown & Restructuring Costs	13.13	13.13	-	-	2.05	-
Loss (Gain) From Sale of Investments	-	-	144.29	-	-	-
Other Operating Activities	-26.9	-	-47.78	24.92	22.54	1.51
Change in Accounts Receivable	-	-	-	-	1.71	41.98
Change in Inventory	-2.36	-1.09	-2.41	-0.12	-	-
Change in Accounts Payable	-1.53	0.03	-13.74	1.49	-23.91	28.47
Change in Unearned Revenue	-0.48	-1.11	-8.75	-2.1	24.59	85.04
Change in Other Net Operating Assets	-66.08	-9.74	-345.78	-3.7	64.57	-24.46
Operating Cash Flow	-85.04	-29.92	-96.46	-53.27	-32.05	59.31
Operating Cash Flow Growth	-	-	-	-	-	-

Investing Activities

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
Capital Expenditures	-	-1.6	-1.12	-330	-2.78	-66.3
Sale of Property, Plant & Equipment	0.7	-	-	-	0.04	-
Investing Cash Flow	0.7	-1.6	-1.12	-330	-2.74	-66.3

Financing Activities

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
Long-Term Debt Issued	-	-	-	38.59	-	5
Total Debt Issued	-	-	-	38.59	-	5
Long-Term Debt Repaid	-	-	-16.08	-6.02	-5	-
Total Debt Repaid	-	-	-16.08	-6.02	-5	-
Net Debt Issued (Repaid)	-	-	-16.08	32.56	-5	5
Issuance of Common Stock	-	-	141.02	365	40	-
Financing Cash Flow	-	-	124.94	397.56	35	5

Net Cash Flow

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 Cash Flow	-84.34	-31.52	27.37	14.3	0.21	-1.99

Free Cash Flow

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
Free Cash Flow	-85.04	-31.52	-97.58	-383.27	-34.83	-6.99
Free Cash Flow Growth	-	-	-	-	-	-
Free Cash Flow Margin	-5419.95%	-1686.57%	-2635.74%	-22908.85%	-386.99%	-2697.30%
Free Cash Flow Per Share	-2.83	-1.05	-3.30	-15.73	-1.48	-0.33
Levered Free Cash Flow	-34.42	51.89	-40.75	-749.15	264.69	12.02
Unlevered Free Cash Flow	-34.42	51.89	-40.61	-749.12	264.71	12.11

Additional Metrics

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
Cash Income Tax Paid	0.71	0.03	0.06	0.04	0.05	0.03
Change in Working Capital	-70.46	-11.92	-370.69	-4.43	66.95	131.03

Data Source: S&P Global Market Intelligence Last updated: Sep 8, 2025

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every six months for this company.

Update frequency:

Semi-annually

Last checked:

Sep 23, 2026

Data Sources Report a data error