Atomenergoremont 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
Period Ending	Sep '25 Sep 30, 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
Net Income	20.71	20.15	18.53	7.41	13.19	6.54
Depreciation & Amortization	1.68	1.4	0.89	1.72	2.61	2.86
Other Amortization	0.01	0.01	0.01	0	0.01	-
Other Operating Activities	11.28	8.76	3.97	-1.47	-15.33	4.12
Operating Cash Flow	33.67	30.31	23.41	7.66	0.47	13.51
Operating Cash Flow Growth	5.92%	29.48%	205.56%	1547.53%	-96.56%	-37.74%
Capital Expenditures	-1.19	-1.52	-1.97	-0.74	-0.41	-0.29
Sale of Property, Plant & Equipment	0.08	0.08	-	0.1	-	0.06
Investment in Securities	-	-	-	-0.11	-0.43	-0.05
Other Investing Activities	-	-	-	-	0	0.15
Investing Cash Flow	-1.11	-1.44	-1.97	-0.75	-0.84	-0.13
Short-Term Debt Issued	-	0.01	0.13	2.29	56.75	1.5
Total Debt Issued	-0	0.01	0.13	2.29	56.75	1.5
Long-Term Debt Repaid	-	-24.44	-14.56	-8.15	-52.28	-8.4
Net Debt Issued (Repaid)	-17.78	-24.43	-14.43	-5.86	4.46	-6.91
Common Dividends Paid	-0.61	-0.61	-0.38	-0.1	-0.1	-0.07
Other Financing Activities	0.37	0.35	-0.2	0.33	0.35	-
Financing Cash Flow	-18.02	-24.7	-15.01	-5.63	4.71	-6.98
Net Cash Flow	14.53	4.17	6.43	1.28	4.34	6.4
Free Cash Flow	32.47	28.79	21.44	6.92	0.06	13.21
Free Cash Flow Growth	11.28%	34.25%	209.88%	11628.81%	-99.55%	-28.10%
Free Cash Flow Margin	32.90%	29.62%	25.19%	11.49%	0.12%	29.52%
Free Cash Flow Per Share	2.12	1.88	1.40	0.45	0.00	0.86
Cash Interest Paid	2.06	-	-	-	-	-
Cash Income Tax Paid	4.08	4.35	3.48	1.59	1.39	1.35
Levered Free Cash Flow	17.39	11.43	27.38	0.24	1.05	2.08
Unlevered Free Cash Flow	17.77	12.61	29.43	2.35	1.71	2.12

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