Nicolás Correa, S.A. (LON:0FDN)

Nicolás Correa Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	13.7	10.54	9.04	5.57	5.76
Depreciation & Amortization	2.02	1.99	1.93	1.77	1.63
Asset Writedown & Restructuring Costs	0.25	-0	-	-	-
Loss (Gain) on Equity Investments	-0.84	-0.79	-0.59	-0.38	-0.07
Provision & Write-off of Bad Debts	0.19	-0.05	0.19	0.12	-
Other Operating Activities	1.92	0.27	-0.66	1.24	-0.73
Change in Accounts Receivable	3.81	-4.95	1.01	-6.02	-0.89
Change in Inventory	3.32	-9.22	-3.2	-4.94	-1.42
Change in Accounts Payable	-11.1	10.46	-0.43	19.29	-2.26
Change in Other Net Operating Assets	0.42	-0.03	0.51	-0.88	0.48
Operating Cash Flow	13.7	8.22	7.8	15.76	2.51
Operating Cash Flow Growth	66.67%	5.37%	-50.53%	527.26%	-67.06%
Capital Expenditures	-3.04	-3.93	-2.58	-2.13	-2.73
Sale of Property, Plant & Equipment	0.01	0	0	0.01	-
Cash Acquisitions	-0.04	-	-1.8	-	-
Sale (Purchase) of Intangibles	-0.17	-0.41	-0.44	-0.27	-0.13
Investment in Securities	0.77	-0.79	-0.05	0.05	0.08
Other Investing Activities	-	-0.05	-0.05	-	-
Investing Cash Flow	-2.47	-5.18	-4.91	-2.34	-2.79
Long-Term Debt Issued	0.3	0.43	0.23	0.46	10.42
Long-Term Debt Repaid	-3.35	-3.4	-3.76	-4.1	-3.13
Net Debt Issued (Repaid)	-3.05	-2.97	-3.53	-3.64	7.29
Repurchase of Common Stock	-	-	-	-0.83	-0.41
Common Dividends Paid	-3.28	-2.8	-2.42	-2.06	-2.07
Other Financing Activities	0.22	0.01	0.13	0.21	0.09
Financing Cash Flow	-6.11	-5.75	-5.82	-6.31	4.9
Foreign Exchange Rate Adjustments	0.03	-0.03	0	0.03	-0.01
Net Cash Flow	5.14	-2.74	-2.94	7.14	4.62
Free Cash Flow	10.65	4.29	5.22	13.64	-0.22
Free Cash Flow Growth	148.32%	-17.77%	-61.74%	-	-
Free Cash Flow Margin	8.76%	3.90%	5.27%	17.79%	-0.33%
Free Cash Flow Per Share	0.88	0.35	0.43	1.13	-0.02
Cash Interest Paid	0.23	0.3	0.25	0.27	0.22
Cash Income Tax Paid	2.66	2.07	1.14	0.24	0.73
Levered Free Cash Flow	5.62	0.78	0.38	12.57	-2.81
Unlevered Free Cash Flow	5.81	1.02	0.57	12.8	-2.62
Change in Net Working Capital	3.15	4.2	4.4	-8.89	5.43

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.