Odessos Shiprepair Yard S.A. (BUL:ODES)

Odessos Shiprepair Yard Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	9.11	9.6	16.92	15.41	4.88	7.93
Depreciation & Amortization	5.41	5.15	4.17	3.37	2.66	2.3
Other Amortization	0	0	-	-	0	0
Other Operating Activities	0.43	-6.47	1.7	-4.89	-1.15	-1.9
Operating Cash Flow	14.95	8.28	22.78	13.89	6.39	8.33
Operating Cash Flow Growth	10.13%	-63.66%	64.03%	117.20%	-23.25%	151.31%
Capital Expenditures	-9.07	-12.16	-4.59	-3.06	-2.74	-2.17
Sale of Property, Plant & Equipment	0.37	-	0.01	0.05	0.08	-
Sale (Purchase) of Intangibles	-	-	-	-	-0	-0.04
Investment in Securities	0.01	0.01	1.75	2.73	-5	-
Other Investing Activities	0.01	0.01	-0.04	-	-	0
Investing Cash Flow	-8.68	-12.14	-2.87	-0.28	-7.67	-2.16
Short-Term Debt Issued	-	-	-	0	0.01	-
Total Debt Issued	-	-	-	0	0.01	-
Long-Term Debt Repaid	-	-0.08	-0.08	-0.07	-0.02	-0.06
Net Debt Issued (Repaid)	-0.08	-0.08	-0.08	-0.07	-0.01	-0.06
Common Dividends Paid	-9.32	-9.32	-7.45	-2.33	-4.07	-1.16
Financing Cash Flow	-9.4	-9.4	-7.52	-2.4	-4.08	-1.22
Foreign Exchange Rate Adjustments	-	-	-	-	-0.02	-0
Net Cash Flow	-3.13	-13.27	12.38	11.21	-5.38	4.95
Free Cash Flow	5.89	-3.88	18.19	10.83	3.66	6.16
Free Cash Flow Growth	-6.67%	-	68.02%	196.01%	-40.63%	184.79%
Free Cash Flow Margin	5.11%	-3.77%	18.80%	14.09%	6.78%	12.52%
Free Cash Flow Per Share	10.04	-6.62	31.00	18.45	6.23	10.50
Cash Interest Paid	0.85	-	-	-	-	0.02
Cash Income Tax Paid	-	-7.23	-3.74	1.8	0.5	0.84
Levered Free Cash Flow	3.67	-8.38	15.47	9.33	3.72	4.41
Unlevered Free Cash Flow	3.67	-8.37	15.47	9.33	3.72	4.41
Change in Net Working Capital	-0.92	8.04	-3.89	2.08	-0.18	1.12

Updated Jan 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.