United Projects Company For Aviation Services K.S.C.P. (KWSE:UPAC)

KWSE:UPAC Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-1.2	0.96	1.53	0.63	0.91
Depreciation & Amortization	1.5	0.51	1.25	1.87	2.04
Loss (Gain) on Equity Investments	-	1.81	1.65	2.01	0.13
Provision & Write-off of Bad Debts	-0.09	0.05	-0.58	0.14	-0.5
Other Operating Activities	0.82	0.14	0.14	1.26	2.07
Change in Accounts Receivable	0.66	0.17	1.13	-0.42	1.38
Change in Accounts Payable	-1	-0.7	-3.03	-2.96	-0.74
Operating Cash Flow	0.68	2.93	5.17	2.53	5.29
Operating Cash Flow Growth	-76.70%	-43.20%	103.91%	-52.13%	193.17%
Capital Expenditures	-0.01	-0.01	-0	-0	-0
Sale (Purchase) of Intangibles	-0.76	-0.1	-0	-	-0.02
Other Investing Activities	28.35	-33.06	-36.74	-28.96	-16.22
Investing Cash Flow	27.58	-33.17	-36.74	-28.96	-16.25
Short-Term Debt Issued	-	33.3	33.82	29.22	16.39
Total Debt Issued	-	33.3	33.82	29.22	16.39
Short-Term Debt Repaid	-28.01	-	-	-	-
Long-Term Debt Repaid	-0.06	-0.12	-	-1.56	-1.48
Total Debt Repaid	-28.07	-0.12	-	-1.56	-1.48
Net Debt Issued (Repaid)	-28.07	33.18	33.82	27.66	14.91
Other Financing Activities	-1.03	-	-	-1.15	-1.38
Financing Cash Flow	-29.09	33.18	33.82	26.51	13.53
Net Cash Flow	-0.83	2.95	2.24	0.09	2.57
Free Cash Flow	0.68	2.92	5.16	2.53	5.29
Free Cash Flow Growth	-76.79%	-43.45%	104.03%	-52.15%	193.29%
Free Cash Flow Margin	17.98%	34.08%	50.93%	25.60%	68.86%
Free Cash Flow Per Share	0.00	0.01	0.01	0.01	0.01
Cash Interest Paid	-	-	-	1.15	1.38
Cash Income Tax Paid	0.22	0.08	0.07	0.22	-
Levered Free Cash Flow	-0.46	4.27	-76.78	66.43	20.02
Unlevered Free Cash Flow	0.33	4.55	-76.74	67.27	21.28
Change in Working Capital	-0.34	-0.53	-1.9	-3.38	0.64

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