S.C. Independenta Cash Flow Statement

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

Millions RON. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jan '25 Jan 1, 2025	Jan '24 Jan 1, 2024	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021
Net Income	4.23	3.33	-	-	-
Depreciation & Amortization	1.08	1.06	-	-	-
Loss (Gain) From Sale of Assets	0.08	0.15	-	-	-
Other Operating Activities	0.23	0.25	-	-	-
Change in Accounts Receivable	-0.75	0.13	-1.77	-2.13	-2.41
Change in Inventory	0.4	-0.35	-1.21	-1.18	-1.21
Change in Accounts Payable	-0.9	1.61	1.66	1.21	0.79
Change in Other Net Operating Assets	0.2	-0.6	-	-1.1	-4.5
Operating Cash Flow	4.58	5.59	-1.32	-3.19	-7.33
Operating Cash Flow Growth	-18.14%	-	-	-	-
Sale of Property, Plant & Equipment	0.03	0.33	-	-	-
Investment in Securities	-4.35	-3.96	-	-	-
Investing Cash Flow	-4.31	-3.63	-	-	-
Common Dividends Paid	-1.52	-1.01	-	-	-
Financing Cash Flow	-1.52	-1.01	-	-	-
Miscellaneous Cash Flow Adjustments	-	-	1.87	2.66	6.68
Net Cash Flow	-1.26	0.96	0.55	-0.53	-0.65
Free Cash Flow	4.58	5.59	-1.32	-3.19	-7.33
Free Cash Flow Growth	-18.14%	-	-	-	-
Free Cash Flow Margin	35.17%	50.94%	-20.01%	-64.04%	-161.56%
Free Cash Flow Per Share	1.59	1.95	-0.46	-1.11	-2.55
Levered Free Cash Flow	3.06	4.91	2.01	1.5	1.63
Unlevered Free Cash Flow	3.06	4.91	2.01	1.5	1.64
Change in Working Capital	-1.04	0.8	-1.32	-3.19	-7.33

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