Salamis Tours (Holdings) Public Limited (CYS:SAL)

Cyprus · Delayed Price · Currency is EUR

4.400

+0.400 (10.00%)

Inactive · Last trade price on Mar 14, 2025

CYS:SAL Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	20.51	12.55	14.08	9.12	3.78
Depreciation & Amortization	3.2	3.35	2.99	2.6	2.51
Loss (Gain) From Sale of Assets	-0.36	-0.06	-1.61	-1.2	-0.01
Other Operating Activities	-1.13	-0.02	0.59	-0.01	1.02
Change in Accounts Receivable	-1.06	0.13	-0.35	-1.11	0.38
Change in Inventory	-1.36	-0.51	-0.19	-0.19	0.15
Change in Accounts Payable	2.04	1.92	1.21	1.18	-1.59
Operating Cash Flow	21.86	17.4	16.74	10.38	6.24
Operating Cash Flow Growth	25.68%	3.92%	61.23%	66.42%	-11.08%

Investing Activities

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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
Capital Expenditures	-2.54	-10.63	-4.49	-7.1	-0.97
Sale of Property, Plant & Equipment	0.37	0.06	3.53	3.07	0.01
Investment in Securities	0.49	0.02	0.29	-0	0.52
Other Investing Activities	1.12	0.59	0.15	0.07	0.07
Investing Cash Flow	-0.56	-9.97	-0.52	-3.95	-0.37

Financing Activities

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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
Long-Term Debt Repaid	-0.12	-0.11	-0.09	-0.07	-0.07
Net Debt Issued (Repaid)	-0.12	-0.11	-0.09	-0.07	-0.07
Common Dividends Paid	-4.36	-3.62	-2.89	-2.17	-2.11
Other Financing Activities	-0.37	-0.32	-0.92	-0.73	-0.01
Financing Cash Flow	-4.84	-4.04	-3.9	-2.98	-2.19

Net Cash Flow

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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
Foreign Exchange Rate Adjustments	0.52	-0.31	0.65	0.59	-0.64
Miscellaneous Cash Flow Adjustments	-0.03	-0.04	-0.02	-0	0.01
Net Cash Flow	16.96	3.03	12.95	4.04	3.04

Free Cash Flow

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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
Free Cash Flow	19.33	6.77	12.25	3.28	5.27
Free Cash Flow Growth	185.63%	-44.78%	273.34%	-37.67%	658.11%
Free Cash Flow Margin	20.72%	8.59%	15.79%	5.76%	11.39%
Free Cash Flow Per Share	0.53	0.18	0.34	0.09	0.14
Levered Free Cash Flow	12.86	1.69	8.02	0.17	3.59
Unlevered Free Cash Flow	12.87	1.71	8.03	0.18	3.6

Additional Metrics

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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
Cash Interest Paid	0.02	0.03	0.02	0.01	0.01
Cash Income Tax Paid	1.13	0.82	0.39	0.27	0.16
Change in Working Capital	-0.38	1.54	0.67	-0.12	-1.06