JMSE:MJE Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2019
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	2016 - 2019
Net Income	-24.98	-0.89	-15.9	33.19	16.45	-28.63	Upgrade
Depreciation & Amortization	-	-	-	0.01	0.05	0.06	Upgrade
Asset Writedown & Restructuring Costs	-	-	-	-	0.3	-	Upgrade
Loss (Gain) From Sale of Investments	-2.64	-2.64	14.35	-34.39	-17.13	28.84	Upgrade
Other Operating Activities	11.93	0.19	0.01	-0.1	-0	-0.36	Upgrade
Change in Accounts Receivable	0.19	-0.14	0.2	0.18	-0.01	-0.06	Upgrade
Change in Accounts Payable	0.14	-0.66	0.82	-0.54	0.41	-3.07	Upgrade
Change in Other Net Operating Assets	18.75	-25.65	15.74	2.18	-6.22	2.1	Upgrade
Operating Cash Flow	3.4	-29.78	15.22	0.52	-6.14	-1.22	Upgrade
Operating Cash Flow Growth	-	-	2801.81%	-	-	-	Upgrade
Long-Term Debt Issued	-	34.9	-	-	7.95	-	Upgrade
Long-Term Debt Repaid	-	-6.48	-14.3	-	-1.33	-	Upgrade
Net Debt Issued (Repaid)	-6.01	28.42	-14.3	-	6.63	-	Upgrade
Common Dividends Paid	-	-	-0.54	-0.48	-0.49	-0.52	Upgrade
Financing Cash Flow	-6.01	28.42	-14.85	-0.48	6.14	-0.52	Upgrade
Foreign Exchange Rate Adjustments	0	-0	-0	0	-0	0	Upgrade
Net Cash Flow	-2.61	-1.36	0.37	0.05	-0	-1.73	Upgrade
Cash Interest Paid	3.45	5.44	4.15	1.78	1.24	1.3	Upgrade
Cash Income Tax Paid	-	-	-	-	-	0.05	Upgrade
Levered Free Cash Flow	-9.43	-39.01	20.26	28.65	11.57	-19.4	Upgrade
Unlevered Free Cash Flow	-6.96	-35.49	22.87	29.69	12.44	-18.58	Upgrade
Change in Working Capital	19.08	-26.44	16.76	1.81	-5.81	-1.13	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.