S.C. Macofil 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	Jan '22 Jan 1, 2022
Net Income	13.63	15.5	11.85	23.55	15.02
Depreciation & Amortization	3.17	2.81	2.53	2.23	1.92
Other Operating Activities	-4.18	-3.88	-11.17	0.32	-5.76
Operating Cash Flow	12.62	14.43	3.21	26.1	11.18
Operating Cash Flow Growth	-12.60%	349.55%	-87.70%	133.49%	-8.83%
Capital Expenditures	-4.97	-3.35	-2.6	-2.21	-0.61
Sale of Property, Plant & Equipment	0.01	-	0.25	-	0.02
Other Investing Activities	-0.56	-0.83	-0.17	-0.9	-0.55
Investing Cash Flow	-7.51	-6.27	-5.43	-5.01	-3.15
Long-Term Debt Issued	0.69	0.68	0.58	-	-
Long-Term Debt Repaid	-	-	-	-0.48	-0.09
Net Debt Issued (Repaid)	0.69	0.68	0.58	-0.48	-0.09
Financing Cash Flow	0.69	0.68	0.58	-0.48	-0.09
Net Cash Flow	5.8	8.85	-1.64	20.6	7.94
Free Cash Flow	7.65	11.09	0.61	23.88	10.56
Free Cash Flow Growth	-31.02%	1708.74%	-97.43%	126.08%	-4.89%
Free Cash Flow Margin	8.43%	12.01%	1.09%	28.26%	17.92%
Free Cash Flow Per Share	2.12	3.07	0.17	6.61	2.92
Cash Interest Paid	0.49	0.68	0.17	0.72	0.42
Levered Free Cash Flow	17.49	19.45	7.62	20.16	8.14
Unlevered Free Cash Flow	17.79	19.88	8.19	20.61	8.4

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.