TEPLANT vostok Cash Flow Statement

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

Millions RUB. 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	477.65	421.83	263.96	202.57	176.17
Depreciation & Amortization	186.54	146.37	148.34	153.48	75.19
Other Operating Activities	-862.77	1,092	-478.75	92.11	659.55
Operating Cash Flow	-198.58	1,660	-66.45	448.16	910.9
Operating Cash Flow Growth	-	-	-	-50.80%	662.05%
Capital Expenditures	-201.52	-80.92	-93.53	-165.62	-186.83
Sale of Property, Plant & Equipment	0.05	-	20.19	-	3.16
Investment in Securities	106.95	-	-	48.55	-
Other Investing Activities	214.97	-	-	-	0.82
Investing Cash Flow	64.65	-162.94	-73.34	-111.15	-270.98
Long-Term Debt Issued	1.49	375.04	1,400	155	599.18
Long-Term Debt Repaid	-515.8	-595	-1,253	-447.51	-1,241
Net Debt Issued (Repaid)	-514.32	-219.96	147.03	-292.51	-642.2
Other Financing Activities	-3.14	-	-	-	-
Financing Cash Flow	-517.45	-219.96	147.03	-292.51	-642.2
Foreign Exchange Rate Adjustments	-0.93	0.74	-1.1	-0.27	0.07
Net Cash Flow	-652.31	1,278	6.14	44.24	-2.2
Free Cash Flow	-400.1	1,580	-159.98	282.55	724.08
Free Cash Flow Growth	-	-	-	-60.98%	722.80%
Free Cash Flow Margin	-2.66%	9.44%	-1.32%	2.95%	7.33%
Free Cash Flow Per Share	-0.48	1.88	-0.19	0.34	0.86
Cash Interest Paid	29.92	90.04	75.23	78.72	159.89
Cash Income Tax Paid	147.7	95.51	60.2	73.12	24.75
Levered Free Cash Flow	-126.66	1,537	-102.96	413.35	739.18
Unlevered Free Cash Flow	-113.34	1,575	-38.17	480.89	826.37