Germina Agribusiness S.A. (BVB:SEOM)

CrossFirst Bankshares Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Jan 1, 2024	Jan 1, 2023	Jan 1, 2022	Jan 1, 2021
Net Income	-0.27	0.56	-0.41	11.23	-3.55
Depreciation & Amortization	-	0.29	0.64	3.08	3.85
Loss (Gain) From Sale of Assets	-	-	-2.51	-17.16	-1.08
Asset Writedown & Restructuring Costs	-	-	-	0.02	-
Other Operating Activities	-0.18	-1.28	-1.28	-0.07	-0.74
Change in Accounts Receivable	-	-	12.51	15.56	0.34
Change in Inventory	-	-	0.17	6.01	0.98
Change in Accounts Payable	-	-	-4.32	-3.02	-3.37
Change in Unearned Revenue	-	-	-0.03	-	-
Change in Other Net Operating Assets	-	-	0.03	-	-
Operating Cash Flow	-0.45	-0.44	4.81	15.65	-3.56
Operating Cash Flow Growth	-	-	-69.27%	-	-
Capital Expenditures	-	-	-	-	-2.25
Sale of Property, Plant & Equipment	-	-	4.08	36.12	11.8
Sale (Purchase) of Intangibles	-	-	-	-	-0.07
Other Investing Activities	5.61	8.9	0.38	0.11	0.02
Investing Cash Flow	5.61	8.9	4.45	36.23	9.5
Long-Term Debt Issued	-	-	-	-	4.29
Total Debt Issued	-	-	-	-	4.29
Long-Term Debt Repaid	-	-	-0.32	-10.45	-2.7
Total Debt Repaid	-	-	-0.32	-10.45	-2.7
Net Debt Issued (Repaid)	-	-	-0.32	-10.45	1.59
Repurchase of Common Stock	-	-	-32.42	-	-
Common Dividends Paid	-	-	-12.87	-	-
Other Financing Activities	-5.35	-8.72	-0	-	-0
Financing Cash Flow	-5.35	-8.72	-45.62	-15.26	1.59
Miscellaneous Cash Flow Adjustments	-	-	-	0	0
Net Cash Flow	-0.18	-0.26	-36.36	36.62	7.53
Free Cash Flow	-0.45	-0.44	4.81	15.65	-5.81
Free Cash Flow Growth	-	-	-69.27%	-	-
Free Cash Flow Margin	-	-255.25%	181.30%	44.21%	-11.09%
Free Cash Flow Per Share	-0.03	-0.03	0.36	1.16	-0.43
Cash Interest Paid	-	-	0	0.32	0.78
Cash Income Tax Paid	-	-	0.21	-	-
Levered Free Cash Flow	-0.61	0.22	6.83	10.8	3.7
Unlevered Free Cash Flow	-0.61	0.23	6.84	11	4.19
Change in Net Working Capital	-0.54	-1.38	-8.22	-11.17	-5.08

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