Odessos Shiprepair Yard Cash Flow Statement

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

Millions BGN. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	3.96	9.6	16.92	15.41	4.88
Depreciation & Amortization	6.54	5.11	4.17	3.37	2.66
Other Amortization	0.01	-	-	-	0
Other Operating Activities	2.6	-6.44	1.7	-4.89	-1.15
Operating Cash Flow	13.1	8.28	22.78	13.89	6.39
Operating Cash Flow Growth	58.20%	-63.66%	64.03%	117.20%	-23.25%
Capital Expenditures	-15.69	-12.16	-4.59	-3.06	-2.74
Sale of Property, Plant & Equipment	0.37	-	0.01	0.05	0.08
Sale (Purchase) of Intangibles	-	-	-	-	-0
Sale (Purchase) of Real Estate	-	-	-	-	-0.02
Investment in Securities	-	0.01	1.75	2.73	-5
Other Investing Activities	0.33	0.01	-0.04	-	-
Investing Cash Flow	-14.98	-12.14	-2.87	-0.28	-7.67
Short-Term Debt Issued	-	-	-	0	0.01
Long-Term Debt Issued	0	-	-	-	-
Total Debt Issued	0	-	-	0	0.01
Long-Term Debt Repaid	-0.08	-0.08	-0.08	-0.07	-0.02
Net Debt Issued (Repaid)	-0.08	-0.08	-0.08	-0.07	-0.01
Common Dividends Paid	-5.83	-9.32	-7.45	-2.33	-4.07
Financing Cash Flow	-5.9	-9.4	-7.52	-2.4	-4.08
Foreign Exchange Rate Adjustments	-	-	-	-	-0.02
Net Cash Flow	-7.79	-13.27	12.38	11.21	-5.38
Free Cash Flow	-2.59	-3.88	18.19	10.83	3.66
Free Cash Flow Growth	-	-	68.02%	196.01%	-40.63%
Free Cash Flow Margin	-2.59%	-3.77%	18.80%	14.09%	6.78%
Free Cash Flow Per Share	-4.42	-6.62	31.00	18.45	6.23
Cash Interest Paid	38.93	35.67	-	-	-
Cash Income Tax Paid	-9.08	-7.23	-3.74	1.8	0.5
Levered Free Cash Flow	-0.24	-8.42	15.47	9.33	3.72
Unlevered Free Cash Flow	-0.24	-8.41	15.47	9.33	3.72

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