JMI Syringes & Medical Devices Limited (DSE:JMISMDL)
Bangladesh
· Delayed Price · Currency is BDT 127.00
+7.40 (6.19%)
At close: Jun 16, 2025
DSE:JMISMDL Cash Flow Statement
Financials in millions BDT. Fiscal year is July - June.
Millions BDT. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2015 - 2019 |
| Net Income | 74.33 | 38.88 | -149.96 | 100.6 | 89.11 | 96.04 | Upgrade
|
| Depreciation & Amortization | 67.72 | 72.61 | 76.92 | 76.58 | 75.24 | 64.55 | Upgrade
|
| Other Operating Activities | 3.62 | 7.83 | 13.83 | 7.47 | 2.25 | 2.32 | Upgrade
|
| Change in Accounts Receivable | -87.97 | -106.58 | 24.47 | 75.33 | 193.44 | -376.92 | Upgrade
|
| Change in Inventory | 93.65 | 126.86 | -113.1 | -182.32 | -76.53 | 24.8 | Upgrade
|
| Change in Accounts Payable | 6.7 | 31.69 | -188.72 | 308.3 | -66.02 | 126.08 | Upgrade
|
| Change in Income Taxes | -101.78 | -89.79 | 205.99 | -163.03 | -105.56 | -39.27 | Upgrade
|
| Change in Other Net Operating Assets | 44.31 | 40.5 | 196.29 | -182.14 | 73.17 | 69.66 | Upgrade
|
| Operating Cash Flow | 100.57 | 121.99 | 65.72 | 40.78 | 185.1 | -32.73 | Upgrade
|
| Operating Cash Flow Growth | -49.74% | 85.62% | 61.15% | -77.97% | - | - | Upgrade
|
| Capital Expenditures | -9.74 | -12.7 | -44.44 | -97.86 | -60.3 | -247.17 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.99 | 1.97 | - | 0.05 | 0.53 | 1.17 | Upgrade
|
| Investing Cash Flow | -7.74 | -10.73 | -44.44 | -97.81 | -59.77 | -246 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 160.08 | - | 52.53 | Upgrade
|
| Total Debt Issued | 15.58 | - | - | 160.08 | - | 52.53 | Upgrade
|
| Short-Term Debt Repaid | - | -80.33 | -82.02 | - | -76.8 | - | Upgrade
|
| Long-Term Debt Repaid | - | -2.01 | -0.84 | -5.37 | -4.86 | -34.48 | Upgrade
|
| Total Debt Repaid | -1.98 | -82.34 | -82.86 | -5.37 | -81.66 | -34.48 | Upgrade
|
| Net Debt Issued (Repaid) | 13.6 | -82.34 | -82.86 | 154.71 | -81.66 | 18.06 | Upgrade
|
| Common Dividends Paid | -30.04 | -29.73 | -0.24 | -68.76 | -65.65 | -66.53 | Upgrade
|
| Other Financing Activities | -9.27 | -7.9 | 21.8 | 17.02 | 39.22 | 16.98 | Upgrade
|
| Financing Cash Flow | -25.71 | -119.98 | -61.3 | 102.97 | -108.09 | -31.5 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | 0 | -0 | - | - | - | Upgrade
|
| Net Cash Flow | 67.12 | -8.71 | -40.01 | 45.94 | 17.24 | -310.23 | Upgrade
|
| Free Cash Flow | 90.84 | 109.3 | 21.29 | -57.08 | 124.8 | -279.9 | Upgrade
|
| Free Cash Flow Growth | -52.18% | 413.44% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 4.73% | 6.09% | 1.21% | -2.34% | 6.26% | -14.16% | Upgrade
|
| Free Cash Flow Per Share | 3.02 | 3.64 | 0.71 | -1.90 | 4.15 | -9.31 | Upgrade
|
| Cash Interest Paid | 9.27 | 7.9 | 13.18 | 16.18 | 11.51 | 5.31 | Upgrade
|
| Cash Income Tax Paid | 101.78 | 89.79 | 110.27 | 163.03 | 105.56 | 87.2 | Upgrade
|
| Levered Free Cash Flow | 120.6 | 144.72 | 230.16 | -9.98 | 192.98 | -230.47 | Upgrade
|
| Unlevered Free Cash Flow | 121.12 | 146.29 | 238.24 | -1.74 | 199.96 | -227.37 | Upgrade
|
| Change in Net Working Capital | 45.08 | -3.06 | -161.23 | 113.17 | -69.11 | 174.1 | Upgrade
|
Updated Jan 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.