Comelf S.A. (BVB:CMF)

Comelf 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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	6.27	8.99	9.33	4.14	4.29	2.7
Depreciation & Amortization	9.19	8.23	7.6	7.65	7.53	7.54
Other Operating Activities	-71.01	-	-0.01	-	-	-
Change in Accounts Receivable	32.99	14.88	-12.19	19.36	-12.97	9.21
Change in Inventory	9.45	0.9	13.54	-23.34	-4.33	-1.44
Change in Accounts Payable	5.19	-2.09	-2.52	3.09	11.58	-8.91
Change in Unearned Revenue	1.12	0.01	-0.04	-0.05	-0.05	0.09
Change in Other Net Operating Assets	13.66	4.98	-6.13	-2.28	-3.99	1.63
Operating Cash Flow	6.86	35.9	9.59	8.58	2.06	10.81
Operating Cash Flow Growth	-76.14%	274.50%	11.74%	316.49%	-80.95%	-3.84%
Investment in Securities	-	-	-	-7.79	-3.96	-0.96
Other Investing Activities	-2.19	-	-	-	-	-
Investing Cash Flow	-2.19	-	-	-7.79	-3.96	-0.96
Short-Term Debt Issued	-	-	-	2.42	1.63	-
Long-Term Debt Issued	-	0.37	-	3.96	-	0.13
Total Debt Issued	2.2	0.37	-	6.38	1.63	0.13
Short-Term Debt Repaid	-	-2.99	-2.78	-	-	-2.09
Long-Term Debt Repaid	-	-	-0.98	-0.13	-0.63	-0.9
Total Debt Repaid	-0.35	-2.99	-3.76	-0.13	-0.63	-2.98
Net Debt Issued (Repaid)	1.85	-2.62	-3.76	6.25	1	-2.85
Other Financing Activities	-7.33	-11.29	-6.08	-0.28	-2.37	-3.69
Financing Cash Flow	-5.48	-13.91	-9.84	5.97	-1.37	-6.54
Miscellaneous Cash Flow Adjustments	-4.51	-8.89	-6.44	-	-	-
Net Cash Flow	-5.31	13.1	-6.7	6.76	-3.28	3.31
Free Cash Flow	6.86	35.9	9.59	8.58	2.06	10.81
Free Cash Flow Growth	-76.14%	274.50%	11.74%	316.49%	-80.95%	-3.84%
Free Cash Flow Margin	4.26%	21.58%	5.25%	5.05%	1.48%	9.42%
Free Cash Flow Per Share	0.30	1.60	0.43	0.38	0.09	0.48
Levered Free Cash Flow	5.48	32.25	7.08	9.28	-1.39	8.45
Unlevered Free Cash Flow	6.29	33.36	8.05	9.62	-1.19	8.63
Change in Working Capital	62.41	18.67	-7.34	-3.22	-9.75	0.57

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