The Philodrill Corporation (PSE:OV)

PSE:OV Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	8.19	-33.88	-339.33	36.32	-251.88
Depreciation & Amortization	46.31	110.74	472.97	54.43	64.97
Other Amortization	-	-	-	2.01	2.12
Asset Writedown & Restructuring Costs	-	-	-	-	132.71
Loss (Gain) From Sale of Investments	-	4.17	-	-4.54	-
Loss (Gain) on Equity Investments	7.83	-13.32	-33.16	-38.05	-17.31
Other Operating Activities	-9.94	-28.62	-27.11	-23.83	17.27
Change in Accounts Receivable	3.91	4.15	56.03	-14.14	-30.87
Change in Inventory	18.18	-2.63	-35.14	-7.62	-6.79
Change in Accounts Payable	12.41	-3.97	7.5	-7.89	5.95
Change in Other Net Operating Assets	-1.86	7.89	-0.3	-0.09	1.61
Operating Cash Flow	85.01	44.53	101.46	-3.39	-82.23
Operating Cash Flow Growth	90.93%	-56.12%	-	-	-
Capital Expenditures	-12.19	-9.7	-9.64	-2.11	-7.79
Investment in Securities	-	-	-	8.42	-1.04
Other Investing Activities	-73.23	-16.16	-19.42	-10.87	-21.64
Investing Cash Flow	-85.42	-25.86	-29.06	-4.56	-30.46
Issuance of Common Stock	-	-	-	-	0.38
Common Dividends Paid	-0	-	-0	-0.01	-0.01
Financing Cash Flow	-0	-	-0	-0.01	0.37
Foreign Exchange Rate Adjustments	0.51	-4.86	24.67	19.36	-17.69
Net Cash Flow	0.1	13.81	97.07	11.4	-130.01
Free Cash Flow	72.82	34.82	91.82	-5.5	-90.02
Free Cash Flow Growth	109.12%	-62.07%	-	-	-
Free Cash Flow Margin	34.39%	17.11%	38.66%	-2.66%	-99.58%
Cash Income Tax Paid	0.81	1.98	0.96	0.7	1.03
Levered Free Cash Flow	-28.31	67.6	499.19	-4.12	-75.8
Unlevered Free Cash Flow	-27.11	68.89	500.8	-2.72	-74.12
Change in Net Working Capital	34.79	4.68	-25.65	29.25	43.53

Updated Nov 15, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.