S.C. Condmag Cash Flow Statement

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

Millions RON. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-2.58	3.6	-2.71	-3.36	-3.81	1.53
Depreciation & Amortization	0	0.01	0.06	2.33	0.49	0.75
Loss (Gain) From Sale of Assets	1.52	2.51	1.33	-1.67	0.36	-0.03
Asset Writedown & Restructuring Costs	-	-	-	-	0.06	-
Other Operating Activities	1.41	0.58	-1.79	-1.97	-5.25	-2.09
Change in Accounts Receivable	-0.04	-1.65	0.12	4.83	5.01	0.57
Change in Inventory	9.73	15.56	6.3	5.89	8.39	2.13
Change in Accounts Payable	-4.02	-4.77	0.82	-2.74	-2.28	-5.48
Operating Cash Flow	6.03	15.84	4.12	3.3	2.97	-2.61
Operating Cash Flow Growth	60.56%	284.70%	24.69%	11.05%	-	-
Capital Expenditures	-1.77	-2.5	-1.32	-	-0.27	-
Sale of Property, Plant & Equipment	0.28	0	-	15.78	-	3.77
Other Investing Activities	-1.02	-0.38	1.1	0.03	0.01	0.01
Investing Cash Flow	-2.52	-2.87	-0.21	15.81	-0.26	3.77
Long-Term Debt Repaid	-	-14.98	-6.83	-4.12	-1.94	-1.77
Net Debt Issued (Repaid)	-3.68	-14.98	-6.83	-4.12	-1.94	-1.77
Financing Cash Flow	-3.68	-14.98	-6.83	-4.12	-1.94	-1.77
Miscellaneous Cash Flow Adjustments	0	-	-	0	-	-
Net Cash Flow	-0.17	-2.01	-2.92	15	0.77	-0.61
Free Cash Flow	4.25	13.34	2.8	3.3	2.7	-2.61
Free Cash Flow Growth	32.48%	376.60%	-15.22%	22.13%	-	-
Free Cash Flow Margin	5834.71%	6373.34%	592.36%	351.64%	133.90%	-62.42%
Free Cash Flow Per Share	0.01	0.04	0.01	0.01	0.01	-0.01
Levered Free Cash Flow	-5.28	10.93	4.24	9.34	-2.85	-21.58
Unlevered Free Cash Flow	-4.85	10.93	4.24	9.34	-2.85	-21.58
Change in Working Capital	5.67	9.14	7.23	7.97	11.12	-2.78

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.