Future Energy Source Company Limited (JMSE:FESCO)
Jamaica
· Delayed Price · Currency is JMD 3.470
+0.170 (5.15%)
At close: Feb 28, 2025
JMSE:FESCO Cash Flow Statement
Financials in millions JMD. Fiscal year is April - March.
Millions JMD. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2019 |
| Net Income | 351.33 | 410.82 | 571.27 | 253.64 | 108.16 | 104.77 | Upgrade
|
| Depreciation & Amortization | 226.37 | 184.01 | 28.96 | 13.16 | 6.9 | 3.39 | Upgrade
|
| Loss (Gain) From Sale of Assets | 5.54 | 2.57 | 3.06 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 1.97 | - | - | - | 0.76 | 0.49 | Upgrade
|
| Provision & Write-off of Bad Debts | 4.97 | 4.97 | 17.86 | 2.32 | - | - | Upgrade
|
| Other Operating Activities | 103.39 | 115.64 | -0.49 | -30.55 | -1.06 | 16.35 | Upgrade
|
| Change in Accounts Receivable | 458.39 | -312.95 | -210.74 | -278.3 | -4.86 | 7.81 | Upgrade
|
| Change in Inventory | -89.46 | -107.51 | -45.86 | -30.06 | -5.37 | -5.17 | Upgrade
|
| Change in Accounts Payable | -328.54 | 487.89 | -240.46 | 565.8 | -22.08 | 3.78 | Upgrade
|
| Change in Other Net Operating Assets | 29.63 | -38.22 | -65.51 | -18.5 | -14.1 | -65.43 | Upgrade
|
| Operating Cash Flow | 764.55 | 747.21 | 58.1 | 477.51 | 68.35 | 65.98 | Upgrade
|
| Operating Cash Flow Growth | 40.67% | 1186.19% | -87.83% | 598.64% | 3.59% | -27.98% | Upgrade
|
| Capital Expenditures | -785.29 | -550.97 | -1,639 | -893.63 | -130.98 | -1.72 | Upgrade
|
| Sale of Property, Plant & Equipment | 30.89 | 12.59 | - | - | - | 8.82 | Upgrade
|
| Investment in Securities | -23.01 | -23.01 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -871.38 | -627.84 | -1,662 | -885.97 | -130.98 | 7.1 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 157.11 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | 898.58 | 1,069 | - | - | Upgrade
|
| Total Debt Issued | 40 | - | 898.58 | 1,226 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -157.11 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -146.22 | -0.73 | -1.95 | -14.21 | -12.52 | Upgrade
|
| Total Debt Repaid | -1.69 | -146.22 | -157.84 | -1.95 | -14.21 | -12.52 | Upgrade
|
| Net Debt Issued (Repaid) | 38.31 | -146.22 | 740.74 | 1,225 | -14.21 | -12.52 | Upgrade
|
| Issuance of Common Stock | - | - | - | 223.53 | 4.8 | - | Upgrade
|
| Common Dividends Paid | -0.06 | -0.06 | -40 | - | - | - | Upgrade
|
| Other Financing Activities | - | - | - | - | 0.95 | -16.08 | Upgrade
|
| Financing Cash Flow | 38.25 | -146.28 | 700.74 | 1,448 | -8.46 | -28.6 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3.05 | 0.29 | -2.61 | -2.1 | 5.05 | 4.87 | Upgrade
|
| Net Cash Flow | -65.53 | -26.62 | -906.25 | 1,038 | -66.04 | 49.35 | Upgrade
|
| Free Cash Flow | -20.74 | 196.24 | -1,581 | -416.12 | -62.63 | 64.26 | Upgrade
|
| Free Cash Flow Margin | -0.07% | 0.68% | -6.02% | -3.28% | -1.07% | 1.08% | Upgrade
|
| Free Cash Flow Per Share | -0.01 | 0.08 | -0.63 | -0.17 | -0.09 | - | Upgrade
|
| Cash Interest Paid | 227.99 | 186.17 | 17.3 | 7.61 | 3.73 | 4.45 | Upgrade
|
| Cash Income Tax Paid | 0.95 | 0.95 | 6.35 | 36.89 | 28.62 | 11.93 | Upgrade
|
| Levered Free Cash Flow | -186.32 | -16.05 | -1,736 | -463.54 | -82.15 | 75.62 | Upgrade
|
| Unlevered Free Cash Flow | -55.02 | 93.93 | -1,725 | -458.78 | -79.82 | 78.4 | Upgrade
|
| Change in Net Working Capital | -127.06 | -69.03 | 485.34 | -259.49 | 40.46 | 2.07 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.