Arabian Plastic Industrial Company Limited (TADAWUL: 9548)

Arabian Plastic Industrial Company Cash Flow Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	11.82	13.03	9.3	7.81	6.04
Depreciation & Amortization	10	9.65	9.18	8.93	8.52
Other Amortization	-	-	-	-	0.01
Loss (Gain) From Sale of Assets	-	-	-	-0.11	-0.02
Asset Writedown & Restructuring Costs	-	-	0	-	-
Provision & Write-off of Bad Debts	0.54	0.46	0.14	0.24	1.01
Other Operating Activities	0.34	0.73	1.45	0.66	0.49
Change in Accounts Receivable	1.81	0.19	-5.26	-14.13	-7.66
Change in Inventory	-3.67	-10.56	-6.58	-7.43	-3.23
Change in Accounts Payable	5.71	-0.79	13.87	1.42	-1.62
Change in Other Net Operating Assets	-13.75	-7.81	8.2	7.35	-36.9
Operating Cash Flow	12.8	4.91	30.31	4.75	-33.36
Operating Cash Flow Growth	-35.66%	-83.81%	537.76%	-	-
Capital Expenditures	-47.37	-27.21	-10.77	-8.99	-3.93
Sale of Property, Plant & Equipment	-	-	-	0.25	0.02
Sale (Purchase) of Intangibles	-	-	-	-	-0.01
Investing Cash Flow	-47.37	-27.21	-10.77	-8.74	-3.92
Long-Term Debt Issued	-	21.7	-	1.92	22.74
Long-Term Debt Repaid	-	-0.42	-18.91	-0.51	-0.49
Net Debt Issued (Repaid)	36.77	21.28	-18.91	1.41	22.25
Issuance of Common Stock	-	-	-	-	16.75
Financing Cash Flow	36.77	21.28	-18.91	1.41	39.01
Net Cash Flow	2.2	-1.03	0.63	-2.58	1.73
Free Cash Flow	-34.57	-22.31	19.54	-4.24	-37.29
Free Cash Flow Margin	-21.52%	-14.24%	12.64%	-3.63%	-39.92%
Free Cash Flow Per Share	-6.91	-4.46	3.91	-0.85	-
Cash Interest Paid	3.26	2.71	2.27	-	-
Levered Free Cash Flow	-38.59	-27.01	15.22	-6.62	-
Unlevered Free Cash Flow	-36.55	-25.31	16.64	-5.78	-
Change in Net Working Capital	8.97	18.02	-10.68	11.63	-

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