MSM:ABRJ Cash Flow Statement

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

Millions OMR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	16.87	16.56	16.52	18.41	11.28
Depreciation & Amortization	22.83	21.99	22	19.92	18.13
Other Amortization	0.08	0.07	0.06	0.06	-
Loss (Gain) From Sale of Assets	1.73	0.74	1.43	0.55	-
Asset Writedown & Restructuring Costs	2.71	-0.76	-	0.64	0.4
Other Operating Activities	-2.84	-0.67	-2.64	-0.09	3.37
Change in Accounts Receivable	-0.7	-6.58	0.88	11.48	-0.43
Change in Inventory	-4.79	-4.72	-4.68	-0.36	-1.92
Change in Accounts Payable	1.97	5.03	-11.13	-2.39	-1.6
Change in Other Net Operating Assets	0.12	1.8	7.42	-	-
Operating Cash Flow	37.98	33.47	29.86	48.23	29.22
Operating Cash Flow Growth	13.47%	12.07%	-38.08%	65.04%	-
Capital Expenditures	-27.9	-19.16	-11.46	-49.42	-9.97
Sale of Property, Plant & Equipment	0.47	0.3	0.03	0.39	0.02
Sale (Purchase) of Intangibles	-0.03	-0.11	-0	-0.14	-0.12
Other Investing Activities	0.17	17.99	-6.63	-2.66	-25.15
Investing Cash Flow	-27.29	-0.98	-18.06	-51.83	-35.23
Long-Term Debt Issued	34.72	85.16	36.67	25.99	28.17
Long-Term Debt Repaid	-31.68	-98.29	-46.5	-13.73	-23.7
Net Debt Issued (Repaid)	3.04	-13.13	-9.84	12.26	4.47
Common Dividends Paid	-16.33	-15.4	-5.52	-3.38	-2.15
Other Financing Activities	-	-	-	-	-8.04
Financing Cash Flow	-13.29	-28.54	-15.36	8.88	-5.72
Net Cash Flow	-2.6	3.95	-3.56	5.28	-11.73
Free Cash Flow	10.08	14.31	18.4	-1.19	19.25
Free Cash Flow Growth	-29.58%	-22.27%	-	-	-
Free Cash Flow Margin	6.64%	9.91%	13.43%	-0.95%	18.30%
Free Cash Flow Per Share	0.01	0.02	0.02	-0.00	-
Cash Interest Paid	5.49	6.3	6.35	3.96	3.29
Cash Income Tax Paid	2.76	3.14	3.47	2.33	1.36
Levered Free Cash Flow	7.43	8.45	14.84	13.68	-
Unlevered Free Cash Flow	10.95	12.07	18.62	16.24	-
Change in Net Working Capital	1.76	6.3	7.73	-29.08	-

Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.