Medcorp Cash Flow Statement

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

Millions TTD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	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	45.35	41.31	57.07	24.13	24.49	17.65
Depreciation & Amortization	17.85	16.58	10.99	8.16	4.94	5
Loss (Gain) From Sale of Assets	-	-	0	-0.12	-	-
Asset Writedown & Restructuring Costs	-	-	-0	-	-	-
Loss (Gain) From Sale of Investments	-	-	-	-	-	-1.43
Loss (Gain) on Equity Investments	-4.87	-4.83	-4.98	-1.72	-1.99	-3.65
Provision & Write-off of Bad Debts	-1.4	-1.4	0.77	1.06	0.87	-0.28
Other Operating Activities	-23.1	-26.18	9.96	0.27	3.69	5.25
Change in Accounts Receivable	9.07	4.31	-17.14	8.39	-7.89	9.36
Change in Inventory	-2.24	-0.83	0.44	-0.12	-0.96	-1.48
Change in Accounts Payable	2.45	2.68	0.96	7.7	-1.82	-2.49
Change in Other Net Operating Assets	0.6	-6.92	-23.77	-3.83	-0.29	-3.87
Operating Cash Flow	43.72	24.73	34.31	43.91	21.04	24.06
Operating Cash Flow Growth	27.43%	-27.92%	-21.87%	108.66%	-12.55%	-
Capital Expenditures	-5.26	-4.6	-5.6	-18.5	-15.38	-4.29
Sale of Property, Plant & Equipment	0.03	0.03	-	0.52	-	-
Investment in Securities	-15	-	-	0.68	7.91	-
Other Investing Activities	2	-	4.5	4.65	2.3	11.25
Investing Cash Flow	-18.22	-4.57	-1.1	-12.64	-5.17	6.96
Long-Term Debt Issued	-	-	-	4.53	5.69	-
Long-Term Debt Repaid	-	-19.89	-16.64	-7.49	-7.49	-7.38
Net Debt Issued (Repaid)	-20.86	-19.89	-16.64	-2.96	-1.8	-7.38
Common Dividends Paid	-37.75	-18.7	-7.48	-28.89	-11.22	-20.21
Other Financing Activities	-0.87	-1	-0.61	-0.9	-0.44	-0.32
Financing Cash Flow	-42.68	-39.59	-24.73	-32.75	-13.46	-27.91
Net Cash Flow	-17.19	-19.44	8.48	-1.49	2.41	3.11
Free Cash Flow	38.46	20.12	28.71	25.41	5.66	19.77
Free Cash Flow Growth	33.98%	-29.89%	12.96%	349.02%	-71.38%	-
Free Cash Flow Margin	31.74%	16.46%	22.60%	20.79%	4.96%	19.13%
Free Cash Flow Per Share	4.91	2.69	3.84	3.40	0.76	-
Cash Interest Paid	0.87	1	0.61	0.9	0.44	0.32
Cash Income Tax Paid	5.64	13.06	8.06	8.95	8.78	3.59
Levered Free Cash Flow	-	22.89	-7.16	16.42	0.1	-
Unlevered Free Cash Flow	-	26.61	-5.16	17.95	1.54	-
Change in Working Capital	9.88	-0.75	-39.5	12.14	-10.95	1.52

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