MSM:SUWP 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
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	14.6	14.54	12.92	11.34
Depreciation & Amortization	8.19	8.19	8.18	8.28
Other Amortization	0.53	0.61	0.74	0.86
Loss (Gain) on Sale of Assets	-	-	-0	-
Change in Accounts Receivable	-1.11	0.8	27.55	7.18
Change in Inventory	0.03	0.02	-0.06	-0.04
Change in Accounts Payable	-0.96	-1.19	-24.81	-6.76
Change in Other Net Operating Assets	0.83	-0.56	-0.11	0.4
Other Operating Activities	4.6	7.34	8.51	9.05
Operating Cash Flow	26.7	29.73	32.93	30.31
Operating Cash Flow Growth	-10.19%	-9.72%	8.67%	2.05%
Capital Expenditures	-0.01	-0.01	-0.19	-0.2
Sale of Property, Plant & Equipment	0	-	0.02	-
Other Investing Activities	0.25	0.21	0.08	0.01
Investing Cash Flow	0.24	0.2	-0.1	-0.2
Long-Term Debt Issued	17.89	25.63	38.39	21.89
Total Debt Issued	17.89	25.63	38.39	21.89
Long-Term Debt Repaid	-34.83	-44.65	-58.75	-39.77
Total Debt Repaid	-34.83	-44.65	-58.75	-39.77
Net Debt Issued (Repaid)	-16.94	-19.02	-20.37	-17.88
Common Dividends Paid	-9.29	-	-5.36	-4.64
Other Financing Activities	-5.05	-5.82	-5.69	-7.41
Financing Cash Flow	-31.28	-24.83	-31.41	-29.93
Net Cash Flow	-4.34	5.09	1.42	0.18
Free Cash Flow	26.69	29.72	32.74	30.11
Free Cash Flow Growth	-10.18%	-9.23%	8.74%	1.64%
Free Cash Flow Margin	30.84%	35.11%	39.05%	36.49%
Free Cash Flow Per Share	0.04	0.04	0.05	0.04
Cash Interest Paid	4.85	5.79	6.57	7.22
Cash Income Tax Paid	2.36	0.68	-	-
Levered Free Cash Flow	18.24	20.12	21.36	17.51
Unlevered Free Cash Flow	20.84	23.28	24.94	21.5
Change in Working Capital	-1.22	-0.94	2.58	0.79

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