The Limners and Bards Limited (JMSE:LAB)

The Limners and Bards Cash Flow Statement

Financials in millions JMD. Fiscal year is November - October.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct 31, 2025	Oct 31, 2024	Oct 31, 2023	Oct 31, 2022	Oct 31, 2021
Net Income	40.19	82.95	57.32	144.04	155.55
Depreciation & Amortization	26.22	25.37	22.36	19.78	15.49
Other Amortization	1.23	1.41	1.55	1.5	1.31
Loss (Gain) From Sale of Assets	-0.17	-	-6.87	-0.93	-
Loss (Gain) From Sale of Investments	0.01	-0.06	0.06	0.07	-0.07
Other Operating Activities	-14.92	-19.26	-14.29	-8.13	-13.21
Change in Accounts Receivable	16.46	61.71	-18.74	-129.47	-63.84
Change in Accounts Payable	-31.59	71.77	-9.28	30.68	33.76
Change in Other Net Operating Assets	-99.82	-132.9	7.63	-9.05	17.61
Operating Cash Flow	-62.4	90.99	39.75	48.48	146.61
Operating Cash Flow Growth	-	128.94%	-18.02%	-66.93%	23.52%
Capital Expenditures	-13.54	-24.21	-30.58	-28.93	-13.42
Sale of Property, Plant & Equipment	0.4	-	9.04	1.16	-
Other Investing Activities	16.08	19.57	10.69	5.68	8.41
Investing Cash Flow	2.94	-4.64	-10.85	-22.09	-5.01
Long-Term Debt Issued	-	-	13.62	-	-
Long-Term Debt Repaid	-4.3	-11.6	-2.37	-3.38	-2.71
Net Debt Issued (Repaid)	-4.3	-11.6	11.24	-3.38	-2.71
Common Dividends Paid	-	-42.27	-33.77	-85.43	-104.05
Financing Cash Flow	-4.3	-53.88	-22.53	-88.81	-106.76
Miscellaneous Cash Flow Adjustments	-	-	-	-0	-
Net Cash Flow	-63.76	32.48	6.37	-62.42	34.84
Free Cash Flow	-75.93	66.79	9.16	19.55	133.19
Free Cash Flow Growth	-	628.82%	-53.13%	-85.32%	33.03%
Free Cash Flow Margin	-8.25%	6.97%	0.81%	1.45%	10.85%
Free Cash Flow Per Share	-0.08	0.07	0.01	0.02	0.14
Cash Interest Paid	8.71	9.13	8.83	9.11	6.97
Cash Income Tax Paid	4.54	5.74	2.95	0.11	2.78
Levered Free Cash Flow	-77.51	40.67	-5.85	-27.15	68.71
Unlevered Free Cash Flow	-72.07	46.38	-0.33	-21.46	73.07
Change in Working Capital	-114.96	0.58	-20.39	-107.84	-12.47

Updated Oct 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.