S.C. Moara Cibin 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	19.16	19.41	-	8.83	5.91
Depreciation & Amortization	7.44	7.36	-	7.08	7.3
Other Operating Activities	-20.76	1.71	2.32	-1.16	-
Change in Accounts Receivable	-	-	-	0.75	9.94
Change in Inventory	-	-	-	8.62	0.16
Change in Accounts Payable	-	-	-	-17.39	-10.56
Change in Other Net Operating Assets	-	-	-	2.13	-9.07
Operating Cash Flow	5.83	28.48	2.32	8.85	3.67
Operating Cash Flow Growth	-79.52%	1125.52%	-73.74%	140.90%	110.07%
Investment in Securities	-	-	-	-2.1	-4.47
Other Investing Activities	-31.2	-18.99	-1.43	-	-
Investing Cash Flow	-31.2	-18.99	-1.43	-2.1	-4.47
Long-Term Debt Issued	-	-	-	-	0.46
Long-Term Debt Repaid	-	-	-	-0.77	-
Net Debt Issued (Repaid)	-	-	-	-0.77	0.46
Common Dividends Paid	-	-	-	-22	-
Other Financing Activities	24.87	-8.09	-1.12	-	-
Financing Cash Flow	24.87	-8.09	-1.12	-22.78	0.46
Miscellaneous Cash Flow Adjustments	-	-	-	16.05	-
Net Cash Flow	-0.5	1.41	-0.22	0.02	-0.34
Levered Free Cash Flow	6.48	21.76	3.27	17.95	4.14
Unlevered Free Cash Flow	8.58	23.74	5.27	19.62	5.09
Change in Working Capital	-	-	-	-5.89	-9.53

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