Max's Group, Inc. (PSE:MAXS)
Philippines
· Delayed Price · Currency is PHP 2.380
-0.030 (-1.24%)
At close: Jun 5, 2025
Max's Group Cash Flow Statement
Financials in millions PHP. Fiscal year is January - December.
Millions PHP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 425.27 | 418.51 | 485.82 | 618.12 | 450.11 | -1,675 | Upgrade
|
| Depreciation & Amortization | 887.63 | 940.76 | 1,022 | 995.82 | 1,003 | 1,215 | Upgrade
|
| Other Amortization | 29.81 | 24.54 | 21.83 | 3.57 | 2.56 | 2.6 | Upgrade
|
| Loss (Gain) From Sale of Assets | 16.68 | 17.55 | -48.61 | 30.28 | -439.15 | -4.52 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 1,038 | Upgrade
|
| Provision & Write-off of Bad Debts | -10.98 | -10.98 | - | 0.28 | - | - | Upgrade
|
| Other Operating Activities | 9.32 | 9.62 | 96.36 | 96.45 | -260.39 | -888.43 | Upgrade
|
| Change in Accounts Receivable | 137.83 | -360.36 | -10.39 | -121.09 | -75.72 | 231.87 | Upgrade
|
| Change in Inventory | 113.43 | 42.76 | 48.15 | -211.58 | -210.55 | 279.76 | Upgrade
|
| Change in Accounts Payable | -859.79 | -94.22 | -384.19 | -72.64 | 434.24 | 256.16 | Upgrade
|
| Change in Unearned Revenue | -2.27 | -2.27 | -28.07 | -7.13 | -12.85 | -2.44 | Upgrade
|
| Change in Other Net Operating Assets | 345.68 | -19.51 | 6.05 | -46.8 | -18.02 | 36.09 | Upgrade
|
| Operating Cash Flow | 1,093 | 966.41 | 1,209 | 1,285 | 873.19 | 488.94 | Upgrade
|
| Operating Cash Flow Growth | 4.86% | -20.08% | -5.91% | 47.19% | 78.59% | -73.07% | Upgrade
|
| Capital Expenditures | -574.64 | -536.7 | -488.81 | -210.81 | -379.74 | -630.45 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.96 | 1.96 | 234.29 | 227.7 | 170.57 | 8.64 | Upgrade
|
| Divestitures | - | - | - | - | - | 320 | Upgrade
|
| Sale (Purchase) of Intangibles | -54.96 | -49.12 | -25.87 | -11.19 | -33.27 | -54.31 | Upgrade
|
| Other Investing Activities | 60.58 | 145.38 | -19.84 | -85.07 | 0.25 | -17.4 | Upgrade
|
| Investing Cash Flow | -567.06 | -438.48 | -300.24 | -79.37 | -242.19 | -373.52 | Upgrade
|
| Short-Term Debt Issued | - | 450 | - | - | - | 852.87 | Upgrade
|
| Long-Term Debt Issued | - | - | 376.03 | 1,468 | 1,231 | 2.6 | Upgrade
|
| Total Debt Issued | 450 | 450 | 376.03 | 1,468 | 1,231 | 855.47 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -830.36 | - | -109.14 | Upgrade
|
| Long-Term Debt Repaid | - | -1,241 | -1,283 | -1,224 | -1,664 | -720.42 | Upgrade
|
| Total Debt Repaid | -1,140 | -1,241 | -1,283 | -2,054 | -1,664 | -829.57 | Upgrade
|
| Net Debt Issued (Repaid) | -690.34 | -790.74 | -907.41 | -586.73 | -432.79 | 25.9 | Upgrade
|
| Repurchase of Common Stock | - | - | -3.85 | - | - | -7.37 | Upgrade
|
| Common Dividends Paid | -175 | -175 | -200 | - | - | -140.16 | Upgrade
|
| Financing Cash Flow | -865.34 | -965.74 | -1,111 | -586.73 | -432.79 | -121.62 | Upgrade
|
| Net Cash Flow | -339.78 | -437.8 | -202.22 | 619.18 | 198.21 | -6.2 | Upgrade
|
| Free Cash Flow | 517.98 | 429.72 | 720.47 | 1,074 | 493.45 | -141.51 | Upgrade
|
| Free Cash Flow Growth | -8.47% | -40.36% | -32.95% | 117.75% | - | - | Upgrade
|
| Free Cash Flow Margin | 4.25% | 3.53% | 6.02% | 9.78% | 6.46% | -1.98% | Upgrade
|
| Free Cash Flow Per Share | 0.67 | 0.55 | 0.93 | 1.38 | 0.63 | -0.18 | Upgrade
|
| Cash Interest Paid | 232.87 | 233.2 | 244.88 | 196.15 | 168.92 | 173.29 | Upgrade
|
| Cash Income Tax Paid | 213.87 | 243.35 | 246.85 | 178.17 | 115.3 | 73.46 | Upgrade
|
| Levered Free Cash Flow | 222.65 | 273.44 | 621.79 | 982.07 | -47.9 | 691.98 | Upgrade
|
| Unlevered Free Cash Flow | 400.12 | 454 | 819.99 | 1,159 | 121.39 | 905.47 | Upgrade
|
| Change in Net Working Capital | 368.99 | 417.86 | 263.87 | 288.75 | 441.1 | -1,228 | Upgrade
|
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.