Alumil Rom Industry S.A. (BVB:ALU)

Instructure Holdings 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	Dec 31, 2021	Dec 31, 2020
Net Income	5.3	5.32	6.51	6.5	6.02	3.67
Depreciation & Amortization	4.49	4.5	4.36	4.22	4.2	4.65
Other Amortization	0.09	0.09	0.13	0.13	0.1	0.06
Loss (Gain) From Sale of Assets	-0.15	-0.15	-	-	-0.16	-0.04
Provision & Write-off of Bad Debts	-1.25	-1.25	-1.37	0.18	-1.99	-3.75
Other Operating Activities	-0.95	-0.93	-0.14	-0.49	-0.31	-0.23
Change in Accounts Receivable	-3.49	-2.77	-3.64	-3.71	0.26	6.39
Change in Inventory	0.25	-1.37	3.22	-1.57	-7.75	1.07
Change in Accounts Payable	4.96	2.95	-1.13	0.64	1.21	1.72
Operating Cash Flow	9.27	6.4	7.95	5.89	1.59	13.54
Operating Cash Flow Growth	142.01%	-19.55%	34.96%	271.77%	-88.29%	601.68%
Capital Expenditures	-0.14	-0.12	-1.2	-0.68	-2.57	-0.91
Other Investing Activities	-2.65	-2.65	0.2	0.1	2.38	-4.86
Investing Cash Flow	-2.78	-2.77	-1	-0.58	-0.19	-5.77
Short-Term Debt Issued	-	6.02	1.97	-	2.23	-
Total Debt Issued	5.81	6.02	1.97	-	2.23	-
Short-Term Debt Repaid	-	-	-	-0.02	-	-1.93
Long-Term Debt Repaid	-	-2.59	-2.48	-2.4	-2.28	-2.93
Total Debt Repaid	-5.78	-2.59	-2.48	-2.42	-2.28	-4.86
Net Debt Issued (Repaid)	0.02	3.43	-0.51	-2.42	-0.05	-4.86
Common Dividends Paid	-6.25	-6.25	-6.25	-6	-3.44	-3
Financing Cash Flow	-6.23	-2.82	-6.76	-8.42	-3.49	-7.86
Net Cash Flow	0.26	0.81	0.19	-3.11	-2.09	-0.1
Free Cash Flow	9.13	6.28	6.75	5.21	-0.98	12.63
Free Cash Flow Growth	197.71%	-7.05%	29.56%	-	-	1411.82%
Free Cash Flow Margin	8.00%	5.56%	5.72%	4.78%	-1.08%	17.32%
Free Cash Flow Per Share	0.29	0.20	0.22	0.17	-0.03	0.40
Cash Interest Paid	0.35	0.28	0.41	0.26	0.2	0.31
Cash Income Tax Paid	1.62	1.62	1.07	1.19	1.4	0.75
Levered Free Cash Flow	3.58	2.11	2.97	3.79	-2.2	11.23
Unlevered Free Cash Flow	3.96	2.44	3.26	4	-2.04	11.45
Change in Net Working Capital	4.56	6.07	5.26	4.5	8.31	-4.88

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.