Penguin International Limited (FRA:O1U1)

Penguin International Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	35.53	16.74	10.56	12.67	13.21
Depreciation & Amortization	17.29	14.34	11.86	11.47	9.93
Other Amortization	0.65	0.48	0.47	0.46	0.48
Loss (Gain) From Sale of Assets	-4.36	-5.73	-3.58	-3.71	-5.33
Asset Writedown & Restructuring Costs	-0.03	-1.71	0.15	0.06	0.02
Provision & Write-off of Bad Debts	1.97	-	-0.34	0.24	0.32
Other Operating Activities	6.05	4.16	0.8	-0.94	0.06
Change in Accounts Receivable	-14.64	-19.82	5.83	-33.47	4.27
Change in Inventory	-24.49	-15.95	-32.89	0.12	-15.9
Change in Accounts Payable	2.45	-22.53	19.81	-6.91	2.73
Change in Unearned Revenue	-9.95	35.48	6.67	1.44	0.23
Change in Other Net Operating Assets	6.26	-14.38	6.07	0.91	-15.39
Operating Cash Flow	16.75	-8.92	25.42	-17.64	-5.36
Capital Expenditures	-19.88	-19.58	-48.06	-23.86	-36.09
Sale of Property, Plant & Equipment	12.85	26.15	14.34	13.26	21.76
Investing Cash Flow	-7.03	6.57	-33.72	-10.6	-14.33
Long-Term Debt Issued	25.26	26.47	11.16	12.24	5
Long-Term Debt Repaid	-20.66	-7.18	-3.77	-3.27	-2.1
Net Debt Issued (Repaid)	4.6	19.29	7.39	8.97	2.91
Common Dividends Paid	-7.53	-4.95	-4.95	-	-3.85
Other Financing Activities	-0.59	-4.52	-0.39	2.57	-1.88
Financing Cash Flow	-3.52	9.81	2.05	11.54	-2.83
Foreign Exchange Rate Adjustments	0.43	-0.21	-0.2	0.33	0.71
Net Cash Flow	6.63	7.26	-6.45	-16.37	-21.81
Free Cash Flow	-3.13	-28.5	-22.64	-41.5	-41.45
Free Cash Flow Margin	-1.33%	-15.44%	-16.74%	-31.29%	-34.71%
Free Cash Flow Per Share	-0.01	-0.13	-0.10	-0.19	-0.19
Cash Interest Paid	2.66	2.13	0.55	0.44	0.22
Cash Income Tax Paid	2.49	2.41	2.09	2.18	1.17
Levered Free Cash Flow	-7.3	-9.38	-9.03	-22.07	-33.13
Unlevered Free Cash Flow	-5.66	-8.06	-8.7	-21.8	-33.01
Change in Net Working Capital	27.89	13.54	-21.38	16.72	13.08

Source: S&P Global Market Intelligence. Standard template. Financial Sources.