Plava laguna 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	56.74	56.14	47.13	66.36	20.32
Depreciation & Amortization	36.28	33.46	32.19	29.75	28.91
Other Amortization	-	0.27	0.22	0.21	0.29
Loss (Gain) From Sale of Assets	-0.18	-0.04	-4.42	0.04	-0.02
Asset Writedown & Restructuring Costs	-	1.85	0.55	-	-
Loss (Gain) From Sale of Investments	-	-4.12	-	-42.16	-
Loss (Gain) on Equity Investments	-	-	-	-4.16	-0.7
Provision & Write-off of Bad Debts	-	0.06	0.13	-0.1	-0.29
Other Operating Activities	0.51	-12.57	-8.44	14.1	0.8
Change in Accounts Receivable	-0.16	-2.44	-1.22	2.75	1.17
Change in Inventory	-0.05	-0.13	0.06	-0.22	-0.08
Change in Accounts Payable	-	-11.23	16.47	2.51	6.85
Change in Other Net Operating Assets	7.64	0.01	0.05	0.26	0.22
Operating Cash Flow	100.78	61.25	82.69	69.31	57.29
Operating Cash Flow Growth	64.56%	-25.93%	19.30%	20.97%	496.49%
Capital Expenditures	-90.05	-40.72	-27.61	-27.11	-10.97
Sale of Property, Plant & Equipment	0.35	0.04	8.1	0.03	0.02
Cash Acquisitions	-	-	-1.22	7.21	-
Investment in Securities	-	2.73	-56.69	0.04	-
Other Investing Activities	-4.16	28.03	89.09	-129.32	-12.94
Investing Cash Flow	-93.85	-9.83	11.98	-148.55	-23.04
Long-Term Debt Issued	57.54	7.22	-	36.98	0
Long-Term Debt Repaid	-25.78	-20.01	-21.72	-23.29	-15.56
Net Debt Issued (Repaid)	31.76	-12.78	-21.72	13.69	-15.56
Preferred Dividends Paid	-	-0.01	-	-	-
Common Dividends Paid	-38.94	-39.23	-	-	-
Dividends Paid	-38.94	-39.24	-82.03	-8.44	-
Financing Cash Flow	-7.18	-52.03	-103.75	5.25	-15.56
Foreign Exchange Rate Adjustments	-	-	-	0.01	-0.17
Net Cash Flow	-0.24	-0.61	-9.08	-73.98	18.52
Free Cash Flow	10.73	20.52	55.08	42.2	46.32
Free Cash Flow Growth	-47.69%	-62.74%	30.52%	-8.91%	-
Free Cash Flow Margin	4.24%	8.59%	24.18%	22.63%	36.41%
Free Cash Flow Per Share	-	7.85	21.06	16.13	17.71
Cash Interest Paid	-	3.75	1.7	1.84	3.64
Cash Income Tax Paid	-	14.81	13.64	0.08	-0.04
Levered Free Cash Flow	-109.59	8.75	43.67	43.63	37.77
Unlevered Free Cash Flow	-105.97	11.82	44.7	44.75	38.97
Change in Working Capital	7.43	-13.78	15.36	5.29	8.17

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