Tecnoglass Cash Flow Statement

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

Millions USD. 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	180.48	161.31	182.88	155.74	68.15	23.88
Depreciation & Amortization	30.38	23.67	19.67	17.87	19.62	19.29
Other Amortization	3.86	4.02	3.45	3.19	2.68	2.31
Loss (Gain) From Sale of Assets	-4.23	-	-	-	-	-
Loss (Gain) on Equity Investments	-4.53	-5.4	-5.01	-6.68	-4.18	-1.39
Provision & Write-off of Bad Debts	1.84	0.86	2.81	0.64	1.6	1.2
Other Operating Activities	-5.94	10.25	-16.69	21.52	21.15	14.49
Change in Accounts Receivable	-13.46	-30.07	13.09	-38.01	-9.92	28.64
Change in Inventory	-39.46	-2.88	-0.52	-63.94	-16.75	-1.68
Change in Accounts Payable	19.83	14.66	-17.43	7.22	38	-22.41
Change in Income Taxes	10.04	-4.34	-12.85	45.25	16.13	-6.57
Change in Other Net Operating Assets	-12.94	-1.54	-30.57	-0.89	-19.22	13.95
Operating Cash Flow	165.87	170.53	138.83	141.92	117.25	71.71
Operating Cash Flow Growth	7.89%	22.84%	-2.18%	21.04%	63.51%	179.42%
Capital Expenditures	-107.39	-79.56	-77.96	-71.33	-51.51	-18.32
Sale of Property, Plant & Equipment	12.31	-	-	-	0.13	0.01
Cash Acquisitions	-6.84	-	-	-	-	-
Investment in Securities	-0.79	-0.43	-0.34	-1.26	0.62	0.21
Other Investing Activities	8.91	2.7	2.28	-	-	-
Investing Cash Flow	-93.79	-77.29	-76.02	-72.58	-50.76	-18.11
Long-Term Debt Issued	-	2.53	0.2	0.05	221.35	41.34
Long-Term Debt Repaid	-	-64.55	-	-31.98	-249.8	-64.69
Net Debt Issued (Repaid)	-13.8	-62.02	0.2	-31.93	-28.45	-23.35
Repurchase of Common Stock	-30.6	-0.29	-23.54	-	-	-
Common Dividends Paid	-26.31	-19.74	-16.43	-12.87	-5.24	-3.8
Other Financing Activities	-1	-2.5	-3	-	-10.1	-6.38
Financing Cash Flow	-71.72	-84.55	-42.77	-44.8	-43.79	-33.54
Foreign Exchange Rate Adjustments	1.53	-3.32	5.8	-5.88	-5.36	-0.8
Net Cash Flow	1.9	5.37	25.84	18.66	17.34	19.27
Free Cash Flow	58.49	90.97	60.87	70.59	65.74	53.39
Free Cash Flow Growth	-30.46%	49.45%	-13.78%	7.38%	23.14%	7398.31%
Free Cash Flow Margin	5.98%	10.22%	7.31%	9.85%	13.23%	14.18%
Free Cash Flow Per Share	1.25	1.94	1.28	1.48	1.38	1.15
Cash Interest Paid	7.02	9.98	11.62	6.42	15.53	19.17
Cash Income Tax Paid	67.73	86.6	107.15	27.19	13.4	10.86
Levered Free Cash Flow	44.88	98.07	44.68	78.31	65.58	67.74
Unlevered Free Cash Flow	46.08	101.51	49.18	82.03	70.37	80.31
Change in Working Capital	-35.99	-24.17	-48.28	-50.36	8.24	11.94

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