S.C. Serico 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	0.39	0.33	0.66	0.66	-0.17
Depreciation & Amortization	1.12	1.02	0.94	0.95	0.98
Other Operating Activities	0.72	-0.02	0.06	-0.04	0.51
Operating Cash Flow	2.23	1.33	1.66	1.58	1.32
Operating Cash Flow Growth	67.22%	-19.68%	5.10%	19.61%	80.94%
Capital Expenditures	-1.61	-1.62	-1.58	-1.29	-0.81
Investing Cash Flow	-1.61	-1.62	-1.58	-1.29	-0.81
Net Cash Flow	0.62	-0.29	0.08	0.29	0.51
Free Cash Flow	0.62	-0.29	0.08	0.29	0.51
Free Cash Flow Growth	-	-	-72.45%	-44.02%	-29.77%
Free Cash Flow Margin	13.28%	-7.49%	2.12%	7.59%	17.73%
Free Cash Flow Per Share	0.02	-0.01	0.00	0.01	0.01
Cash Income Tax Paid	0.19	0.11	0.09	0.04	0.03
Levered Free Cash Flow	0.12	-1.04	-0.38	-0.14	0.32
Unlevered Free Cash Flow	0.12	-1.04	-0.38	-0.14	0.32

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