S.C. Mecanica Codlea S.A. (BVB:MEOY)

S.C. Mecanica Codlea Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Jan 1, 2024	Jan 1, 2023	Jan 1, 2022
Net Income	0.65	0.86	0.99	0.2	1.01
Depreciation & Amortization	0.44	0.43	0.2	0.2	0.2
Other Operating Activities	0.18	-0.33	-0.2	-0.41	0.09
Operating Cash Flow	1.27	0.97	1	-0.01	1.3
Operating Cash Flow Growth	31.35%	-3.30%	-	-	38.13%
Capital Expenditures	-0.13	-0.14	-0.48	-0.45	-0.03
Other Investing Activities	0.26	0.34	0.34	0.2	0.06
Investing Cash Flow	0.13	0.19	-0.13	-0.25	0.03
Long-Term Debt Issued	3.81	0.65	0.3	0.5	-
Long-Term Debt Repaid	-	-	-4.26	-0.78	-
Net Debt Issued (Repaid)	3.81	0.65	-3.96	-0.28	-
Common Dividends Paid	-1.18	-0.89	-0.17	-1	-0.47
Other Financing Activities	-	-	-	-0	-
Financing Cash Flow	2.63	-0.24	-4.12	-1.28	-0.47
Net Cash Flow	4.03	0.92	-3.26	-1.54	0.87
Free Cash Flow	1.14	0.82	0.52	-0.46	1.27
Free Cash Flow Growth	38.57%	57.36%	-	-	43.32%
Free Cash Flow Margin	43.31%	32.32%	24.82%	-31.87%	64.46%
Free Cash Flow Per Share	0.01	0.01	0.01	-0.01	0.02
Cash Income Tax Paid	1.2	1.25	0.51	0.1	0.03
Levered Free Cash Flow	0.41	0.72	0.27	-0.23	0.1
Unlevered Free Cash Flow	0.41	0.72	0.27	-0.23	0.1

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