Caverton Offshore Support Group Plc (NGX: CAVERTON)
Nigeria
· Delayed Price · Currency is NGN 2.540
+0.230 (9.96%)
At close: Sep 13, 2024
CAVERTON Cash Flow Statement
Financials in millions NGN. Fiscal year is January - December.
Millions NGN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | -16,576 | -12,654 | -5,127 | -4,304 | 1,173 | 4,337 | Upgrade
|
| Depreciation & Amortization | 5,218 | 4,566 | 6,269 | 2,926 | 4,603 | 3,637 | Upgrade
|
| Other Amortization | 35.48 | 70.96 | 71.88 | 54.09 | 0.09 | 1.82 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1,316 | -1,316 | -1,354 | -0.02 | - | -762.42 | Upgrade
|
| Asset Writedown & Restructuring Costs | -35.48 | - | - | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -150.93 | -150.93 | 238.45 | -226.95 | -9.7 | 3.71 | Upgrade
|
| Provision & Write-off of Bad Debts | 2,379 | 2,379 | 402.31 | 148.2 | 164.95 | - | Upgrade
|
| Other Operating Activities | 27,652 | 22,971 | 4,463 | 9,478 | 3,030 | 5,577 | Upgrade
|
| Change in Accounts Receivable | 18,078 | 6,501 | -1,826 | -7,007 | -3,164 | -1,141 | Upgrade
|
| Change in Inventory | -126.43 | -152.15 | -410.57 | -2,231 | -849.79 | -2,062 | Upgrade
|
| Change in Accounts Payable | 5,921 | 6,621 | -2,060 | 6,410 | -917.81 | -3,269 | Upgrade
|
| Change in Unearned Revenue | 3,756 | -208.73 | -551.14 | -835.92 | 412.98 | 2,262 | Upgrade
|
| Change in Other Net Operating Assets | 339.82 | 192.6 | 0.73 | 529.44 | -0.94 | 15.81 | Upgrade
|
| Operating Cash Flow | 45,175 | 28,819 | 116.51 | 4,942 | 4,441 | 7,659 | Upgrade
|
| Operating Cash Flow Growth | - | 24636.10% | -97.64% | 11.27% | -42.01% | -21.25% | Upgrade
|
| Capital Expenditures | -5,040 | -4,694 | -459.12 | -3,441 | -1,726 | -3,846 | Upgrade
|
| Sale of Property, Plant & Equipment | 5,210 | 5,528 | 3,887 | 5,211 | - | 3,041 | Upgrade
|
| Sale (Purchase) of Intangibles | -4.15 | -4.15 | -0.05 | -283.96 | -3.58 | - | Upgrade
|
| Investment in Securities | -5.77 | -5.77 | -34.37 | -450 | - | - | Upgrade
|
| Other Investing Activities | 49.5 | 24.93 | 11.47 | 3.27 | 3.49 | 102.07 | Upgrade
|
| Investing Cash Flow | 209.35 | 849.12 | 3,405 | 1,039 | -1,726 | -703.27 | Upgrade
|
| Long-Term Debt Issued | - | 10,726 | 9,281 | 9,090 | 8,137 | 9,007 | Upgrade
|
| Long-Term Debt Repaid | - | -19,479 | -15,787 | -7,108 | -10,285 | -15,234 | Upgrade
|
| Net Debt Issued (Repaid) | -7,765 | -8,753 | -6,507 | 1,981 | -2,148 | -6,228 | Upgrade
|
| Other Financing Activities | -2,891 | -2,891 | -1,219 | -1,935 | -1,739 | -1,799 | Upgrade
|
| Financing Cash Flow | -10,656 | -11,644 | -7,726 | 46.61 | -3,887 | -8,027 | Upgrade
|
| Foreign Exchange Rate Adjustments | 384.33 | - | 173.49 | -2,081 | 1,359 | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | -0 | - | - | - | Upgrade
|
| Net Cash Flow | 35,112 | 18,024 | -4,031 | 3,946 | 187.94 | -1,071 | Upgrade
|
| Free Cash Flow | 40,134 | 24,125 | -342.61 | 1,501 | 2,716 | 3,813 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -44.74% | -28.77% | - | Upgrade
|
| Free Cash Flow Margin | 107.03% | 75.42% | -1.17% | 4.32% | 8.44% | 10.90% | Upgrade
|
| Free Cash Flow Per Share | 11.98 | 7.20 | -0.10 | 0.45 | 0.81 | 1.14 | Upgrade
|
| Cash Interest Paid | 2,757 | 2,757 | 1,219 | 1,935 | 1,739 | 1,799 | Upgrade
|
| Cash Income Tax Paid | 102.74 | 60 | 115.55 | 4.21 | 1,703 | 116.57 | Upgrade
|
| Levered Free Cash Flow | 4,495 | 11,549 | -6,564 | -4,804 | 29.49 | 575.31 | Upgrade
|
| Unlevered Free Cash Flow | 10,581 | 15,105 | -3,271 | -1,149 | 2,551 | 2,719 | Upgrade
|
| Change in Net Working Capital | -15,308 | -18,435 | 8,087 | 2,767 | 5,106 | 2,958 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.