Compagnie du Cambodge Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018 - 2014
Period Ending	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018 - 2014
Net Income	37	31	11.3	12.8	16.7	3.3	Upgrade
Depreciation & Amortization	-	-	-	0.4	0.1	8.4	Upgrade
Other Operating Activities	-35.8	-20.8	0.1	-10.7	-13.6	-3.8	Upgrade
Change in Accounts Receivable	-0.1	-0.1	-	0.1	-0.1	1.8	Upgrade
Change in Inventory	-	-	-	-	-	0.9	Upgrade
Change in Other Net Operating Assets	0.7	0.1	-0.1	0.1	-	2.5	Upgrade
Operating Cash Flow	3.9	12.6	11.8	3.5	4.3	14.1	Upgrade
Operating Cash Flow Growth	-69.29%	6.78%	237.14%	-18.60%	-69.50%	-	Upgrade
Capital Expenditures	-	-	-	-	-	-16.9	Upgrade
Cash Acquisitions	-	-	-7.1	-	-	-	Upgrade
Divestitures	-	-	-	0.1	-	-	Upgrade
Investment in Securities	-	-	-	0.9	-	-0.9	Upgrade
Other Investing Activities	-	-	-0.1	-	-	-	Upgrade
Investing Cash Flow	-	-	-7.2	1	-	-17.8	Upgrade
Common Dividends Paid	-100.8	-100.8	-100.8	-100.8	-100.8	-100.8	Upgrade
Other Financing Activities	33.1	-24.2	-62.6	-62	-104	-37.5	Upgrade
Financing Cash Flow	-67.7	-125	-163.4	-162.8	-204.8	-138.3	Upgrade
Miscellaneous Cash Flow Adjustments	-	-	-	50	2.4	-	Upgrade
Net Cash Flow	-63.8	-112.4	-158.8	-108.3	-198.1	-142	Upgrade
Free Cash Flow	3.9	12.6	11.8	3.5	4.3	-2.8	Upgrade
Free Cash Flow Growth	-69.29%	6.78%	237.14%	-18.60%	-	-	Upgrade
Free Cash Flow Margin	1950.00%	6300.00%	5900.00%	1750.00%	2150.00%	-4.44%	Upgrade
Free Cash Flow Per Share	6.97	22.51	21.08	6.25	7.68	-5.00	Upgrade
Cash Income Tax Paid	11.9	1.6	1.8	4.6	1.7	7.6	Upgrade
Levered Free Cash Flow	-3.31	6.25	-0.26	-31.96	3.63	-16.71	Upgrade
Unlevered Free Cash Flow	-3.31	6.25	-0.26	-31.96	3.63	-16.65	Upgrade
Change in Net Working Capital	2.5	-7	-0.3	31.8	-4.4	7.4	Upgrade

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