Cakovecki mlinovi d.d. Cash Flow Statement

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

Millions EUR. 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	14.1	6.76	7.25	7.18	3.68
Depreciation & Amortization	15.72	7.25	7.71	7.66	8.07
Other Amortization	-	-	-	-	0.1
Loss (Gain) From Sale of Assets	-	-	-	-0.07	-
Asset Writedown & Restructuring Costs	-	-0.05	0.01	-	-
Loss (Gain) From Sale of Investments	-	-	-	-	-0.01
Loss (Gain) on Equity Investments	-	-1.29	-1.34	-1.31	-1.4
Provision & Write-off of Bad Debts	-	0.15	0.02	-0.17	0.35
Other Operating Activities	-0.27	-0.96	0.28	-0.41	-0.97
Change in Accounts Receivable	-14.64	0.68	0.18	2.8	-2.29
Change in Inventory	-20.36	0.72	3.76	-7.04	-1.08
Change in Other Net Operating Assets	43.11	-0.45	-0.7	-0.45	-2.74
Operating Cash Flow	37.67	12.83	17.17	8.18	3.7
Operating Cash Flow Growth	193.72%	-25.28%	109.88%	121.25%	-74.28%
Capital Expenditures	-27.03	-	-	-7.48	-6.83
Sale of Property, Plant & Equipment	0.1	0.07	0.07	0.1	0.17
Investment in Securities	-	-	-	0.05	-
Other Investing Activities	-25.06	-4.49	-7.05	0.02	1.25
Investing Cash Flow	-59.41	-4.41	-3.28	6.77	-0.79
Long-Term Debt Issued	19.25	-	-	-	-
Short-Term Debt Repaid	-	-0.01	-0.01	-	-
Long-Term Debt Repaid	-2.08	-2.3	-1.87	-1.84	-2.17
Total Debt Repaid	-2.08	-2.31	-1.88	-1.84	-2.17
Net Debt Issued (Repaid)	17.17	-2.31	-1.88	-1.84	-2.17
Common Dividends Paid	-15.51	-1.03	-	-6.83	-6.99
Financing Cash Flow	1.66	-3.34	-1.88	-8.67	-9.15
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-
Net Cash Flow	-20.08	5.08	12.01	6.28	-6.25
Free Cash Flow	10.65	12.83	17.17	0.7	-3.13
Free Cash Flow Growth	-17.00%	-25.28%	2352.29%	-	-
Free Cash Flow Margin	2.49%	6.24%	8.67%	0.37%	-1.71%
Free Cash Flow Per Share	0.67	1.25	1.67	0.07	-0.30
Cash Interest Paid	0.87	0.13	0.21	0.03	0.16
Cash Income Tax Paid	2.37	1.6	0.8	0.69	1.23
Levered Free Cash Flow	-21.66	10.43	18.59	-6.2	-3.23
Unlevered Free Cash Flow	-21.12	10.51	18.68	-6.09	-3.22
Change in Working Capital	8.12	0.95	3.24	-4.7	-6.11

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