Cambuci S.A. (BVMF: CAMB3)
Brazil
· Delayed Price · Currency is BRL 12.18
-0.06 (-0.49%)
Sep 11, 2024, 4:05 PM GMT-3
Cambuci Cash Flow Statement
Financials in millions BRL. Fiscal year is January - December.
Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 75.89 | 71.87 | 56.64 | 27.48 | 22.01 | 20.21 | Upgrade
|
| Depreciation & Amortization | 11.92 | 11.81 | 10.34 | 7.15 | 5.93 | 7.15 | Upgrade
|
| Other Amortization | 0.57 | 0.39 | - | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.1 | 0.1 | 0.92 | 0.06 | 2.78 | 27.15 | Upgrade
|
| Stock-Based Compensation | 4.8 | 4.09 | 3.37 | 0.18 | 1.22 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 0.96 | 2.28 | -2.25 | -2.78 | 2.95 | 1.53 | Upgrade
|
| Other Operating Activities | 13.04 | 12.43 | 8.78 | -0.16 | 13.91 | -4.08 | Upgrade
|
| Change in Accounts Receivable | 3.05 | 11.84 | -18.6 | -18.3 | -4.44 | -2 | Upgrade
|
| Change in Inventory | 16.81 | 24.13 | -19.05 | -4.13 | 5.7 | -0.02 | Upgrade
|
| Change in Accounts Payable | -0.84 | -9.83 | 2.06 | 5.21 | 4.78 | -5.54 | Upgrade
|
| Change in Income Taxes | 1 | 12.8 | 4.61 | 4.89 | -47.08 | -25.9 | Upgrade
|
| Change in Other Net Operating Assets | 1.26 | -5.43 | -4.07 | -30.78 | 9.59 | -7.72 | Upgrade
|
| Operating Cash Flow | 128.55 | 136.48 | 42.75 | -11.18 | 17.34 | 10.77 | Upgrade
|
| Operating Cash Flow Growth | 48.33% | 219.26% | - | - | 60.92% | 426.28% | Upgrade
|
| Capital Expenditures | -21.2 | -9.1 | -25.62 | -9.09 | -5.47 | -9.29 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -25.99 | Upgrade
|
| Sale (Purchase) of Intangibles | -1.31 | -1.31 | - | - | - | - | Upgrade
|
| Investment in Securities | -0.6 | - | - | 0.5 | - | - | Upgrade
|
| Investing Cash Flow | -23.12 | -10.41 | -25.62 | -8.59 | -5.47 | -35.27 | Upgrade
|
| Long-Term Debt Issued | - | 2.53 | 142.6 | 140.54 | 106.52 | 137.8 | Upgrade
|
| Long-Term Debt Repaid | - | -99.54 | -133.42 | -114.89 | -115.95 | -124.22 | Upgrade
|
| Total Debt Repaid | -60.4 | -99.54 | -133.42 | -114.89 | -115.95 | -124.22 | Upgrade
|
| Net Debt Issued (Repaid) | -59.24 | -97.01 | 9.18 | 25.65 | -9.43 | 13.58 | Upgrade
|
| Issuance of Common Stock | - | - | - | 0.24 | 0.16 | 9.9 | Upgrade
|
| Repurchase of Common Stock | - | -0.22 | -1.44 | - | - | - | Upgrade
|
| Common Dividends Paid | -12.86 | -12.48 | -8.11 | - | - | - | Upgrade
|
| Other Financing Activities | -6.26 | -10.61 | -8.64 | -6.6 | -5.01 | -3.69 | Upgrade
|
| Financing Cash Flow | -78.37 | -120.32 | -9.01 | 19.29 | -14.29 | 19.79 | Upgrade
|
| Foreign Exchange Rate Adjustments | 5.67 | 1.09 | -1.31 | 0.04 | -0.35 | 2.2 | Upgrade
|
| Net Cash Flow | 32.73 | 6.85 | 6.81 | -0.43 | -2.77 | -2.51 | Upgrade
|
| Free Cash Flow | 107.34 | 127.38 | 17.13 | -20.27 | 11.87 | 1.49 | Upgrade
|
| Free Cash Flow Growth | 50.91% | 643.53% | - | - | 697.51% | - | Upgrade
|
| Free Cash Flow Margin | 23.82% | 27.74% | 3.89% | -8.44% | 7.58% | 0.68% | Upgrade
|
| Free Cash Flow Per Share | 2.56 | 3.04 | 0.41 | -0.48 | 0.28 | 0.04 | Upgrade
|
| Cash Interest Paid | 6.32 | 11.16 | 8.53 | 6.49 | 4.99 | 3.62 | Upgrade
|
| Levered Free Cash Flow | 83.73 | 85.44 | -11.73 | -36.73 | 23.29 | -32.2 | Upgrade
|
| Unlevered Free Cash Flow | 90.12 | 98.81 | 4.76 | -17.62 | 36.48 | -12.3 | Upgrade
|
| Change in Net Working Capital | -35.91 | -33.81 | 36.02 | 38.43 | -24.89 | 33.88 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.