Vrancart Cash Flow Statement

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

Millions RON. 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	-22.97	-18.27	5.42	22.95	6.35	16.61
Depreciation & Amortization	55.42	48.49	42.99	38.74	35.14	34.83
Other Operating Activities	-5.85	25.28	26.29	-14.58	-12.69	14.53
Operating Cash Flow	26.59	55.5	74.71	47.11	28.79	65.98
Operating Cash Flow Growth	-29.85%	-25.71%	58.56%	63.63%	-56.36%	85.78%
Capital Expenditures	-30.32	-134	-144.41	-87.94	-47.39	-39.34
Sale of Property, Plant & Equipment	27.15	2.11	4.13	1.35	0.38	10.28
Other Investing Activities	-42.69	-0.15	0.01	-1.88	-2	0
Investing Cash Flow	-45.86	-132.04	-140.28	-88.47	-49.01	-29.06
Long-Term Debt Issued	-	137.26	101.56	154.57	48.47	18.58
Long-Term Debt Repaid	-	-151.69	-61.33	-98.37	-4.66	-5.07
Net Debt Issued (Repaid)	-42.94	-14.44	40.24	56.2	43.81	13.51
Issuance of Common Stock	0	31.96	48.89	0.48	16.74	-
Common Dividends Paid	-	-	-11.81	-4.95	-9.84	-11.66
Other Financing Activities	59.91	58.04	-12.49	-9.17	-33.68	-35.7
Financing Cash Flow	16.97	75.56	64.83	42.55	17.03	-33.84
Net Cash Flow	-2.3	-0.98	-0.74	1.2	-3.19	3.07
Free Cash Flow	-3.73	-78.51	-69.71	-40.83	-18.6	26.63
Free Cash Flow Growth	-	-	-	-	-	2701.19%
Free Cash Flow Margin	-0.86%	-16.13%	-13.91%	-6.72%	-4.10%	7.62%
Free Cash Flow Per Share	-0.00	-0.04	-0.05	-0.03	-0.02	0.02
Cash Interest Paid	11.72	13.59	12.49	9.17	33.68	35.7
Cash Income Tax Paid	3.95	1.64	2.9	2.56	2.85	2.17
Levered Free Cash Flow	-77.91	-102.46	-89.11	-59.78	-28.94	15.28
Unlevered Free Cash Flow	-69.84	-96.29	-81.1	-52.64	-26.02	18.83

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