Intercapital Property Development ADSIC (WSE:ICD)

WSE:ICD Cash Flow Statement

Financials in millions BGN. 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	-0.91	-0.53	0.47	3.74	-1.35
Depreciation & Amortization	-	-	-	-	0.09
Other Operating Activities	1.63	1.23	0.04	-2.98	-19.6
Operating Cash Flow	0.71	0.7	0.51	0.76	-20.87
Operating Cash Flow Growth	2.30%	37.20%	-33.33%	-	-
Capital Expenditures	-	-	-0.11	-	-
Investing Cash Flow	-	-	-0.11	-	-
Long-Term Debt Issued	-	-	-	11.74	-
Long-Term Debt Repaid	-	-	-0.05	-11.86	-
Net Debt Issued (Repaid)	-	-	-0.05	-0.13	-
Issuance of Common Stock	-	-	-	-	21.76
Other Financing Activities	-0.72	-0.71	-0.36	-0.62	-0.89
Financing Cash Flow	-0.72	-0.71	-0.41	-0.75	20.87
Net Cash Flow	-0.01	-0.01	-0.01	0.02	0
Free Cash Flow	0.71	0.7	0.4	0.76	-20.87
Free Cash Flow Growth	2.30%	74.69%	-47.64%	-	-
Free Cash Flow Margin	220.06%	7.63%	45.60%	5.52%	-1376.32%
Free Cash Flow Per Share	0.03	0.03	0.01	-	-0.75
Cash Interest Paid	0.51	0.71	0.36	0.62	1.04
Levered Free Cash Flow	0.91	-5.71	12.08	-5.8	-21.86
Unlevered Free Cash Flow	1.35	-5.32	12.67	-5.25	-21.17
Change in Net Working Capital	-1.48	5.38	-13.1	8.19	21.11

Source: S&P Capital IQ. Standard template. Financial Sources.