ZMSE:BAT 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	11.54	-0.76	9.07	74.44	14.94
Depreciation & Amortization	0.64	0.61	0.11	1.36	0.41
Other Amortization	-	-	-	-	0
Loss (Gain) From Sale of Assets	-0.53	-1.22	-0.11	-	0
Loss (Gain) From Sale of Investments	-1.15	0.02	-0.03	-	-0.06
Provision & Write-off of Bad Debts	0.07	0.12	0.1	-	-
Other Operating Activities	-3.75	11.82	12.74	-20.24	-1.7
Change in Accounts Receivable	-0.28	2.55	-8.4	-	0.43
Change in Inventory	0.7	-2.58	-0.99	-	1.75
Change in Accounts Payable	2.72	-1.01	-1.01	-	-6.57
Change in Other Net Operating Assets	-0.08	0.45	8.16	-	1.61
Operating Cash Flow	9.88	9.99	19.66	55.57	10.8
Operating Cash Flow Growth	-1.12%	-49.17%	-64.62%	414.43%	-
Capital Expenditures	-0.76	-0.29	-0.46	-42.63	-0.98
Sale of Property, Plant & Equipment	0.53	0.41	0.11	0.02	-
Other Investing Activities	0.01	-	0.05	3.44	-
Investing Cash Flow	-0.22	0.12	-0.31	-39.17	-0.98
Common Dividends Paid	-4.43	-0.45	-0.22	-	-
Financing Cash Flow	-4.43	-0.45	-0.22	-	-
Foreign Exchange Rate Adjustments	0.01	-3.11	1.44	7.54	-0.01
Miscellaneous Cash Flow Adjustments	-	-12.55	-18.73	-38.17	4.12
Net Cash Flow	5.23	-5.99	1.84	-14.23	13.93
Free Cash Flow	9.12	9.71	19.2	12.94	9.82
Free Cash Flow Growth	-6.02%	-49.45%	48.40%	31.73%	-
Free Cash Flow Margin	31.36%	26.65%	40.66%	3.58%	19.52%
Free Cash Flow Per Share	0.44	0.47	0.93	0.63	0.56
Cash Interest Paid	-	-	-	-	0.13
Cash Income Tax Paid	4.03	5.4	6.68	52.7	6.04
Levered Free Cash Flow	10.82	23.06	67.62	31.51	8.44
Unlevered Free Cash Flow	10.82	25	67.62	31.51	8.52
Change in Working Capital	3.06	-0.6	-2.23	-	-2.79

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