Marie Brizard Wine & Spirits SA (LON:0DQP)

LON:0DQP Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	5.74	9.65	8.73	-0.95	5.56	-38.47
Depreciation & Amortization	4.66	5.64	4.17	6.08	6.62	9.7
Loss (Gain) From Sale of Assets	0.14	-0.41	-0.03	0.05	0.58	20.84
Other Operating Activities	-0.88	-0.9	-4.27	6.38	-14.46	8.01
Change in Inventory	0.85	3.37	-0.21	-18.28	-13.11	-
Change in Other Net Operating Assets	1.62	-1.17	-6.76	-3.37	5.69	1.39
Operating Cash Flow	12.13	16.19	1.62	-10.08	-9.12	4.43
Operating Cash Flow Growth	106.70%	896.67%	-	-	-	-
Capital Expenditures	-8.33	-6.9	-5.11	-3.2	-3.28	-5.03
Sale of Property, Plant & Equipment	0.27	0.56	0.1	2.87	0.28	1.04
Cash Acquisitions	-	-0	-0.12	-	-	-
Divestitures	-	-	-	-	1.86	1.73
Other Investing Activities	-0	-0	0.02	-	-	-0
Investing Cash Flow	-8.03	-6.32	-4.91	1.3	0.66	1.15
Short-Term Debt Issued	-	-	-	1.28	-	-
Long-Term Debt Issued	-	0.31	-	0.02	7.21	29.37
Total Debt Issued	0.31	0.31	-	1.3	7.21	29.37
Short-Term Debt Repaid	-	-0.26	-0.1	-	-2.75	-4.79
Long-Term Debt Repaid	-	-0.93	-0.73	-0.97	-1.49	-12.36
Total Debt Repaid	-0.89	-1.19	-0.83	-0.97	-4.24	-17.15
Net Debt Issued (Repaid)	-0.58	-0.88	-0.83	0.33	2.97	12.22
Issuance of Common Stock	-	-	-	0.02	16.71	-
Other Financing Activities	1.17	1.28	0.68	-0.08	-0.32	-0.7
Financing Cash Flow	0.59	0.4	-0.15	0.28	19.37	11.52
Foreign Exchange Rate Adjustments	-1.05	0.67	1.07	1.83	1.19	-1.21
Miscellaneous Cash Flow Adjustments	0	0	-	-	-	-
Net Cash Flow	3.65	10.93	-2.36	-6.67	12.09	15.88
Free Cash Flow	3.81	9.29	-3.49	-13.29	-12.4	-0.6
Free Cash Flow Margin	2.11%	4.93%	-1.80%	-7.33%	-7.44%	-0.36%
Free Cash Flow Per Share	0.03	0.08	-0.03	-0.12	-0.12	-0.01
Cash Income Tax Paid	0.85	0.25	3.07	-3.18	9.34	0.34
Levered Free Cash Flow	1.96	6.55	-6.71	-4.32	-15.75	4.39
Unlevered Free Cash Flow	2.2	6.72	-6.56	-4.2	-15.46	6.22
Change in Working Capital	2.48	2.2	-6.97	-21.65	-7.42	1.39

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.