Scientex Berhad (KLSE: SCIENTX)
Malaysia
· Delayed Price · Currency is MYR 4.560
+0.030 (0.66%)
At close: Nov 14, 2024
Scientex Berhad Cash Flow Statement
Financials in millions MYR. Fiscal year is August - July.
Millions MYR. Fiscal year is Aug - Jul.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Jul '24 Jul 31, 2024 | Jul '24 Jul 31, 2024 | Jul '23 Jul 31, 2023 | Jul '22 Jul 31, 2022 | Jul '21 Jul 31, 2021 | Jul '20 Jul 31, 2020 | 2019 - 2015 |
| Net Income | 545.21 | 545.21 | 438.14 | 409.87 | 457.23 | 390.11 | Upgrade
|
| Depreciation & Amortization | 132.08 | 132.08 | 123.87 | 114.45 | 110.23 | 110.66 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | -0.32 | -9.79 | -0.26 | -0.33 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 23.42 | 0.1 | 1.62 | 18.76 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | -1.3 | 1.88 | -3.7 | -4.42 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | -12.61 | -7.71 | -11.76 | -11.15 | Upgrade
|
| Stock-Based Compensation | - | - | 0.21 | 1.44 | 11.2 | 6.01 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 0.27 | -0.23 | -0.05 | -0.36 | Upgrade
|
| Other Operating Activities | 55.5 | 55.5 | 35.28 | 52.02 | 41.13 | 55.63 | Upgrade
|
| Change in Accounts Receivable | -208.25 | -208.25 | -157.96 | -17.78 | -137.92 | 63.98 | Upgrade
|
| Change in Inventory | 220.66 | 220.66 | 306 | 74.8 | 163.06 | 71.49 | Upgrade
|
| Change in Accounts Payable | 113.94 | 113.94 | 49.79 | 119.23 | 68.78 | 14.95 | Upgrade
|
| Operating Cash Flow | 859.13 | 859.13 | 804.79 | 738.29 | 699.57 | 715.34 | Upgrade
|
| Operating Cash Flow Growth | 6.75% | 6.75% | 9.01% | 5.53% | -2.20% | 28.43% | Upgrade
|
| Capital Expenditures | -91.66 | -91.66 | -123.11 | -184.52 | -124.64 | -134.4 | Upgrade
|
| Sale of Property, Plant & Equipment | 12.33 | 12.33 | 3.63 | 21.54 | 0.43 | 0.59 | Upgrade
|
| Cash Acquisitions | - | - | -60.07 | -93.51 | - | -89.93 | Upgrade
|
| Divestitures | - | - | 0.03 | - | - | - | Upgrade
|
| Investment in Securities | 17.26 | 17.26 | -4.49 | - | -7.5 | 6 | Upgrade
|
| Other Investing Activities | 84.45 | 84.45 | 59.78 | 6.73 | 6.7 | 18.98 | Upgrade
|
| Investing Cash Flow | -640.08 | -640.08 | -270.04 | -667.71 | -776.47 | -480.85 | Upgrade
|
| Short-Term Debt Issued | 93.19 | 93.19 | - | 102.68 | 85.66 | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 100 | Upgrade
|
| Total Debt Issued | 93.19 | 93.19 | - | 102.68 | 85.66 | 100 | Upgrade
|
| Short-Term Debt Repaid | - | - | -106.2 | - | - | -10.92 | Upgrade
|
| Long-Term Debt Repaid | -3.23 | -3.23 | -249.72 | -62 | -15.54 | -24.37 | Upgrade
|
| Total Debt Repaid | -3.23 | -3.23 | -355.92 | -62 | -15.54 | -35.29 | Upgrade
|
| Net Debt Issued (Repaid) | 89.97 | 89.97 | -355.92 | 40.68 | 70.12 | 64.71 | Upgrade
|
| Issuance of Common Stock | 0.01 | 0.01 | - | 0.11 | 0.27 | - | Upgrade
|
| Common Dividends Paid | -170.64 | -170.64 | -155.11 | -139.59 | -129.22 | -103.18 | Upgrade
|
| Other Financing Activities | -52.44 | -52.44 | -48.49 | -23.9 | -34.2 | -40.42 | Upgrade
|
| Financing Cash Flow | -133.1 | -133.1 | -559.52 | -122.71 | -93.04 | -78.89 | Upgrade
|
| Net Cash Flow | 85.95 | 85.95 | -24.77 | -52.13 | -169.94 | 155.6 | Upgrade
|
| Free Cash Flow | 767.47 | 767.47 | 681.68 | 553.77 | 574.93 | 580.94 | Upgrade
|
| Free Cash Flow Growth | 12.59% | 12.59% | 23.10% | -3.68% | -1.03% | 23.76% | Upgrade
|
| Free Cash Flow Margin | 17.15% | 17.15% | 16.72% | 13.90% | 15.73% | 16.51% | Upgrade
|
| Free Cash Flow Per Share | 0.49 | 0.49 | 0.44 | 0.36 | 0.37 | 0.38 | Upgrade
|
| Cash Interest Paid | 30.85 | 30.85 | 41.12 | 27.16 | 19.51 | 27.31 | Upgrade
|
| Cash Income Tax Paid | 127.02 | 127.02 | 117.21 | 114.9 | 123.94 | 106 | Upgrade
|
| Levered Free Cash Flow | 378.64 | 378.64 | 209.45 | 373.39 | 151.75 | 397.3 | Upgrade
|
| Unlevered Free Cash Flow | 392.77 | 392.77 | 230.42 | 386.17 | 158.71 | 407.51 | Upgrade
|
| Change in Net Working Capital | 107.98 | 107.98 | 146.77 | -105.56 | 203.65 | -69.96 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.