Shepherd Industries PLC (DSE: SHEPHERD)
Bangladesh
· Delayed Price · Currency is BDT 14.20
0.00 (0.00%)
At close: Sep 12, 2024
Shepherd 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 - 2015 |
|---|---|---|---|---|---|---|---|
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 - 2015 |
| Net Income | -212.34 | 59.91 | 181.49 | -154.96 | -23.03 | 122.76 | Upgrade
|
| Depreciation & Amortization | 72.42 | 78.46 | 84.54 | 81.74 | 70.22 | 68.87 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 0.07 | 0.09 | 0.09 | 0.09 | Upgrade
|
| Other Operating Activities | -69.42 | -18.69 | 25.65 | -1.9 | 0.97 | 2.89 | Upgrade
|
| Change in Accounts Receivable | 281.86 | 285.09 | -701 | 152.44 | 257.78 | 129.93 | Upgrade
|
| Change in Inventory | 167.8 | 14.55 | 75.99 | -215.81 | -149.94 | -123.92 | Upgrade
|
| Change in Accounts Payable | -141.72 | -105.18 | 123.97 | -116.78 | -344.18 | -459.28 | Upgrade
|
| Change in Other Net Operating Assets | -9.72 | 176.04 | -66.84 | 12.84 | 26.64 | 3.06 | Upgrade
|
| Operating Cash Flow | 88.88 | 490.17 | -276.13 | -242.34 | -161.44 | -255.6 | Upgrade
|
| Operating Cash Flow Growth | -70.42% | - | - | - | - | - | Upgrade
|
| Capital Expenditures | -0.94 | -59.5 | -10.53 | -119.97 | -110.17 | -175.7 | Upgrade
|
| Sale of Property, Plant & Equipment | 3.68 | - | - | - | - | - | Upgrade
|
| Investment in Securities | -16.52 | -21.1 | -20 | 9.72 | -9.72 | - | Upgrade
|
| Other Investing Activities | - | - | - | 64.58 | - | - | Upgrade
|
| Investing Cash Flow | -13.78 | -80.6 | -30.53 | -45.67 | -119.89 | -175.7 | Upgrade
|
| Short-Term Debt Issued | - | 18.31 | 436.41 | 307.18 | 310.57 | 498.08 | Upgrade
|
| Total Debt Issued | 66.49 | 18.31 | 436.41 | 307.18 | 310.57 | 498.08 | Upgrade
|
| Short-Term Debt Repaid | - | -407.54 | -53.93 | -14.25 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | - | - | -0.29 | -2.15 | -4.53 | Upgrade
|
| Total Debt Repaid | -132.77 | -407.54 | -53.93 | -14.54 | -2.15 | -4.53 | Upgrade
|
| Net Debt Issued (Repaid) | -66.28 | -389.23 | 382.48 | 292.64 | 308.42 | 493.55 | Upgrade
|
| Common Dividends Paid | -10.74 | -65.92 | -37.03 | -14.71 | -0.12 | -163.47 | Upgrade
|
| Other Financing Activities | - | - | -0.5 | -0.02 | - | -0.01 | Upgrade
|
| Financing Cash Flow | -77.02 | -455.15 | 344.96 | 277.92 | 308.3 | 330.08 | Upgrade
|
| Foreign Exchange Rate Adjustments | -3.03 | 0.25 | 0.87 | -0 | -0.05 | 0.05 | Upgrade
|
| Net Cash Flow | -4.95 | -45.31 | 39.16 | -10.09 | 26.92 | -101.18 | Upgrade
|
| Free Cash Flow | 87.94 | 430.68 | -286.66 | -362.31 | -271.61 | -431.3 | Upgrade
|
| Free Cash Flow Margin | 3.61% | 12.16% | -7.50% | -15.43% | -10.62% | -15.04% | Upgrade
|
| Free Cash Flow Per Share | 0.57 | 2.80 | -1.86 | -2.35 | -1.76 | -2.80 | Upgrade
|
| Cash Interest Paid | 209.39 | 171.67 | 126.8 | 131.7 | 184.58 | 161.34 | Upgrade
|
| Cash Income Tax Paid | 38.44 | 57.23 | 18.21 | 16.37 | 20.14 | 20.11 | Upgrade
|
| Levered Free Cash Flow | 346.11 | 488.6 | -309.71 | -234.93 | -203.09 | -531.84 | Upgrade
|
| Unlevered Free Cash Flow | 489.76 | 595.89 | -230.46 | -152.61 | -87.72 | -431.01 | Upgrade
|
| Change in Net Working Capital | -317.66 | -370.57 | 534.41 | 115.33 | 166.41 | 517 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.