Express Catering Limited (JMSE: ECL)

Express Catering Cash Flow Statement

Financials in millions USD. Fiscal year is June - May.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Feb 29, 2024	May 31, 2023	May 31, 2022	May 31, 2021	May 31, 2020	May 31, 2019
Net Income	2.86	2.7	1.1	-1.73	1.56	3.73
Depreciation & Amortization	2.83	2.65	2.72	2.35	2.32	0.55
Other Amortization	0.06	0.06	0.06	0.06	0.06	-
Other Operating Activities	-0.05	0.24	0.3	-1.46	0.3	0.28
Change in Accounts Receivable	0.1	-0.16	-0.12	-0.01	0.76	-0.81
Change in Inventory	-0.83	-0.13	0.16	-0.13	0.06	-0.06
Change in Accounts Payable	1.16	-0.23	0.37	1.36	-0	-0.59
Change in Other Net Operating Assets	-4.71	-1.81	-3.02	-4	-2.11	4.47
Operating Cash Flow	1.42	3.32	1.57	-3.57	2.94	7.58
Operating Cash Flow Growth	-63.39%	112.04%	-	-	-61.15%	174.13%
Capital Expenditures	-1.09	-2.44	-0.64	-0.18	-0.25	-0.21
Sale (Purchase) of Intangibles	-0	-0	-0	-0.09	-0.13	-0.2
Other Investing Activities	0	0	0	0	0	0
Investing Cash Flow	-1.09	-2.44	-0.63	-0.26	-0.39	-0.41
Long-Term Debt Issued	-	1.11	-	8	-	0.04
Long-Term Debt Repaid	-	-1.97	-1.2	-0.16	-1.32	-0.01
Net Debt Issued (Repaid)	-0.14	-0.86	-1.2	7.84	-1.32	0.03
Preferred Dividends Paid	-	-	-	-0.33	-0.33	-0.33
Common Dividends Paid	-	-	-	-	-0.8	-7
Dividends Paid	-	-	-	-0.33	-1.13	-7.33
Other Financing Activities	-	-	-	-	-	-0
Financing Cash Flow	-0.14	-0.86	-1.2	4.01	-2.45	-7.31
Net Cash Flow	0.19	0.03	-0.27	0.18	0.1	-0.14
Free Cash Flow	0.33	0.88	0.93	-3.75	2.69	7.37
Free Cash Flow Growth	-82.59%	-4.84%	-	-	-63.48%	246.19%
Free Cash Flow Margin	1.32%	4.17%	6.53%	-84.89%	19.22%	42.55%
Free Cash Flow Per Share	0.00	0.00	0.00	-0.00	0.00	0.00
Cash Interest Paid	2.8	2.25	1.04	1.6	0.96	0.01
Cash Income Tax Paid	-	-	-	-	0.04	0.06
Levered Free Cash Flow	0.19	-0.14	0.57	-2.85	0.95	6.11
Unlevered Free Cash Flow	1.76	1.27	1.86	-1.65	1.76	6.32
Change in Net Working Capital	3.52	2.23	1.8	2.83	2	-3.67

Source: S&P Capital IQ. Standard template. Financial Sources.