International Public Joint-Stock Company T-Technologies (MOEX:TCSG)

MOEX:TCSG Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	122,397	80,490	20,982	63,471	44,209
Depreciation & Amortization	26,193	15,854	10,138	6,390	4,280
Change in Trading Asset Securities	-7,638	617	3,509	1,541	-3,788
Change in Other Net Operating Assets	-564,023	-442,647	-38,265	-265,178	-90,545
Other Operating Activities	119,647	87,902	109,314	31,211	39,207
Operating Cash Flow	-303,424	-257,784	105,678	-162,565	-6,637
Capital Expenditures	-38,714	-12,699	-2,656	-5,272	-2,076
Sale of Property, Plant and Equipment	13,858	-	-	-	-
Cash Acquisitions	270,540	-	-	-	-
Investment in Securities	9,317	4,019	-99,311	780	-93,156
Purchase / Sale of Intangibles	-35,318	-24,510	-15,622	-6,884	-3,642
Investing Cash Flow	219,683	-33,190	-117,589	-11,376	-98,874
Long-Term Debt Issued	14,277	-	-	50,985	1,041
Long-Term Debt Repaid	-4,084	-1,431	-26,184	-10,812	-5,589
Net Debt Issued (Repaid)	10,193	-1,431	-26,184	40,173	-4,548
Issuance of Common Stock	1,214	-	-	-	-
Repurchase of Common Stock	-34,862	-	-	-1,877	-661
Common Dividends Paid	-21,826	-	-	-3,628	-11,853
Net Increase (Decrease) in Deposit Accounts	825,700	484,105	269,993	320,992	201,922
Other Financing Activities	-321	-1,135	-1,604	-1,823	-
Financing Cash Flow	780,098	481,539	242,205	353,837	184,860
Foreign Exchange Rate Adjustments	6,114	22,028	-35,209	229	1,438
Net Cash Flow	702,471	212,593	195,085	180,125	80,787
Free Cash Flow	-342,138	-270,483	103,022	-167,837	-8,713
Free Cash Flow Margin	-79.57%	-92.67%	60.49%	-99.49%	-8.42%
Free Cash Flow Per Share	-1505.29	-1328.18	502.52	-832.65	-44.09
Cash Interest Paid	307,306	60,977	57,499	28,315	22,280
Cash Income Tax Paid	42,273	20,261	9,525	11,705	12,930

Updated Dec 2, 2024. Source: S&P Global Market Intelligence. Banks template. Financial Sources.