CIEL Limited (MUSE:CIEL.N0000)
Mauritius
· Delayed Price · Currency is MUR 9.86
-0.02 (-0.20%)
At close: Mar 11, 2025
CIEL Limited Cash Flow Statement
Financials in millions MUR. Fiscal year is July - June.
Millions MUR. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2019 - 2015 |
| Net Income | 2,348 | 2,807 | 2,653 | 1,300 | 617.39 | -1,680 | Upgrade
|
| Depreciation & Amortization | 1,583 | 1,496 | 1,339 | 1,276 | 1,208 | 1,245 | Upgrade
|
| Other Amortization | 60.42 | 60.42 | 54.14 | 114.31 | 109.43 | 107.12 | Upgrade
|
| Loss (Gain) From Sale of Assets | -346.57 | -346.57 | 17.65 | -64.16 | -20.7 | -26.3 | Upgrade
|
| Asset Writedown & Restructuring Costs | -3.12 | -3.12 | -259.55 | -177.92 | -517.66 | 746.46 | Upgrade
|
| Loss (Gain) From Sale of Investments | 36.48 | 36.48 | 75.32 | 40.38 | 125.44 | 544.85 | Upgrade
|
| Loss (Gain) on Equity Investments | -1,037 | -1,037 | -605.03 | -431.9 | -267.32 | 51.53 | Upgrade
|
| Stock-Based Compensation | - | - | - | - | - | -0.8 | Upgrade
|
| Provision & Write-off of Bad Debts | 236.73 | 236.73 | 395.83 | 207.16 | - | - | Upgrade
|
| Other Operating Activities | 2,943 | 2,902 | 1,940 | 920.76 | 294.79 | 795.56 | Upgrade
|
| Change in Accounts Receivable | 505.05 | 505.05 | -383.63 | -2,897 | -342.65 | 143.23 | Upgrade
|
| Change in Inventory | 82.88 | 82.88 | 714.27 | -1,371 | -647.08 | 72.51 | Upgrade
|
| Change in Accounts Payable | -1,260 | -1,260 | -726.82 | 4,535 | 821.77 | -468.53 | Upgrade
|
| Change in Other Net Operating Assets | -2,038 | -1,767 | -11.59 | -996.21 | -233.16 | 747.16 | Upgrade
|
| Operating Cash Flow | 3,242 | 3,844 | 5,439 | 2,563 | 1,151 | 1,895 | Upgrade
|
| Operating Cash Flow Growth | -49.13% | -29.33% | 112.23% | 122.64% | -39.26% | 44.82% | Upgrade
|
| Capital Expenditures | -2,371 | -2,371 | -1,948 | -1,176 | -788.75 | -965.48 | Upgrade
|
| Sale of Property, Plant & Equipment | 42.45 | 42.45 | 92.6 | 466.72 | 1,652 | 23.44 | Upgrade
|
| Sale (Purchase) of Intangibles | -160.94 | -160.94 | -72.47 | -46.64 | -32.65 | -35.67 | Upgrade
|
| Investment in Securities | 0.89 | 0.89 | 5.54 | -9.77 | -27.72 | -311.2 | Upgrade
|
| Other Investing Activities | -566.87 | 157.1 | 386.99 | 197.94 | 152.41 | 143.99 | Upgrade
|
| Investing Cash Flow | -3,020 | -2,296 | -1,746 | -549.34 | 1,004 | -1,142 | Upgrade
|
| Long-Term Debt Issued | - | 5,578 | 4,738 | 5,988 | 9,213 | 5,611 | Upgrade
|
| Long-Term Debt Repaid | - | -4,265 | -7,628 | -5,648 | -8,766 | -2,645 | Upgrade
|
| Net Debt Issued (Repaid) | 1,313 | 1,313 | -2,890 | 339.93 | 446.71 | 2,967 | Upgrade
|
| Issuance of Common Stock | - | - | 273.8 | 547.6 | - | - | Upgrade
|
| Common Dividends Paid | -473.08 | -473.08 | -270.01 | -88.37 | - | -366.75 | Upgrade
|
| Other Financing Activities | 148.2 | -660.66 | -1,180 | -534.13 | -362.1 | -1,223 | Upgrade
|
| Financing Cash Flow | 988.11 | 179.25 | -4,066 | 265.02 | 84.61 | 1,377 | Upgrade
|
| Foreign Exchange Rate Adjustments | 333.12 | 133.19 | -321.74 | 80.82 | 68.24 | 252.16 | Upgrade
|
| Net Cash Flow | 1,543 | 1,861 | -694.8 | 2,359 | 2,308 | 2,383 | Upgrade
|
| Free Cash Flow | 871.02 | 1,473 | 3,492 | 1,387 | 362.44 | 929.89 | Upgrade
|
| Free Cash Flow Growth | -80.32% | -57.80% | 151.79% | 282.61% | -61.02% | 538.48% | Upgrade
|
| Free Cash Flow Margin | 2.40% | 4.19% | 9.86% | 4.86% | 2.03% | 4.44% | Upgrade
|
| Free Cash Flow Per Share | 0.51 | 0.87 | 2.07 | 0.82 | 0.21 | 0.55 | Upgrade
|
| Cash Interest Paid | 1,347 | 1,347 | 1,043 | 850.08 | 910.64 | 843.93 | Upgrade
|
| Cash Income Tax Paid | 955.95 | 955.95 | 515.91 | 347.75 | 364.08 | 399.67 | Upgrade
|
| Levered Free Cash Flow | 5,743 | 6,622 | 5,517 | 5,476 | 1,626 | 4,173 | Upgrade
|
| Unlevered Free Cash Flow | 7,502 | 8,314 | 7,199 | 6,931 | 3,087 | 5,628 | Upgrade
|
| Change in Net Working Capital | -4,153 | -4,786 | -3,504 | -3,945 | -1,811 | -4,268 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.