
AUTONOM SERVICES SA
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2025
All amounts are expressed in RON, unless otherwise specified
Notes 1 to 31 are an integral part of the financial statements.
6
These individual financial statements on pages 3 through 62 have been approved by the Board of
Directors and were authorized for issue on 04/27/2026.
Mihaela Angela Irimia Certified Public Accountant Huian
Angelica
Huian Angelica
President of the Board of Directors Professional body no. 26325
Notes 2025 2024
Operating activities
Profit before tax 39,230,447 62,078,440
Adjustments to reconcile profit before tax to net cash flows:
Amortization, depreciation and impairment of other fixed non-current
assets 14 5,083,104 3,509,327
Amortization, depreciation and impairment of rental fleet and equipment,
net
14,
15 282,715,734 244,149,928
Net foreign exchange differences 12.1 37,604,291 (500,300)
Loss / (gain) on disposal of rental fleet - own resources (31,001,980) (47,714,024)
Financial income 12.2 (7,203,374) (7,965,598)
Interest expense and other financial expenses 12.1 76,650,933 73,172,623
Net (gains) / losses on fair value of derivative financial instruments 12.1 5,066,629 -
Changes in provisions, net 11 1,602,265 -
Changes in current assets allowances, net 11 5,398,769 5,034,520
Working capital adjustments:
(Increase) / decrease in trade receivables and prepayments (36,197,914) 3,052,237
(Increase) / decrease in inventories (37,883,184) 201,669
(Increase) / decrease in other receivables (17,037,935) 7,125,577
Increase in deferred income 1,834,965 6,365,665
Increase / (decrease) in trade and other payables 57,587,408 (36,438,114)
Purchase of rental fleet and rental equipment (459,840,422) (456,185,233)
Amounts received for the disposal of rental fleet and rental equipment 205,356,893 195,825,836
Interest received 6,666,075 2,509,222
Interest paid 19 (72,381,821) (71,191,087)
Settlements paid on interest rate derivative instruments 12.1 (2,133,254) -
Income tax paid (8,247,767) (5,034,605)
Net cash flows from operating activities 52,869,863 (22,003,917)
Investing activities
Purchase of intangible assets (58,298) (123,295)
Purchase of other property, plant and equipment (11,969,274) (3,583,404)
Advances for sale of property, plant and equipment 3,037,100 -
Loans granted to related parties 26 (80,735,706) (128,226,851)
Proceeds from loans granted to related parties 26 58,676,907 107,435,216
Net cash flows used in investing activities (31,049,271) (24,498,334)
Financing activities
Payment of lease liabilities 19 (197,943,049) (176,011,867)
Proceeds from loans 19 1,259,085,454 466,101,800
Loan repayments 19 (1,175,567,909) (258,595,491)
Redemption of bonds issued 19 - (99,744,000)
Proceeds from bond issuance 19 - 149,313,000
Payment of bond issuance costs 19 - (1,075,796)
Payment of transaction costs for the syndicated loan 19 (11,140,187) -
Net cash flows from / (used in) financing activities (125,565,691) 79,987,646
Net increase / (decrease) in cash and cash equivalents (103,745,099) 33,485,395
Cash and cash equivalents at January 1 22 193,638,407 160,153,012
Cash and cash equivalents at December 31 22 89,893,308 193,638,407