ESG Emirates Stallions Group PJSC (ADX:ESG)
United Arab Emirates · Delayed Price · Currency is AED 15.14
-0.08 (-0.53%)
At close: Aug 7, 2025, 2:44 PM GST
Heartland Financial USA Cash Flow Statement
Financials in millions AED. Fiscal year is January - December.
Millions AED. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 | 2019 - 2020 |
Net Income | 192.41 | 225.16 | 671.42 | 148.21 | 63.09 | 19.79 | Upgrade |
Depreciation & Amortization | 89.71 | 84.2 | 21.62 | 5.89 | 2.11 | 1.26 | Upgrade |
Other Amortization | 0.06 | 0.06 | 0.03 | 0.37 | 0.03 | - | Upgrade |
Loss (Gain) From Sale of Assets | 1.55 | 3.77 | -137.04 | -5.7 | - | -0.04 | Upgrade |
Asset Writedown & Restructuring Costs | -0.82 | -0.82 | -8.78 | - | - | - | Upgrade |
Loss (Gain) From Sale of Investments | 1.41 | -18.66 | -417.48 | -58.08 | -25 | - | Upgrade |
Loss (Gain) on Equity Investments | -45.28 | -36.84 | -28 | -10.74 | -3.16 | -4.35 | Upgrade |
Provision & Write-off of Bad Debts | -14.98 | -0.98 | -1.04 | -2.9 | 5.37 | 0.11 | Upgrade |
Other Operating Activities | 57.83 | 27.43 | 5 | 19.97 | 2.2 | -5.03 | Upgrade |
Change in Accounts Receivable | 46.9 | -57.37 | -23.67 | -66.62 | 16.74 | 39.36 | Upgrade |
Change in Inventory | -22.2 | -22.1 | -24.95 | 2.68 | 1.17 | 0.37 | Upgrade |
Change in Accounts Payable | 32.55 | -46.52 | 160.34 | 73.06 | -21.5 | 0.34 | Upgrade |
Change in Other Net Operating Assets | -105.37 | -84.31 | -36.36 | -14.3 | -15.55 | 16.06 | Upgrade |
Operating Cash Flow | 194.27 | 85.17 | 188.99 | 95.38 | 25.5 | 67.86 | Upgrade |
Operating Cash Flow Growth | -9.87% | -54.93% | 98.15% | 274.07% | -62.43% | - | Upgrade |
Capital Expenditures | -116.49 | -84.23 | -263.64 | -12.84 | -7.55 | -0.82 | Upgrade |
Sale of Property, Plant & Equipment | 0.47 | 1.03 | 1.66 | - | 0.01 | 0.04 | Upgrade |
Cash Acquisitions | - | -143.68 | 21.74 | 14.4 | 103.75 | - | Upgrade |
Divestitures | - | - | 209.62 | - | - | - | Upgrade |
Sale (Purchase) of Intangibles | -0.12 | -0.41 | -0.07 | -0.54 | -0.03 | - | Upgrade |
Sale (Purchase) of Real Estate | -33.13 | - | - | 5.7 | - | -1.04 | Upgrade |
Investment in Securities | 168.14 | 231.42 | -238.87 | 77.29 | -90.23 | -5.15 | Upgrade |
Other Investing Activities | -17.36 | -6.58 | -63.7 | 9.98 | 2.15 | 10.12 | Upgrade |
Investing Cash Flow | 1.51 | -2.44 | -333.26 | 93.98 | 8.1 | 3.15 | Upgrade |
Long-Term Debt Issued | - | - | 0.14 | - | - | - | Upgrade |
Long-Term Debt Repaid | - | -89.92 | -20.44 | -1.46 | -0.68 | - | Upgrade |
Total Debt Repaid | -96.66 | -89.92 | -20.44 | -1.46 | -0.68 | - | Upgrade |
Net Debt Issued (Repaid) | -96.66 | -89.92 | -20.3 | -1.46 | -0.68 | - | Upgrade |
Common Dividends Paid | - | - | - | - | - | -250 | Upgrade |
Other Financing Activities | 59.21 | 16.44 | -4 | -1.08 | - | - | Upgrade |
Financing Cash Flow | -37.46 | -73.48 | -24.3 | -2.54 | -0.68 | -250 | Upgrade |
Foreign Exchange Rate Adjustments | 0.4 | 0.36 | -0.39 | -0.35 | -0.13 | - | Upgrade |
Net Cash Flow | 158.72 | 9.61 | -168.95 | 186.47 | 32.79 | -178.99 | Upgrade |
Free Cash Flow | 77.78 | 0.95 | -74.64 | 82.54 | 17.95 | 67.04 | Upgrade |
Free Cash Flow Growth | -57.74% | - | - | 359.94% | -73.23% | - | Upgrade |
Free Cash Flow Margin | 5.79% | 0.07% | -12.25% | 23.09% | 5.09% | 51.55% | Upgrade |
Free Cash Flow Per Share | 0.31 | 0.00 | -0.30 | 0.33 | 0.07 | 0.27 | Upgrade |
Cash Interest Paid | 5.4 | 5.78 | 2.29 | 0.88 | 0.57 | 0.69 | Upgrade |
Levered Free Cash Flow | 19.85 | -196.27 | -158.45 | 6.16 | 20.73 | 57.84 | Upgrade |
Unlevered Free Cash Flow | 29.37 | -188.96 | -156.44 | 6.26 | 21.11 | 58.27 | Upgrade |
Change in Net Working Capital | 58.53 | 300.19 | -34.22 | 16.44 | -7.27 | -55.91 | Upgrade |
Updated Jan 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.