Converge Information and Communications Technology Solutions, Inc. (PSE: CNVRG)
Philippines
· Delayed Price · Currency is PHP 16.28
-0.10 (-0.61%)
Dec 26, 2024, 4:00 PM PST
PSE: CNVRG Cash Flow Statement
Financials in millions PHP. Fiscal year is January - December.
Millions PHP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 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 - 2016 |
| Net Income | 10,941 | 9,097 | 7,439 | 7,158 | 3,388 | 1,960 | Upgrade
|
| Depreciation & Amortization | 6,936 | 5,984 | 6,255 | 4,085 | 2,459 | 1,666 | Upgrade
|
| Other Amortization | 2,232 | 2,596 | 3,126 | 1,760 | 826.71 | 355.36 | Upgrade
|
| Loss (Gain) From Sale of Assets | -26.48 | -52.69 | 163.6 | 0.67 | 50.89 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 656.76 | 1,059 | 543.59 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -2.23 | -3.6 | 6.4 | 19.61 | 26.49 | 18.75 | Upgrade
|
| Loss (Gain) on Equity Investments | -299.85 | -248.09 | -50.97 | -38.59 | - | - | Upgrade
|
| Stock-Based Compensation | -33.47 | 63.16 | 57.62 | 141.84 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 764.55 | 1,369 | 1,660 | 1,005 | 720.47 | 529.94 | Upgrade
|
| Other Operating Activities | 1,889 | 1,529 | 504.44 | 1,012 | 249.78 | 2.2 | Upgrade
|
| Change in Accounts Receivable | 1,289 | -1,049 | -1,962 | -1,862 | -787.63 | -2,336 | Upgrade
|
| Change in Inventory | -1,851 | -73.57 | -2,277 | -4,082 | -2,721 | -1,386 | Upgrade
|
| Change in Accounts Payable | 1,770 | -1,007 | -2,333 | 1,542 | 5,834 | 1,855 | Upgrade
|
| Change in Unearned Revenue | 126.81 | -305.92 | -491.11 | 686.24 | 387.29 | 129.14 | Upgrade
|
| Change in Other Net Operating Assets | -1,966 | -1,329 | -1,038 | -3,780 | -3,136 | -1,110 | Upgrade
|
| Operating Cash Flow | 22,425 | 17,629 | 11,605 | 7,648 | 7,299 | 1,685 | Upgrade
|
| Operating Cash Flow Growth | 65.63% | 51.90% | 51.73% | 4.79% | 333.20% | -17.07% | Upgrade
|
| Capital Expenditures | -10,625 | -8,595 | -18,388 | -18,147 | -13,597 | -6,771 | Upgrade
|
| Sale of Property, Plant & Equipment | 52.31 | 52.31 | 43.08 | - | - | - | Upgrade
|
| Cash Acquisitions | - | - | 0.62 | - | - | -83 | Upgrade
|
| Divestitures | - | - | - | - | - | -16.38 | Upgrade
|
| Sale (Purchase) of Intangibles | -563.41 | -259.62 | -804.43 | -1,102 | -672.93 | -510.83 | Upgrade
|
| Investment in Securities | - | - | -5.28 | -357.97 | -110.01 | - | Upgrade
|
| Other Investing Activities | - | - | -243.01 | -272.24 | -126.99 | - | Upgrade
|
| Investing Cash Flow | -11,136 | -8,803 | -19,397 | -19,879 | -14,507 | -7,381 | Upgrade
|
| Long-Term Debt Issued | - | 500 | 21,500 | 10,818 | 5,462 | 6,789 | Upgrade
|
| Long-Term Debt Repaid | - | -3,909 | -3,416 | -2,737 | -2,348 | -1,720 | Upgrade
|
| Net Debt Issued (Repaid) | -5,751 | -3,409 | 18,084 | 8,081 | 3,114 | 5,069 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 8,078 | - | Upgrade
|
| Repurchase of Common Stock | - | - | -6,499 | - | - | - | Upgrade
|
| Common Dividends Paid | - | - | - | - | -1,088 | -134.9 | Upgrade
|
| Other Financing Activities | -1,507 | -2,114 | -1,946 | -756.34 | -800.38 | -516.81 | Upgrade
|
| Financing Cash Flow | -7,258 | -5,523 | 9,640 | 7,325 | 13,872 | 11,474 | Upgrade
|
| Foreign Exchange Rate Adjustments | -328.54 | 176.91 | 282.22 | 32.71 | 61.41 | -21.37 | Upgrade
|
| Net Cash Flow | 3,702 | 3,480 | 2,130 | -4,874 | 6,724 | 5,756 | Upgrade
|
| Free Cash Flow | 11,800 | 9,033 | -6,783 | -10,498 | -6,299 | -5,086 | Upgrade
|
| Free Cash Flow Margin | 30.22% | 25.55% | -20.13% | -39.65% | -40.24% | -55.65% | Upgrade
|
| Free Cash Flow Per Share | 1.62 | 1.24 | -0.92 | -1.39 | -0.89 | -0.80 | Upgrade
|
| Cash Interest Paid | 1,507 | 2,114 | 1,714 | 756.34 | 683.97 | 308.37 | Upgrade
|
| Cash Income Tax Paid | 3,683 | 3,449 | 3,392 | 2,007 | 1,684 | 859.78 | Upgrade
|
| Levered Free Cash Flow | 6,236 | 8,762 | -5,128 | -2,802 | -6,141 | -1,785 | Upgrade
|
| Unlevered Free Cash Flow | 7,462 | 10,062 | -4,046 | -2,499 | -5,797 | -1,613 | Upgrade
|
| Change in Net Working Capital | 967.56 | -1,217 | 1,899 | -4,367 | -1,945 | -1,914 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.