JMSE:SOS Cash Flow Statement

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

Millions JMD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	178.59	222.83	277.94	256.51	107.12	33.09
Depreciation & Amortization	55.72	51.93	43.41	36.2	32.17	34.13
Other Amortization	0.57	0.57	0.57	0.57	0.57	0.57
Loss (Gain) From Sale of Assets	-1.2	-5.57	-7.11	-30	-	-3.34
Loss (Gain) From Sale of Investments	0.79	0.52	0.52	0.23	-0.11	1.11
Other Operating Activities	-35.29	-63.22	23.9	26.51	2	1.62
Change in Accounts Receivable	-42.12	-28.71	26.27	-76.4	-24.34	41.03
Change in Inventory	-74.38	-64.88	35	-72.6	-63.36	16.4
Change in Accounts Payable	37.79	69.56	118.94	23.5	9.5	-3.86
Change in Other Net Operating Assets	57.88	3.76	-42.68	32.22	-37.56	5.19
Operating Cash Flow	178.35	186.77	476.75	196.73	25.98	125.93
Operating Cash Flow Growth	-46.44%	-60.82%	142.34%	657.28%	-79.37%	24.86%
Capital Expenditures	-169.02	-118.68	-257.71	-50.06	-9.52	-29.42
Sale of Property, Plant & Equipment	1.2	6.2	7.97	45.64	-	4.38
Sale (Purchase) of Real Estate	-	-	-	-	-	-15.64
Investment in Securities	-	-	-	-	-	-1
Other Investing Activities	13.71	12.2	4.09	0.1	0.77	0.18
Investing Cash Flow	-154.11	-100.28	-245.66	-4.31	-8.74	-41.49
Long-Term Debt Issued	-	15.98	-	14.93	2.93	5.65
Long-Term Debt Repaid	-	-39.34	-44.36	-64.84	-42.58	-35.72
Net Debt Issued (Repaid)	-9.43	-23.36	-44.36	-49.92	-39.65	-30.07
Common Dividends Paid	-45.02	-	-50.02	-45.02	-40.02	-20.01
Other Financing Activities	0	-	-	-	-	-
Financing Cash Flow	-54.45	-23.36	-94.39	-94.94	-79.67	-50.08
Net Cash Flow	-30.21	63.13	136.71	97.48	-62.44	34.36
Free Cash Flow	9.33	68.09	219.04	146.67	16.46	96.51
Free Cash Flow Growth	-91.18%	-68.92%	49.34%	790.94%	-82.94%	67.84%
Free Cash Flow Margin	0.48%	3.69%	11.32%	8.39%	1.46%	9.93%
Free Cash Flow Per Share	0.00	0.03	0.10	0.07	0.01	0.04
Cash Interest Paid	4.13	4.78	6.87	8.71	11.14	14.91
Cash Income Tax Paid	42.48	75.14	26.27	-	-	-
Levered Free Cash Flow	-40.1	8.9	138.2	69.3	-22.55	89.5
Unlevered Free Cash Flow	-37.51	11.89	142.49	74.74	-15.59	98.13
Change in Working Capital	-20.82	-20.27	137.53	-93.29	-115.77	58.75

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.