Olympic Industries Limited (DSE: OLYMPIC)
Bangladesh
· Delayed Price · Currency is BDT 195.50
-8.80 (-4.31%)
At close: Sep 12, 2024
Olympic Industries Cash Flow Statement
Financials in millions BDT. Fiscal year is July - June.
Millions BDT. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '24 Mar 31, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | Jun '19 Jun 30, 2019 | 2018 - 2014 |
| Net Income | 1,673 | 1,556 | 1,205 | 2,037 | 2,025 | 1,872 | Upgrade
|
| Depreciation & Amortization | 528.45 | 487.63 | 466.85 | 445.15 | 397.59 | 333.35 | Upgrade
|
| Loss (Gain) From Sale of Assets | -4.78 | -3.97 | -5.33 | -8.43 | -0.3 | -3.56 | Upgrade
|
| Loss (Gain) From Sale of Investments | 2.42 | 0.26 | 2.62 | -5.43 | 3.56 | -0.24 | Upgrade
|
| Other Operating Activities | -130.07 | 17.38 | -376.26 | -353.87 | -281.57 | -80.58 | Upgrade
|
| Change in Accounts Receivable | 88.88 | 197.2 | 28.19 | -159.15 | -122.53 | -0.55 | Upgrade
|
| Change in Inventory | -377.41 | -214.33 | -686.05 | -160.16 | -276.72 | -203.91 | Upgrade
|
| Change in Accounts Payable | -20.13 | -371.39 | -192.85 | 99.43 | 101.04 | -2.95 | Upgrade
|
| Change in Unearned Revenue | 74.11 | -247.88 | 242.22 | 75.54 | -8.6 | 158.61 | Upgrade
|
| Change in Other Net Operating Assets | 19 | -31.71 | 16.52 | -102.79 | 19.62 | 34.43 | Upgrade
|
| Operating Cash Flow | 1,854 | 1,389 | 701.06 | 1,868 | 1,857 | 2,106 | Upgrade
|
| Operating Cash Flow Growth | 80.84% | 98.19% | -62.46% | 0.57% | -11.84% | 130.66% | Upgrade
|
| Capital Expenditures | -702.84 | -964.12 | -1,317 | -1,276 | -877.9 | -1,058 | Upgrade
|
| Sale of Property, Plant & Equipment | 7.11 | 4.05 | 5.33 | 8.43 | 0.3 | 3.56 | Upgrade
|
| Investment in Securities | -299.48 | 1,165 | 122.54 | -153.3 | -215.33 | -44.01 | Upgrade
|
| Other Investing Activities | 421.02 | 201.27 | 674.99 | 374.98 | 733.23 | 310.01 | Upgrade
|
| Investing Cash Flow | -574.19 | 406.64 | -514.24 | -1,046 | -359.7 | -788.69 | Upgrade
|
| Short-Term Debt Issued | - | - | 169.97 | 205.33 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 17.19 | - | 119.32 | Upgrade
|
| Total Debt Issued | -37.48 | - | 169.97 | 222.52 | - | 119.32 | Upgrade
|
| Short-Term Debt Repaid | - | -17.05 | - | - | -258.74 | -159.65 | Upgrade
|
| Long-Term Debt Repaid | - | -23.33 | -177.84 | -18.66 | -88.89 | -8.93 | Upgrade
|
| Total Debt Repaid | -715.76 | -40.38 | -177.84 | -18.66 | -347.63 | -168.58 | Upgrade
|
| Net Debt Issued (Repaid) | -753.24 | -40.38 | -7.88 | 203.87 | -347.63 | -49.26 | Upgrade
|
| Common Dividends Paid | -1,248 | -935.11 | -1,194 | -983.39 | -949.79 | -914.76 | Upgrade
|
| Other Financing Activities | 84.17 | -26.93 | 112.09 | 50.68 | -131.88 | -206.99 | Upgrade
|
| Financing Cash Flow | -1,917 | -1,002 | -1,089 | -728.85 | -1,429 | -1,171 | Upgrade
|
| Foreign Exchange Rate Adjustments | 5.52 | 6.08 | 0.01 | 0.18 | - | - | Upgrade
|
| Net Cash Flow | -631.76 | 799.74 | -902.62 | 92.83 | 68.05 | 146.72 | Upgrade
|
| Free Cash Flow | 1,151 | 425.31 | -616.04 | 591.39 | 979.15 | 1,048 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -39.60% | -6.58% | - | Upgrade
|
| Free Cash Flow Margin | 4.53% | 1.65% | -2.87% | 3.28% | 6.16% | 7.63% | Upgrade
|
| Free Cash Flow Per Share | 5.76 | 2.13 | -3.08 | 2.96 | 4.90 | 5.24 | Upgrade
|
| Cash Interest Paid | 176.92 | 154.55 | 115.78 | - | 163.85 | 186.61 | Upgrade
|
| Cash Income Tax Paid | 540.59 | 411 | 564.42 | 688.98 | 808.21 | 605.09 | Upgrade
|
| Levered Free Cash Flow | 1,046 | 228.55 | -713.68 | 584.9 | 557.78 | 679.16 | Upgrade
|
| Unlevered Free Cash Flow | 1,156 | 325.35 | -641.47 | 658.17 | 660.48 | 795.96 | Upgrade
|
| Change in Net Working Capital | 66.24 | 508.54 | 711.79 | 21.22 | 431.46 | -32.48 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.