Seed Co International Limited (BSM:SEED)
Botswana · Delayed Price · Currency is BWP 3.500
0.00 (0.00%)
At close: Jul 30, 2026
Seed Co International Cash Flow Statement
Financials in millions USD. Fiscal year is April - March.
Millions USD. Fiscal year is Apr - Mar.
Operating Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Net Income | 13.1 | 5.43 | 4.87 | 2.88 | 6.98 |
Depreciation & Amortization | 3.7 | 3.29 | 3.18 | 3.22 | 3.13 |
Loss (Gain) From Sale of Assets | - | 0 | -0.09 | -0.1 | -0.11 |
Loss (Gain) From Sale of Investments | - | 2.66 | - | - | - |
Loss (Gain) on Equity Investments | - | -0.11 | 1.45 | 1.1 | 0.24 |
Stock-Based Compensation | - | 0.22 | 0.06 | 0.14 | 0.14 |
Provision & Write-off of Bad Debts | - | 3.26 | 4.03 | 2.01 | 0.99 |
Other Operating Activities | 18.6 | 6.96 | 8.15 | 7.74 | 2.94 |
Change in Accounts Receivable | - | -10.98 | 0.77 | -11.2 | -5.94 |
Change in Inventory | - | -4.8 | 0.09 | -8.49 | -5.05 |
Change in Accounts Payable | - | 1.35 | -1.35 | 4.37 | -0.95 |
Change in Other Net Operating Assets | -19.5 | 4.06 | 2.65 | -1.2 | 6.69 |
Operating Cash Flow | 15.9 | 11.34 | 23.8 | 0.46 | 9.08 |
Operating Cash Flow Growth | 40.26% | -52.36% | 5045.73% | -94.90% | -31.25% |
Investing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Capital Expenditures | -5.3 | -7.36 | -5.8 | -4.16 | -4.23 |
Sale of Property, Plant & Equipment | 0.2 | 0.1 | 0.3 | 0.16 | 0.25 |
Other Investing Activities | 2 | 1.39 | 0.56 | 0.45 | 0.31 |
Investing Cash Flow | -3.1 | -5.86 | -4.94 | -3.55 | -3.67 |
Financing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Long-Term Debt Issued | 21.3 | 15.77 | 34.74 | 30.43 | 47.62 |
Long-Term Debt Repaid | -31.7 | -20.05 | -39.55 | -22.26 | -38.49 |
Total Debt Repaid | -31.7 | -20.05 | -39.55 | -22.26 | -38.49 |
Net Debt Issued (Repaid) | -10.4 | -4.28 | -4.82 | 8.17 | 9.13 |
Common Dividends Paid | -2.9 | -1.22 | -0.99 | - | -0.66 |
Other Financing Activities | -4 | -4.45 | -5.74 | -4.12 | -3.41 |
Financing Cash Flow | -17.3 | -9.95 | -11.55 | 4.05 | 5.06 |
Net Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Foreign Exchange Rate Adjustments | -1.3 | 3.15 | -3.68 | -1.68 | -0.38 |
Miscellaneous Cash Flow Adjustments | 0.7 | -4.17 | - | - | - |
Net Cash Flow | -5.1 | -5.49 | 3.62 | -0.71 | 10.09 |
Free Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | 10.6 | 3.98 | 18 | -3.7 | 4.85 |
Free Cash Flow Growth | 166.53% | -77.90% | - | - | -50.19% |
Free Cash Flow Margin | 6.57% | 3.20% | 15.25% | -3.57% | 5.48% |
Free Cash Flow Per Share | 0.03 | 0.01 | 0.05 | -0.01 | 0.01 |
Levered Free Cash Flow | 2.26 | -1.95 | 22.27 | 5.75 | -0.28 |
Unlevered Free Cash Flow | 3.51 | 0.81 | 25.85 | 8.41 | 1.83 |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Cash Interest Paid | 4 | 4.42 | 5.74 | 4.26 | 3.38 |
Cash Income Tax Paid | 7.6 | 6.69 | 3.36 | 3.75 | 3.6 |
Change in Working Capital | -19.5 | -10.38 | 2.16 | -16.53 | -5.24 |