AS Amber Latvijas balzams (RSE:BAL1R)

AS Amber Latvijas balzams 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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	1.7	4.09	0.42	6.33	8.73	9.32
Depreciation & Amortization	2.93	2.85	2.42	2.12	2.37	2.59
Loss (Gain) From Sale of Assets	0	0	-2.03	-0	-0.5	-0
Loss (Gain) From Sale of Investments	-	-	-	-	0.37	-
Provision & Write-off of Bad Debts	0.93	0.93	4.74	-	-	-
Other Operating Activities	-1.34	-1.36	-1.17	-1.19	-1.33	-2.04
Change in Accounts Receivable	-7.64	-6.74	-2.93	2.58	-9.79	-3.89
Change in Inventory	2.19	10.57	-2.96	-7.09	0.18	-5.74
Change in Accounts Payable	8.23	-14.28	6.97	17.39	0.14	5.39
Operating Cash Flow	6.99	-3.95	5.46	20.14	0.17	5.64
Operating Cash Flow Growth	-28.67%	-	-72.89%	11802.64%	-97.00%	-83.23%
Capital Expenditures	-0.26	-1.03	-2.19	-2.93	-2	-1.95
Sale of Property, Plant & Equipment	0	3.51	0	0.01	0.03	0.01
Other Investing Activities	3.5	3.2	0.58	-15.59	6.56	-3.25
Investing Cash Flow	-0.89	5.69	0.33	-14.46	4.59	-5.19
Long-Term Debt Repaid	-	-1.39	-1.06	-1.04	-1.41	-0.91
Total Debt Repaid	-1.23	-1.39	-1.06	-1.04	-1.41	-0.91
Net Debt Issued (Repaid)	-1.23	-1.39	-1.06	-1.04	-1.41	-0.91
Common Dividends Paid	-4.5	-	-4.5	-4.5	-3.45	-
Other Financing Activities	-0.39	-0.46	-0.28	-0.08	-0.1	-0.09
Financing Cash Flow	-6.12	-1.84	-5.83	-5.61	-4.95	-1
Net Cash Flow	-0.02	-0.1	-0.04	0.06	-0.19	-0.55
Free Cash Flow	6.74	-4.98	3.27	17.21	-1.83	3.69
Free Cash Flow Growth	-21.79%	-	-80.98%	-	-	-87.92%
Free Cash Flow Margin	9.08%	-6.36%	3.34%	15.92%	-2.33%	5.38%
Free Cash Flow Per Share	0.90	-0.66	0.44	2.30	-0.24	0.49
Cash Interest Paid	0.39	0.46	0.28	0.08	0.1	0.09
Levered Free Cash Flow	11.56	6.67	8.78	37.85	-39.15	-3.77
Unlevered Free Cash Flow	11.68	6.85	8.92	37.9	-39.09	-3.72
Change in Working Capital	2.77	-10.46	1.08	12.88	-9.47	-4.24

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