Agroland Business System S.A. (BVB:AG)

Agroland Business System Cash Flow Statement

Financials in millions RON. 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	Jan 1, 2022	Dec 31, 2020
Net Income	8.45	7.65	4.71	3.29	-	8.63
Depreciation & Amortization	8.06	7.78	6.03	4.44	-	0.9
Other Operating Activities	7.23	6.49	5.21	4.81	-	-0
Change in Accounts Receivable	-2.16	-6.44	0.2	-15.09	-	-2.12
Change in Inventory	-27.98	-14.64	-3.69	-27.27	-	-8.7
Change in Accounts Payable	12.49	3.66	-2.66	30.94	-	-3.53
Change in Unearned Revenue	-0	-0	0	-	-	-
Change in Other Net Operating Assets	-0.37	-0.38	-0	-	-	-0.2
Operating Cash Flow	5.72	4.1	9.8	1.12	-	-5.02
Operating Cash Flow Growth	-	-58.12%	772.70%	-	-	-
Capital Expenditures	-31.09	-26.21	-7.74	-22.14	-	-9.54
Investing Cash Flow	-31.09	-26.21	-7.74	-22.14	-	-9.54
Long-Term Debt Issued	-	29.65	0.51	15.55	-	9.56
Net Debt Issued (Repaid)	35.18	29.65	0.51	15.55	-	9.56
Issuance of Common Stock	0	-	0.4	14.62	-	7.95
Repurchase of Common Stock	-	-	-	-1.44	-	-
Common Dividends Paid	-	-	-0.38	-0.83	-	-0.33
Other Financing Activities	-7.23	-6.49	-5.21	-4.62	-	-
Financing Cash Flow	27.95	23.16	-4.68	23.28	-	17.18
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-	0
Net Cash Flow	2.58	1.06	-2.62	2.26	-	2.62
Free Cash Flow	-25.37	-22.1	2.06	-21.02	-	-14.56
Free Cash Flow Margin	-7.92%	-7.21%	0.71%	-7.50%	-	-7.71%
Free Cash Flow Per Share	-0.28	-0.25	0.02	-0.23	-	-0.30
Cash Interest Paid	7.23	6.49	5.21	4.62	-	-
Cash Income Tax Paid	3.08	2.93	0.93	0.62	-	1.15
Levered Free Cash Flow	-33.87	-29.65	-2.79	-30.09	-	-17.81
Unlevered Free Cash Flow	-29.19	-25.47	0.7	-27.38	-	-17.12
Change in Net Working Capital	18.02	17.8	4.56	14.51	17.62	16.63

Source: S&P Global Market Intelligence. Standard template. Financial Sources.