Jetcon Corporation Limited (JMSE:JETCON)

Marathon Oil Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-25.41	-74.26	-4.51	24.76	15.42	-6.73
Depreciation & Amortization	1.98	1.83	18.79	18.51	17.91	17.6
Other Operating Activities	-2.74	0.14	5.35	5.59	1.16	3.63
Change in Accounts Receivable	-59.05	-59.05	1.39	4.24	-17.9	41.58
Change in Inventory	141.5	141.5	-25.1	54.39	-55.24	52.82
Change in Accounts Payable	6.1	6.1	42.86	-119.94	113.5	-40.66
Change in Income Taxes	-	-	-6.41	-2.69	-	-
Operating Cash Flow	9.25	16.24	32.36	-15.12	74.85	68.24
Operating Cash Flow Growth	-39.11%	-49.81%	-	-	9.68%	65.83%
Capital Expenditures	-20.1	-20.1	-15.5	-6.93	-13.12	-6.54
Other Investing Activities	50.89	1.6	0.54	-9.3	0.18	-5.12
Investing Cash Flow	30.79	-18.51	-14.96	-16.23	-12.95	-11.66
Long-Term Debt Repaid	-	-	-13.96	-13.22	-32.74	-37.82
Total Debt Repaid	-	-	-13.96	-13.22	-32.74	-37.82
Net Debt Issued (Repaid)	-	-	-13.96	-13.22	-32.74	-37.82
Other Financing Activities	2.62	-1.73	-1.4	-3.51	-2.2	-3.08
Financing Cash Flow	2.62	-1.73	-15.36	-16.73	-34.94	-40.9
Miscellaneous Cash Flow Adjustments	-0	-	0	0	-	-
Net Cash Flow	42.66	-4	2.04	-48.08	26.96	15.68
Free Cash Flow	-10.85	-3.86	16.86	-22.05	61.73	61.71
Free Cash Flow Growth	-	-	-	-	0.03%	-
Free Cash Flow Margin	-1.56%	-0.74%	2.51%	-2.14%	7.10%	9.81%
Free Cash Flow Per Share	-0.02	-0.01	0.03	-0.04	0.11	0.11
Cash Interest Paid	1.73	1.73	1.4	3.51	2.2	3.08
Levered Free Cash Flow	-57.04	23.82	13.62	-40.01	54.78	54.79
Unlevered Free Cash Flow	-56.43	24.21	16.57	-37.56	56.17	57.8
Change in Net Working Capital	23	-88.54	-12.74	69.99	-39.49	-47.74

Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.