Rompetrol Rafinare Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-36.26	-68.99	-242.51	90.62	-185.86	-199.78
Depreciation & Amortization	142.02	151.02	133.95	147.53	127.25	124.14
Other Amortization	0.86	0.62	1.45	1.02	1.74	1.29
Loss (Gain) From Sale of Assets	-0.75	-0.37	-0.22	-0.33	-0.28	-0.7
Asset Writedown & Restructuring Costs	0.01	4.55	220.58	8.73	67.73	8.63
Provision & Write-off of Bad Debts	-0.22	-1.3	2.72	1.91	-2.78	2.35
Other Operating Activities	92.97	33.64	-50.54	208.87	81.89	39.33
Change in Accounts Receivable	-153.44	52.14	14	-18.77	-25.52	-23.54
Change in Inventory	32.34	-13.76	-80.67	-16.18	-132.47	64.01
Change in Accounts Payable	-99.94	-87.77	159.64	-268.96	290.27	84.9
Operating Cash Flow	-22.41	69.78	158.42	154.45	221.97	100.64
Operating Cash Flow Growth	-	-55.95%	2.57%	-30.42%	120.57%	-26.23%
Capital Expenditures	-28.82	-151.19	-59.26	-69.48	-49.42	-119.49
Sale of Property, Plant & Equipment	2.37	-	1.24	6.43	3.46	6.13
Sale (Purchase) of Intangibles	-4.47	-0.55	-0.38	-0.52	-1.48	-2.99
Investing Cash Flow	-30.92	-151.74	-58.4	-63.56	-47.43	-116.35
Short-Term Debt Issued	-	101.4	318.26	279.42	22.11	41.58
Long-Term Debt Issued	-	10	306.77	48.27	-	63.76
Total Debt Issued	655.8	111.4	625.03	327.69	22.11	105.33
Short-Term Debt Repaid	-	-98.22	-361.89	-475.61	-43.22	-10.73
Long-Term Debt Repaid	-	-31.94	-60.89	-12.36	-63.05	-73.04
Total Debt Repaid	-655.51	-130.16	-422.78	-487.97	-106.27	-83.77
Net Debt Issued (Repaid)	0.29	-18.77	202.26	-160.28	-84.15	21.56
Other Financing Activities	52.87	38.8	-163.29	36.28	-140.94	81.61
Financing Cash Flow	53.16	20.03	38.96	-124	-225.1	103.17
Net Cash Flow	-0.18	-61.92	138.98	-33.12	-50.56	87.46
Free Cash Flow	-51.23	-81.41	99.16	84.97	172.55	-18.86
Free Cash Flow Growth	-	-	16.70%	-50.76%	-	-
Free Cash Flow Margin	-1.20%	-2.19%	2.35%	1.58%	5.15%	-0.81%
Free Cash Flow Per Share	-0.00	-0.00	0.00	0.00	0.01	-
Cash Interest Paid	-	-	-	-	34.69	-
Cash Income Tax Paid	7.76	34.01	128.24	4.82	-	-
Levered Free Cash Flow	72.3	-21.02	-8.28	142.81	28.12	143.43
Unlevered Free Cash Flow	127.2	36.93	50.94	191.78	57.3	163.9
Change in Working Capital	-221.04	-49.38	92.97	-303.91	132.28	125.37

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.