Jackstones, Inc. (PSE:JAS)

Jackstones Cash Flow Statement

Financials in millions PHP. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-6.79	-5.86	11.8	8.81	-3.19	-3.41
Depreciation & Amortization	2.56	2.57	2.49	3.81	6.81	4.55
Other Operating Activities	-0.49	-0.49	-0.18	0.08	-2.66	-0.64
Change in Accounts Receivable	-0.3	0.33	3.3	-3.97	0.01	-0.02
Change in Inventory	12.68	12.48	19.88	47.71	-19.6	-32
Change in Accounts Payable	2.45	4.5	-0.7	1.39	5.02	-2.88
Change in Unearned Revenue	1.89	-0.75	-0.15	-5.33	5.73	-3.03
Change in Other Net Operating Assets	-2.78	-9.4	1.57	4.74	25.51	16.47
Operating Cash Flow	9.22	3.38	38.01	57.25	17.63	-20.96
Operating Cash Flow Growth	-72.83%	-91.11%	-33.61%	224.65%	-	-
Capital Expenditures	-6.27	-6.01	-0.21	-2.92	-0.18	-11.96
Investment in Securities	-	-	19.4	-14.1	-0.04	0.12
Other Investing Activities	-8.37	-13	-19.02	-	-	-
Investing Cash Flow	-50.92	-57.28	-17.39	-17.03	-0.22	-11.84
Short-Term Debt Issued	-	23.01	-	-	28.7	36.7
Total Debt Issued	23.01	23.01	-	-	28.7	36.7
Net Debt Issued (Repaid)	23.01	23.01	-	-	28.7	36.7
Financing Cash Flow	23.01	23.01	-	-	28.7	36.7
Foreign Exchange Rate Adjustments	0.02	0.02	-0.01	0.03	0.02	-0.02
Net Cash Flow	-18.67	-30.86	20.61	40.26	46.13	3.89
Free Cash Flow	2.95	-2.63	37.79	54.32	17.46	-32.92
Free Cash Flow Growth	-91.25%	-	-30.42%	211.20%	-	-
Free Cash Flow Margin	7.78%	-8.09%	73.73%	61.91%	37.70%	-233.39%
Free Cash Flow Per Share	0.01	-0.01	0.15	0.22	0.07	-0.13
Cash Income Tax Paid	0.38	0.38	3.95	3.66	3.26	0.9
Levered Free Cash Flow	0.3	4.98	33.32	61.65	18.67	-39.52
Unlevered Free Cash Flow	0.31	4.99	33.33	61.65	18.69	-39.5
Change in Net Working Capital	-10.61	-14.53	-24.07	-53.49	-13.68	30.26

Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.