Microdata S.A. (CBSE:MIC)

Microdata Cash Flow Statement

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

Fiscal Year	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	57.2	42.61	45.56	64.12	58.86
Depreciation & Amortization	0.87	1	-	-	-
Other Amortization	0.4	0.4	-	-	-
Loss (Gain) From Sale of Assets	-0.3	-0.15	-	-0.03	-0.05
Other Operating Activities	-	-	1.41	1.36	0.96
Operating Cash Flow	58.18	43.87	46.97	65.44	59.77
Operating Cash Flow Growth	32.63%	-6.61%	-28.23%	9.49%	17.59%
Capital Expenditures	-0.25	-0.24	-0.42	-0.4	-0.41
Sale of Property, Plant & Equipment	0.32	0.17	-	0.08	0.05
Sale (Purchase) of Intangibles	-	0.1	-0.1	-0	-
Investment in Securities	-	-	-	-	-0.1
Other Investing Activities	-0.2	0.27	-0.02	-0.33	-0.01
Investing Cash Flow	-0.13	0.3	-0.55	-0.66	-0.48
Long-Term Debt Repaid	-	-0.91	-1.5	-1.43	-1.36
Net Debt Issued (Repaid)	-	-0.91	-1.5	-1.43	-1.36
Common Dividends Paid	-42	-45.36	-55.44	-50.4	-33.6
Financing Cash Flow	-42	-46.27	-56.94	-51.83	-34.96
Miscellaneous Cash Flow Adjustments	8.74	3.72	-31.81	-	-
Net Cash Flow	24.79	1.61	-42.32	12.96	24.34
Free Cash Flow	57.93	43.63	46.55	65.04	59.36
Free Cash Flow Growth	32.80%	-6.28%	-28.43%	9.58%	19.50%
Free Cash Flow Margin	7.71%	6.28%	8.26%	9.58%	8.93%
Free Cash Flow Per Share	34.48	25.97	27.71	38.71	35.33
Levered Free Cash Flow	62.84	68.42	1.98	48.69	71.95
Unlevered Free Cash Flow	66.86	71.16	2.91	50.47	74.79
Change in Net Working Capital	-9.31	-4.82	44.52	11.58	-18.53

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