Bicicletas Monark S.A. (BVMF:BMKS3)

Bicicletas Monark Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	76.87	15.04	17.83	26.25	8.06	3.48
Depreciation & Amortization	1.85	1.83	1.73	1.52	1.59	1.93
Asset Writedown & Restructuring Costs	0.01	0	0	0.01	-	-
Other Operating Activities	31.18	-1.77	-2.57	3.43	0.57	1.73
Change in Accounts Receivable	0.61	1.13	-0.16	0.9	0.67	-0.98
Change in Inventory	-1.36	-1.2	1.91	7.11	-9.73	1.95
Change in Accounts Payable	6.69	0.03	-0.52	-0.33	-0.1	-2.51
Change in Income Taxes	7.52	0.31	6.37	-1.74	-2.69	1.5
Change in Other Net Operating Assets	-108.16	0.06	0.19	-1.6	0.02	0.53
Operating Cash Flow	15.21	15.4	24.54	35.83	-1.82	7.44
Operating Cash Flow Growth	-20.33%	-37.23%	-31.52%	-	-	247.22%
Capital Expenditures	-0.27	-0.24	-0.09	-0.17	-0.18	-0.1
Investment in Securities	-	-	-0.01	0	0	-
Investing Cash Flow	-0.27	-0.24	-0.09	-0.17	-0.18	-0.1
Long-Term Debt Repaid	-	-1.81	-1.75	-1.6	-1.49	-
Net Debt Issued (Repaid)	-1.82	-1.81	-1.75	-1.6	-1.49	-
Common Dividends Paid	-15.27	-17.72	-26.07	-8.06	-3.58	-2.74
Financing Cash Flow	-17.09	-19.53	-27.82	-9.67	-5.06	-2.74
Net Cash Flow	-2.15	-4.37	-3.38	25.99	-7.06	4.6
Free Cash Flow	14.94	15.16	24.45	35.66	-2	7.35
Free Cash Flow Growth	-21.51%	-37.99%	-31.43%	-	-	258.17%
Free Cash Flow Margin	100.78%	100.64%	153.67%	192.57%	-11.32%	33.71%
Free Cash Flow Per Share	-	33.34	53.77	78.41	-4.39	16.15
Cash Income Tax Paid	6.98	6.98	9.15	4.41	0.99	-
Levered Free Cash Flow	-67.2	-4.04	1.5	8.09	-8.38	3.59
Unlevered Free Cash Flow	-67.05	-3.88	1.67	8.24	-8.11	4
Change in Working Capital	-94.71	0.33	7.78	4.35	-11.84	0.49

Updated Mar 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.