Patria Bank 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	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	51.48	38.17	25.49	19.23	9.89
Depreciation & Amortization	24.76	23.48	21.33	20.23	22.33
Change in Trading Asset Securities	-7.08	-34.72	-15.03	2.44	-41.3
Change in Other Net Operating Assets	-210.33	-526.76	205.6	-180.65	-263.64
Other Operating Activities	-3.17	-3.25	2.86	37.45	25.84
Operating Cash Flow	-144.35	-503.07	240.23	-101.29	-246.89
Capital Expenditures	-	-	-	-	-7.76
Sale of Property, Plant and Equipment	8.02	8.28	1.4	1.87	-
Investment in Securities	-58.29	-115.2	-10.5	-112.83	-39.75
Other Investing Activities	5.32	4.43	2.92	3.25	2.26
Investing Cash Flow	-43.23	-101.41	-0.86	-66.89	-39.64
Long-Term Debt Issued	143.9	90.12	73.8	164.16	57.84
Long-Term Debt Repaid	-49.58	-45.96	-22.25	-8.5	-14.38
Net Debt Issued (Repaid)	94.32	44.16	51.55	155.67	43.46
Repurchase of Common Stock	-12.6	-	-	-	-
Net Increase (Decrease) in Deposit Accounts	366.66	546.56	-351.53	109.63	388.48
Financing Cash Flow	448.38	590.72	-299.98	265.29	431.94
Foreign Exchange Rate Adjustments	4.02	0.49	0.66	0.72	2.77
Net Cash Flow	264.81	-13.26	-59.95	97.83	148.18
Free Cash Flow	-144.35	-503.07	240.23	-101.29	-254.64
Free Cash Flow Margin	-55.05%	-223.97%	125.56%	-58.21%	-156.40%
Free Cash Flow Per Share	-0.04	-0.15	0.07	-0.03	-0.08
Cash Interest Paid	178.84	164.16	155.02	84.22	50.93
Cash Income Tax Paid	6.83	0.17	3.02	3.57	2.3

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