South Ocean Holdings Cash Flow Statement

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

Millions ZAR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-15.28	33.89	88.63	44.96	75.07
Depreciation & Amortization	21.27	38.1	36.36	20.36	24.38
Loss (Gain) From Sale of Assets	-	-0.22	-	-0.44	-0.34
Loss (Gain) on Equity Investments	-	2.89	-8.76	-	-
Stock-Based Compensation	-3.02	2.03	2.6	-2.42	7.69
Other Operating Activities	-95.85	-10.91	-12.81	-3.18	10.99
Change in Accounts Receivable	-	38.67	-69.38	-5.5	57.17
Change in Inventory	-	-130.57	-85.05	-85.85	-27.16
Change in Accounts Payable	-	80.04	2.53	117.94	-21.48
Operating Cash Flow	-92.87	53.92	-45.87	85.88	126.31
Operating Cash Flow Growth	-	-	-	-32.01%	-
Capital Expenditures	-29.14	-46.54	-16.68	-67.03	-2.25
Sale of Property, Plant & Equipment	-	0.43	-	6.2	0.52
Investment in Securities	-	5.81	-0.28	-	-
Other Investing Activities	0.18	6.33	-4.66	-	-
Investing Cash Flow	-28.97	-33.97	-21.63	-60.83	-1.73
Long-Term Debt Issued	-	71.36	65.19	-	20.2
Long-Term Debt Repaid	-34.14	-31.74	-35.23	-10.87	-19.48
Net Debt Issued (Repaid)	-34.14	39.62	29.96	-10.87	0.73
Common Dividends Paid	-11.18	-22.36	-12.2	-18.3	-6.1
Other Financing Activities	-	-	-	-1.93	-
Financing Cash Flow	-45.32	17.26	17.77	-31.1	-5.37
Foreign Exchange Rate Adjustments	-0.02	-0.02	0.06	0.01	0.02
Net Cash Flow	-167.18	37.19	-49.67	-6.04	119.23
Free Cash Flow	-122.02	7.38	-62.55	18.85	124.06
Free Cash Flow Growth	-	-	-	-84.81%	-
Free Cash Flow Margin	-4.88%	0.29%	-2.65%	1.01%	6.20%
Free Cash Flow Per Share	-0.60	0.04	-0.31	0.09	0.61
Cash Interest Paid	41.01	39.37	25.04	4.12	6.33
Cash Income Tax Paid	11.6	22.32	44.94	16.4	20.03
Levered Free Cash Flow	-121.29	-11.77	-68.63	3.16	110.19
Unlevered Free Cash Flow	-95.66	10.62	-54.59	5.69	113.92
Change in Working Capital	-	-11.86	-151.9	26.59	8.53