Grupo Média Capital, SGPS Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 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	11.94	9.26	0.32	36.69	-4.08	-11.1
Depreciation & Amortization	6.62	6.92	6.85	7.07	8.86	8.75
Other Amortization	0.57	0.42	0.5	0.47	0.96	0.91
Other Operating Activities	5.94	-3.89	2.17	-35.06	3.14	18.48
Operating Cash Flow	25.07	12.7	9.84	9.17	8.89	17.04
Operating Cash Flow Growth	119.67%	29.14%	7.33%	3.07%	-47.81%	31.86%
Capital Expenditures	-5.34	-4.57	-4.79	-4.91	-2.8	-2.69
Sale of Property, Plant & Equipment	0.1	0.11	0.05	0.03	0.02	0
Sale (Purchase) of Intangibles	-0.19	-0.28	-0.57	-0.29	-0.37	-0.47
Investment in Securities	-	-	-	67.29	-	-
Other Investing Activities	0.02	0.02	0.04	0	-	0.21
Investing Cash Flow	-5.42	-4.72	-5.27	62.11	-3.16	-2.94
Long-Term Debt Issued	-	269.95	30.95	144.03	146.6	14.9
Long-Term Debt Repaid	-	-273.53	-29.53	-199.42	-169.24	-7.31
Net Debt Issued (Repaid)	-4.63	-3.58	1.42	-55.39	-22.64	7.6
Common Dividends Paid	-10.56	-10.56	-	-9.97	-	-
Other Financing Activities	-2.89	-3.28	-1.3	-1.56	-3.87	-1.02
Financing Cash Flow	-18.09	-17.43	0.12	-66.92	-26.51	6.58
Foreign Exchange Rate Adjustments	-	-	-	0	0	-0
Miscellaneous Cash Flow Adjustments	-	-	-	-	-0.05	-
Net Cash Flow	1.57	-9.44	4.69	4.36	-20.82	20.67
Free Cash Flow	19.73	8.13	5.05	4.26	6.09	14.35
Free Cash Flow Growth	156.65%	60.97%	18.62%	-30.04%	-57.58%	73.42%
Free Cash Flow Margin	13.67%	5.77%	4.08%	3.42%	4.34%	11.74%
Free Cash Flow Per Share	0.23	0.10	0.06	0.05	0.07	0.17
Cash Interest Paid	2.84	3.16	1.04	0.91	2.32	0.83
Cash Income Tax Paid	1.07	0.69	0.77	1.23	0.51	0.65
Levered Free Cash Flow	-	-4.61	6.93	20.18	-16.46	16.92
Unlevered Free Cash Flow	-	-3.1	8.21	21.85	-14.86	17.99

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