Smart Organic AD (BUL:SO)

Smart Organic AD Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	13.95	14.2	12	8.19	6.89	5.02
Depreciation & Amortization	2.93	2.58	2.4	2.21	1.93	1.64
Other Amortization	0.09	0.09	0	0.01	0.05	0.06
Other Operating Activities	-6.59	-10.73	-0.24	-5.1	-4.1	0.1
Operating Cash Flow	10.38	6.13	14.17	5.31	4.77	6.82
Operating Cash Flow Growth	4.24%	-56.72%	166.61%	11.36%	-30.03%	-
Capital Expenditures	-12.12	-14.25	-13.69	-8.87	-3.74	-2.73
Sale of Property, Plant & Equipment	-0.01	-	0.11	0.01	-	0
Cash Acquisitions	-	-	-	-0.78	-	-
Sale (Purchase) of Intangibles	-0.13	-0.13	-0.51	-	-0	-0.02
Investment in Securities	-9.47	-9.87	-0.8	-	-	-
Other Investing Activities	0.19	0.18	-	-	-	0.03
Investing Cash Flow	-20.85	-23.37	-14.8	-9.62	-3.74	-2.73
Long-Term Debt Issued	-	10.37	5.35	3.65	-	-
Long-Term Debt Repaid	-	-3.44	-2.6	-1.97	-1.97	-2.74
Net Debt Issued (Repaid)	6.77	6.93	2.76	1.68	-1.97	-2.74
Issuance of Common Stock	19.59	19.59	-	-	5.86	-
Common Dividends Paid	-2.27	-2.27	-2.06	-0.83	-0.55	-0.6
Other Financing Activities	-1.09	-0.94	-0.22	-0.18	-0.23	-0.21
Financing Cash Flow	23.01	23.3	0.48	0.67	3.1	-3.55
Foreign Exchange Rate Adjustments	-0.04	-0.04	-0.04	-0.02	-0	-0
Net Cash Flow	12.51	6.03	-0.2	-3.66	4.13	0.53
Free Cash Flow	-1.74	-8.12	0.48	-3.55	1.03	4.09
Free Cash Flow Growth	-	-	-	-	-74.74%	-
Free Cash Flow Margin	-1.75%	-8.80%	0.59%	-6.26%	2.17%	11.08%
Free Cash Flow Per Share	-0.15	-0.75	0.05	-0.34	0.29	2.72
Cash Interest Paid	1.35	0.44	0.22	0.18	0.23	0.21
Cash Income Tax Paid	1.57	1.31	1.59	0.86	0.8	0.63
Levered Free Cash Flow	-18.01	-12.8	-3.99	-6.73	-1.23	-
Unlevered Free Cash Flow	-17.8	-12.62	-3.9	-6.68	-1.16	-

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.