Eleven Capital AD Cash Flow Statement

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

Millions BGN. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2020
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2020
Net Income	9.36	9.48	10.7	2.8	13.44	1.44	Upgrade
Depreciation & Amortization	-	-	-	-	0	-	Upgrade
Other Operating Activities	-7.91	-8.13	-9.79	-2.21	-13.22	-3.88	Upgrade
Operating Cash Flow	1.45	1.35	0.91	0.59	0.23	-2.44	Upgrade
Operating Cash Flow Growth	63.80%	48.46%	55.56%	157.71%	-	-	Upgrade
Issuance of Common Stock	-	-	-	-	-	2.12	Upgrade
Common Dividends Paid	-1.42	-1.05	-0.84	-0.82	-	-	Upgrade
Other Financing Activities	-0.04	-0.04	-0.02	-0.02	-	-0.07	Upgrade
Financing Cash Flow	-1.45	-1.08	-0.86	-0.84	-	2.04	Upgrade
Net Cash Flow	-0	0.27	0.05	-0.26	0.23	-0.4	Upgrade
Cash Income Tax Paid	0.04	0.04	0.02	0.02	-	-	Upgrade
Levered Free Cash Flow	6.73	7.09	7.59	2.11	9.21	0.79	Upgrade
Unlevered Free Cash Flow	6.73	7.09	7.59	2.11	9.21	0.79	Upgrade
Change in Net Working Capital	-0.29	-0.58	-0.18	-0.14	0.15	0.11	Upgrade

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