Conduril - Engenharia Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-	-28.4	2.26	7.24	5.78
Depreciation & Amortization	-	7.28	7.35	7.37	6.86
Other Amortization	-	0.04	0.03	0.03	0.02
Other Operating Activities	29.68	-15.7	-26.12	-12.58	-35.5
Operating Cash Flow	29.68	-36.78	-16.48	2.06	-22.84
Capital Expenditures	-1.18	-0.32	-1.47	-2.81	-4.04
Sale of Property, Plant & Equipment	1.99	4.58	0.74	-	0
Sale (Purchase) of Intangibles	-	-0.4	-	-	-
Investment in Securities	-0	-0.04	0	-0.05	23.18
Other Investing Activities	1.73	5.24	15.1	37.94	4.22
Investing Cash Flow	2.54	9.06	14.38	35.08	23.37
Long-Term Debt Issued	226.73	246.03	175.5	149.43	127.17
Long-Term Debt Repaid	-244.11	-224.94	-165.03	-162.22	-121.11
Net Debt Issued (Repaid)	-17.38	21.08	10.48	-12.79	6.06
Repurchase of Common Stock	-	-	-	-5.22	-
Common Dividends Paid	-	-0.9	-1.62	-1.8	-0.54
Other Financing Activities	-5.01	-5.02	-3.61	-1.44	-2.37
Financing Cash Flow	-22.39	15.16	5.24	-21.25	3.15
Foreign Exchange Rate Adjustments	-1.41	-1.04	-8.51	-0.54	2.17
Miscellaneous Cash Flow Adjustments	-	0	-0	0	-
Net Cash Flow	8.42	-13.6	-5.37	15.35	5.85
Free Cash Flow	28.5	-37.1	-17.95	-0.75	-26.87
Free Cash Flow Margin	16.07%	-29.69%	-9.75%	-0.34%	-17.07%
Free Cash Flow Per Share	15.85	-20.61	-10.00	-0.42	-13.43
Cash Interest Paid	-	5.02	3.61	1.44	2.37
Cash Income Tax Paid	-	-1.13	1	3.59	0.58
Levered Free Cash Flow	-34.99	-27.81	10.17	-16.09	4.48
Unlevered Free Cash Flow	-31.37	-24.63	12.5	-13.97	6

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