ITMAX System Berhad (KLSE:ITMAX)
Malaysia · Delayed Price · Currency is MYR 4.360
-0.050 (-1.13%)
At close: Aug 12, 2025
Chuy's Holdings Cash Flow Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2020 |
Net Income | 82.51 | 80.39 | 63.28 | 40.59 | 29.24 | 12.67 | Upgrade |
Depreciation & Amortization | 17.22 | 15.88 | 13.43 | 9.83 | 5.34 | 1.61 | Upgrade |
Other Amortization | 2.07 | 2.07 | 2 | 4.78 | 0.71 | 0.51 | Upgrade |
Loss (Gain) From Sale of Assets | - | -0.09 | - | - | -0.01 | - | Upgrade |
Asset Writedown & Restructuring Costs | - | - | 0.01 | - | - | - | Upgrade |
Stock-Based Compensation | 1.94 | 1.82 | 2.35 | 0.69 | - | - | Upgrade |
Provision & Write-off of Bad Debts | - | - | - | -0.37 | - | - | Upgrade |
Other Operating Activities | 0.04 | 1.88 | 1.35 | 10.57 | 7.76 | -1.35 | Upgrade |
Change in Accounts Receivable | -65.56 | -62.89 | -20.63 | -8.63 | -1.7 | 11.38 | Upgrade |
Change in Inventory | 3.41 | -1.88 | -9.4 | 2.18 | 0.79 | -8.19 | Upgrade |
Change in Accounts Payable | 6.89 | 24.45 | 5.12 | -18.21 | -11.23 | 0.26 | Upgrade |
Change in Unearned Revenue | 0.23 | - | - | 0 | 0.01 | 0.01 | Upgrade |
Change in Other Net Operating Assets | -17.21 | -13.31 | -1.53 | -0.14 | 7.41 | -6.17 | Upgrade |
Operating Cash Flow | 31.53 | 48.33 | 55.99 | 41.3 | 38.31 | 10.74 | Upgrade |
Operating Cash Flow Growth | -45.96% | -13.68% | 35.57% | 7.79% | 256.82% | 148.20% | Upgrade |
Capital Expenditures | -46.3 | -51.35 | -18.77 | -39.01 | -49.18 | -29.04 | Upgrade |
Sale of Property, Plant & Equipment | - | 0.09 | - | - | 0.01 | 0 | Upgrade |
Cash Acquisitions | - | - | -0.09 | - | - | - | Upgrade |
Sale (Purchase) of Intangibles | -14.43 | -11.58 | -1.85 | -3.74 | -0.68 | -0.21 | Upgrade |
Other Investing Activities | 2.48 | 2.35 | 2.25 | 3.91 | -5.3 | -1.55 | Upgrade |
Investing Cash Flow | -58.24 | -60.49 | -18.45 | -38.84 | -55.14 | -30.79 | Upgrade |
Short-Term Debt Issued | - | - | - | 2.18 | 7.4 | - | Upgrade |
Long-Term Debt Issued | - | 3.24 | - | 21.42 | 37.99 | 23.2 | Upgrade |
Total Debt Issued | 3.52 | 3.24 | - | 23.59 | 45.39 | 23.2 | Upgrade |
Short-Term Debt Repaid | - | - | - | -10.04 | - | - | Upgrade |
Long-Term Debt Repaid | - | -20.84 | -19.46 | -16.13 | -10.67 | -1.2 | Upgrade |
Total Debt Repaid | -21.65 | -20.84 | -19.46 | -26.16 | -10.67 | -1.2 | Upgrade |
Net Debt Issued (Repaid) | -18.12 | -17.6 | -19.46 | -2.57 | 34.72 | 22.01 | Upgrade |
Issuance of Common Stock | 3.12 | 1.91 | 0.99 | 203.89 | - | 0.25 | Upgrade |
Common Dividends Paid | -20.61 | -26.77 | -8.23 | -8 | -6 | - | Upgrade |
Other Financing Activities | -2.73 | -3.01 | -5.21 | -12.06 | -1.06 | -0.2 | Upgrade |
Financing Cash Flow | -38.34 | -45.47 | -31.91 | 181.26 | 27.66 | 22.05 | Upgrade |
Net Cash Flow | -65.05 | -57.63 | 5.62 | 183.72 | 10.83 | 2 | Upgrade |
Free Cash Flow | -14.76 | -3.02 | 37.21 | 2.28 | -10.87 | -18.31 | Upgrade |
Free Cash Flow Growth | - | - | 1529.34% | - | - | - | Upgrade |
Free Cash Flow Margin | -6.56% | -1.37% | 24.86% | 2.13% | -13.62% | -38.51% | Upgrade |
Free Cash Flow Per Share | -0.01 | -0.00 | 0.04 | 0.01 | -2.72 | -4.70 | Upgrade |
Cash Interest Paid | 2.73 | 3.01 | 4.33 | 2.86 | 1.06 | 0.2 | Upgrade |
Cash Income Tax Paid | 28.51 | 25.01 | 19.58 | 8.46 | 6.07 | 6.07 | Upgrade |
Levered Free Cash Flow | -47.12 | -15.11 | 19.87 | -11.41 | -22.29 | -23.08 | Upgrade |
Unlevered Free Cash Flow | -46.99 | -14.97 | 20 | -9.62 | -21.62 | -22.96 | Upgrade |
Change in Working Capital | -72.25 | -53.62 | -26.43 | -24.79 | -4.73 | -2.71 | Upgrade |
Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.