Blumar Cash Flow Statement

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

Millions USD. 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	18.12	17.87	13.15	63.52	48.64
Depreciation & Amortization	-	31.73	30.52	30.1	29.91
Other Amortization	-	0.47	0.41	0.45	0.32
Other Operating Activities	23.49	-14.93	-11.95	-1.48	-55.01
Operating Cash Flow	41.6	35.14	32.14	92.59	23.85
Operating Cash Flow Growth	18.41%	9.34%	-65.29%	288.17%	-
Capital Expenditures	-36.45	-41.14	-35.93	-35.33	-41.3
Sale of Property, Plant & Equipment	-	-	-	-	0
Divestitures	-	-	-0.75	-	-
Sale (Purchase) of Intangibles	-	-	-	-0.55	-0.5
Investment in Securities	-	-	-	-	34.16
Other Investing Activities	-1.79	0.07	-2.6	-3.4	1.8
Investing Cash Flow	-38.24	-41.07	-39.28	-39.28	-5.84
Short-Term Debt Issued	28.62	28.76	57.48	18.99	16.12
Long-Term Debt Issued	-	25.33	-	17.5	-
Total Debt Issued	28.62	54.1	57.48	36.49	16.12
Long-Term Debt Repaid	-53.71	-22.5	-36.11	-64.91	-30.51
Net Debt Issued (Repaid)	-25.09	31.59	21.36	-28.42	-14.4
Common Dividends Paid	-4.27	-0.07	-11.72	-34.88	-9.97
Financing Cash Flow	-29.36	31.52	9.64	-63.3	-24.37
Net Cash Flow	-26	25.59	2.49	-9.99	-6.36
Free Cash Flow	5.15	-6	-3.8	57.26	-17.44
Free Cash Flow Margin	0.72%	-0.97%	-0.56%	8.68%	-2.78%
Free Cash Flow Per Share	-	-0.00	-0.00	0.04	-0.01
Cash Interest Paid	-	24.91	23.44	15.08	13.81
Cash Income Tax Paid	-	17.8	19.23	23.47	10.06
Levered Free Cash Flow	-12.97	-20.1	20.29	49.62	-12.56
Unlevered Free Cash Flow	2.48	-4.01	33.37	59.12	-4.15

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.