Micropac Industries Cash Flow Statement

Financials in millions USD. Fiscal year is December - November.

Millions USD. Fiscal year is Dec - Nov.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2014 - 2018
Period Ending	Aug '24 Aug 24, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021	Nov '20 Nov 30, 2020	Nov '19 Nov 30, 2019	2014 - 2018
Net Income	5	0.63	2.79	3.06	1.47	3.71	Upgrade
Depreciation & Amortization	1.06	0.93	0.39	0.38	0.38	0.38	Upgrade
Other Amortization	0.02	0.04	-	-	-	-	Upgrade
Loss (Gain) From Sale of Assets	-0.71	-	-	0.25	0.02	-	Upgrade
Stock-Based Compensation	0.27	0.1	-	-	-	-	Upgrade
Other Operating Activities	-0.36	-0.38	-0.05	0.09	-0.01	0.06	Upgrade
Change in Accounts Receivable	-6.25	-4.28	1.53	-2.43	0.75	0.11	Upgrade
Change in Inventory	-0.12	-1.19	-1.6	0.45	-2.09	-0.64	Upgrade
Change in Accounts Payable	-0.1	0.32	0.4	-0.1	-0.01	0.14	Upgrade
Change in Unearned Revenue	-0.34	-0.57	-0.07	1.15	-0.28	-0.85	Upgrade
Change in Income Taxes	0.11	0.3	-0.03	0.38	-0.41	0.62	Upgrade
Change in Other Net Operating Assets	1.43	0.91	-1.16	0.6	-0.24	0.4	Upgrade
Operating Cash Flow	0.17	-3.2	2.2	3.83	-0.42	3.94	Upgrade
Operating Cash Flow Growth	-	-	-42.47%	-	-	135.60%	Upgrade
Capital Expenditures	-0.42	-2.56	-13.21	-6.31	-0.69	-0.25	Upgrade
Sale of Property, Plant & Equipment	0.71	-	-	-	-	-	Upgrade
Investment in Securities	-	-	-	-	2.09	-0.03	Upgrade
Investing Cash Flow	0.29	-2.56	-13.21	-6.31	1.4	-0.28	Upgrade
Short-Term Debt Issued	-	-	-	-	1.94	-	Upgrade
Long-Term Debt Issued	-	1.21	11.39	3.55	-	-	Upgrade
Total Debt Issued	-0.01	1.21	11.39	3.55	1.94	-	Upgrade
Short-Term Debt Repaid	-	-	-	-	-1.94	-	Upgrade
Long-Term Debt Repaid	-	-0.28	-	-	-	-	Upgrade
Total Debt Repaid	-0.42	-0.28	-	-	-1.94	-	Upgrade
Net Debt Issued (Repaid)	-0.43	0.94	11.39	3.55	-	-	Upgrade
Other Financing Activities	-	-	-	-0.18	-	-	Upgrade
Financing Cash Flow	-0.69	0.68	11.13	3.11	-0.26	-0.26	Upgrade
Net Cash Flow	-0.23	-5.08	0.12	0.63	0.73	3.41	Upgrade
Free Cash Flow	-0.25	-5.76	-11.01	-2.48	-1.1	3.7	Upgrade
Free Cash Flow Growth	-	-	-	-	-	167.56%	Upgrade
Free Cash Flow Margin	-0.67%	-18.79%	-39.62%	-9.08%	-4.95%	14.52%	Upgrade
Free Cash Flow Per Share	-0.10	-2.21	-4.27	-0.96	-0.43	1.43	Upgrade
Cash Interest Paid	0.54	0.54	0.37	-	-	-	Upgrade
Cash Income Tax Paid	1.17	0.31	0.85	0.47	0.63	0.04	Upgrade
Levered Free Cash Flow	-1.18	-5.91	-13.43	-2.12	-1.53	2.55	Upgrade
Unlevered Free Cash Flow	-0.96	-5.72	-13.43	-2.12	-1.53	2.55	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.