Philadelphia Int'l Educational Investment Company (PLC) (ASE: PIEC)

PIEC Cash Flow Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	3.52	1.74	0.08	0.29	1.31	1.74
Depreciation & Amortization	0.81	0.81	0.61	0.65	0.69	0.75
Loss (Gain) From Sale of Assets	-0	-0	-0	-	-	-0
Provision & Write-off of Bad Debts	0.08	0.08	-	0.1	0.17	-
Other Operating Activities	0.45	0.53	0.38	-0.13	0.1	-0.34
Change in Accounts Receivable	-1.04	-0.58	-0.44	0.62	-0.33	0.01
Change in Accounts Payable	-0.26	0.16	0.17	0.22	-0.06	0.01
Change in Unearned Revenue	1.38	0.15	0.02	-0.15	-0.36	-0.73
Change in Other Net Operating Assets	-0.05	-0.05	-0.19	-0.11	-0.22	-0.14
Operating Cash Flow	4.89	2.82	0.63	1.48	1.31	1.31
Operating Cash Flow Growth	199.20%	345.48%	-57.08%	12.71%	0.18%	-
Capital Expenditures	-0.31	-0.38	-0.27	-0.2	-0.26	-0.31
Investing Cash Flow	-0.31	-0.38	-0.27	-0.2	-0.26	-0.31
Long-Term Debt Issued	-	-	-	-	0.1	1.68
Long-Term Debt Repaid	-	-2.36	-0.38	-0.52	-	-
Total Debt Repaid	-0.93	-2.36	-0.38	-0.52	-	-
Net Debt Issued (Repaid)	-0.93	-2.36	-0.38	-0.52	0.1	1.68
Common Dividends Paid	-1.05	-	-	-0.75	-1.05	-2.7
Financing Cash Flow	-1.98	-2.36	-0.38	-1.27	-0.95	-1.02
Net Cash Flow	2.59	0.09	-0.01	0	0.1	-0.02
Free Cash Flow	4.57	2.44	0.37	1.27	1.05	1
Free Cash Flow Growth	210.91%	569.27%	-71.34%	21.41%	5.17%	-
Free Cash Flow Margin	30.08%	17.79%	3.20%	11.34%	8.30%	6.57%
Free Cash Flow Per Share	0.30	0.16	0.02	0.08	0.07	0.07
Cash Income Tax Paid	0.56	0.2	0.13	0.36	0.37	-
Levered Free Cash Flow	-	2.16	0.56	1.15	0.59	-0.05
Unlevered Free Cash Flow	-	2.34	0.74	1.35	0.83	0.23
Change in Net Working Capital	-	-0.28	0.02	-0.4	0.82	1.29

Source: S&P Capital IQ. Standard template. Financial Sources.