Emerald Oil Industries Limited (DSE:EMERALDOIL)

Emerald Oil Industries Cash Flow Statement

Financials in millions BDT. Fiscal year is July - June.

Operating Activities

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Dec 31, 2023	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020	Jun 30, 2019
Net Income	181.84	66.02	12.12	-36.23	-46.31	-68.26
Depreciation & Amortization	33.56	34.11	34.01	34.88	39.11	0.31
Other Operating Activities	5.96	7.17	3.7	-7.32	2.25	68.14
Change in Accounts Receivable	-141.52	-110.68	-107	-	-	-
Change in Inventory	11.55	17.14	-70.38	-	-	-
Change in Accounts Payable	-45.15	-15.36	-27.84	1.64	0.11	-
Change in Other Net Operating Assets	7.24	-1.4	-13.76	3.65	0.81	-
Operating Cash Flow	53.47	-3.01	-169.15	-3.38	-4.03	0.2
Operating Cash Flow Growth	-	-	-	-	-	62.03%

Investing Activities

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Dec 31, 2023	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020	Jun 30, 2019
Capital Expenditures	-20.15	-19.22	-42.6	-1.51	-1.59	-
Sale of Property, Plant & Equipment	-	-	-	20.4	-	-
Investing Cash Flow	-20.15	-19.22	-42.6	18.89	-1.59	-

Financing Activities

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Dec 31, 2023	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020	Jun 30, 2019
Short-Term Debt Issued	-	-	13.33	-	-	-
Long-Term Debt Issued	-	-	-	-	-	20.46
Total Debt Issued	-	-	13.33	-	-	20.46
Short-Term Debt Repaid	-	-6.76	-	-	-	-
Long-Term Debt Repaid	-	-	-0.69	-21.07	-31.58	-
Total Debt Repaid	-6.69	-6.76	-0.69	-21.07	-31.58	-
Net Debt Issued (Repaid)	-6.69	-6.76	12.64	-21.07	-31.58	20.46
Issuance of Common Stock	-	82.85	199.86	5.77	27.1	-
Common Dividends Paid	-28.65	-	-	-	-	-
Other Financing Activities	-0.09	-0.15	-0.12	-0.11	-0.11	-20.48
Financing Cash Flow	-35.43	75.94	212.39	-15.41	-4.59	-0.02

Net Cash Flow

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Dec 31, 2023	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020	Jun 30, 2019
Miscellaneous Cash Flow Adjustments	-	-	-	-	10.5	-
Net Cash Flow	-2.11	53.72	0.64	0.1	0.29	0.18

Free Cash Flow

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Dec 31, 2023	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020	Jun 30, 2019
Free Cash Flow	33.32	-22.22	-211.75	-4.89	-5.62	0.2
Free Cash Flow Growth	-	-	-	-	-	62.03%
Free Cash Flow Margin	2.27%	-1.99%	-48.84%	-	-	-
Free Cash Flow Per Share	0.36	-0.37	-3.55	-0.08	-0.09	0.00
Levered Free Cash Flow	-	-15.5	-216.64	11.38	21.25	-38.58
Unlevered Free Cash Flow	-	-15.5	-216.64	11.38	21.25	-25.8

Additional Metrics

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Dec 31, 2023	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020	Jun 30, 2019
Cash Interest Paid	-	-	-	-	-	20.46
Cash Income Tax Paid	0.05	0.04	0.01	0.01	0.04	0.03
Change in Working Capital	-167.89	-110.3	-218.98	5.29	0.92	-

Data Source: S&P Global Market Intelligence Last updated: Apr 3, 2024

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Oct 14, 2026

Data Sources Report a data error