Arsagera Asset Management (MOEX: ARSA)

Arsagera Asset Management Cash Flow Statement

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

Fiscal Year	TTM	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Sep 30, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Net Income	124.87	-82.3	52.57	19.55	61.09	4.26
Depreciation & Amortization	5.33	5.33	5.89	5.78	3.42	0.09
Other Amortization	0.08	0.08	-	0.2	0.19	0.2
Other Operating Activities	-145.31	64.28	-59.18	-0.94	-43.3	-4.76
Operating Cash Flow	-15.03	-12.61	-0.73	24.59	21.4	-0.22
Operating Cash Flow Growth	-	-	-	14.86%	-	-
Capital Expenditures	-	-	-0.11	-0.19	-0.04	-
Sale (Purchase) of Intangibles	-0	-	-	-0.01	-0.01	-0.37
Investment in Securities	20.37	20.37	30.45	-	-	-
Other Investing Activities	0.02	0.02	0.07	-0	-	-
Investing Cash Flow	20.38	20.39	30.41	-0.2	-0.05	-0.37
Long-Term Debt Repaid	-	-4.13	-4.77	-4.64	-2.86	-
Net Debt Issued (Repaid)	-4.59	-4.13	-4.77	-4.64	-2.86	-
Common Dividends Paid	-0.01	-0.03	-24.7	-19.73	-18.52	-
Other Financing Activities	-0.61	-0.61	-0.24	0	-	-
Financing Cash Flow	-5.21	-4.78	-29.71	-24.37	-21.38	-
Miscellaneous Cash Flow Adjustments	0	-	-	-	-0	-
Net Cash Flow	0.14	3.01	-0.03	0.02	-0.03	-0.58
Free Cash Flow	-15.03	-12.61	-0.84	24.39	21.37	-0.22
Free Cash Flow Growth	-	-	-	14.15%	-	-
Free Cash Flow Margin	-5.13%	-33.10%	-1.50%	31.08%	18.15%	-0.51%
Free Cash Flow Per Share	-0.12	-0.10	-	0.20	0.17	-0.00
Cash Interest Paid	0.6	0.61	0.24	0.34	0.38	-
Cash Income Tax Paid	1.77	2.55	15.35	3.28	1.95	2.46
Levered Free Cash Flow	-	-10.19	9.23	18.62	50.53	1.45
Unlevered Free Cash Flow	-	-9.77	9.39	18.88	50.82	1.45
Change in Net Working Capital	-	6.3	-3.5	1.31	-1.58	0.21

Source: S&P Capital IQ. Standard template. Financial Sources.