Petra Education Company Cash Flow Statement

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

Millions JOD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	2020 - 2016
Net Income	5.81	4.76	2.81	3.35	4.62	Upgrade
Depreciation & Amortization	1.94	2.03	2.25	2.37	2.23	Upgrade
Loss (Gain) From Sale of Assets	-0.11	-	-	-	-	Upgrade
Provision & Write-off of Bad Debts	0.18	0.2	0.24	0.25	0.15	Upgrade
Other Operating Activities	0.44	0.8	0.06	-0.21	0.08	Upgrade
Change in Accounts Receivable	1.41	0.09	0.45	-0.65	-0.52	Upgrade
Change in Inventory	-0.06	-0	-0.01	0.01	0.04	Upgrade
Change in Accounts Payable	1.59	0.22	0.05	0.17	-0.45	Upgrade
Change in Unearned Revenue	0.45	0.31	0.44	-0.23	-0.34	Upgrade
Change in Other Net Operating Assets	-0.28	-0.4	-0.08	0.01	0.04	Upgrade
Operating Cash Flow	11.37	8	6.22	5.07	5.85	Upgrade
Operating Cash Flow Growth	42.07%	28.64%	22.73%	-13.30%	54.37%	Upgrade
Capital Expenditures	-4.34	-2.46	-4.85	-1.79	-1.02	Upgrade
Investment in Securities	-1	-0.5	-	-1	-	Upgrade
Investing Cash Flow	-5.34	-2.96	-4.85	-2.79	-1.02	Upgrade
Common Dividends Paid	-4	-2.4	-2.4	-2	-3.2	Upgrade
Financing Cash Flow	-4	-2.4	-2.4	-2	-3.2	Upgrade
Net Cash Flow	2.03	2.64	-1.03	0.27	1.63	Upgrade
Free Cash Flow	7.03	5.54	1.37	3.27	4.83	Upgrade
Free Cash Flow Growth	26.80%	304.36%	-58.13%	-32.21%	91.00%	Upgrade
Free Cash Flow Margin	26.35%	22.44%	6.18%	14.28%	20.37%	Upgrade
Free Cash Flow Per Share	0.35	0.28	0.07	0.16	0.24	Upgrade
Cash Income Tax Paid	1.58	0.86	0.89	1.31	1.34	Upgrade
Levered Free Cash Flow	5.86	4.56	0.78	2.59	3.91	Upgrade
Unlevered Free Cash Flow	5.86	4.56	0.78	2.59	3.91	Upgrade
Change in Working Capital	3.11	0.21	0.86	-0.69	-1.23	Upgrade

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