Paper Home Company Cash Flow Statement

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

Millions SAR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021
Period Ending	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	16.08	17.73	14.49	9.29
Depreciation & Amortization	2.9	2.73	2.49	2.29
Loss (Gain) From Sale of Assets	-0.01	-0.01	-0	-
Asset Writedown & Restructuring Costs	-1.38	-1.38	-	-1.15
Loss (Gain) From Sale of Investments	0.05	0.05	-3.74	-1.22
Provision & Write-off of Bad Debts	0.12	0.12	0.12	-
Other Operating Activities	0.64	0.53	0.41	0.52
Change in Accounts Receivable	4.36	-0.34	-4.99	-4.02
Change in Inventory	2.87	1.4	-2.1	-1.92
Change in Accounts Payable	-7.35	-2.3	9.9	5.41
Change in Other Net Operating Assets	-5.25	2	1.26	-2.56
Operating Cash Flow	13.04	20.53	17.84	6.84
Operating Cash Flow Growth	-23.08%	15.10%	160.93%	-
Capital Expenditures	-23.88	-17.28	-15.48	-6.77
Sale of Property, Plant & Equipment	0.01	0.01	0	-
Investment in Securities	-0.05	-0.05	12.29	-13.33
Investing Cash Flow	-23.93	-17.32	-13.78	-24.46
Short-Term Debt Issued	-	3	14.4	8.04
Long-Term Debt Issued	-	1.78	0.9	-
Total Debt Issued	26.61	4.78	15.3	8.04
Short-Term Debt Repaid	-	-9.58	-11.94	-2.09
Long-Term Debt Repaid	-	-0.89	-1.13	-0.73
Total Debt Repaid	-8.27	-10.46	-13.07	-2.82
Net Debt Issued (Repaid)	18.35	-5.69	2.23	5.22
Issuance of Common Stock	-	-	-	12.2
Other Financing Activities	-0.25	-0.02	-0.19	-0.13
Financing Cash Flow	18.1	-5.71	2.05	17.28
Net Cash Flow	7.21	-2.5	6.1	-0.34
Free Cash Flow	-10.84	3.25	2.36	0.07
Free Cash Flow Growth	-	37.80%	3431.45%	-
Free Cash Flow Margin	-11.84%	3.34%	2.41%	0.11%
Free Cash Flow Per Share	-5.42	1.63	1.18	0.05
Cash Interest Paid	0.02	0.02	0.19	-
Levered Free Cash Flow	-4.11	-3.16	-2.7	-
Unlevered Free Cash Flow	-3.83	-2.98	-2.45	-
Change in Net Working Capital	-7.61	-1.03	-3.44	-

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