Medilines Distributors Incorporated (PSE:MEDIC)
Philippines
· Delayed Price · Currency is PHP 0.2900
+0.0144 (5.24%)
At close: Jul 1, 2025
Medilines Distributors 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 | 2017 - 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 | 2017 - 2019 |
Net Income | 147.15 | 129.74 | 72.46 | 191.97 | 169.63 | 103.06 | Upgrade
|
Depreciation & Amortization | 12.42 | 11.91 | 12.85 | 9.55 | 10.14 | 10.88 | Upgrade
|
Loss (Gain) From Sale of Assets | - | - | - | -0.24 | -28.89 | - | Upgrade
|
Provision & Write-off of Bad Debts | 53.79 | 53.79 | -0.29 | 1.2 | 18.35 | 0.37 | Upgrade
|
Other Operating Activities | -0.39 | -20.34 | -18.12 | 48.83 | -38.29 | 19.08 | Upgrade
|
Change in Accounts Receivable | 50.78 | -27.96 | 216.93 | -862.84 | -108.94 | -882.94 | Upgrade
|
Change in Inventory | 93.72 | 14.73 | 2.51 | 43.5 | 111.79 | -190.01 | Upgrade
|
Change in Accounts Payable | -303.11 | -74.5 | -433.92 | 311.61 | 200.08 | 373.88 | Upgrade
|
Change in Unearned Revenue | - | - | - | -21.07 | 17.47 | -92.45 | Upgrade
|
Change in Other Net Operating Assets | -17.6 | -21.98 | -23.97 | -21.39 | -62.6 | -15.9 | Upgrade
|
Operating Cash Flow | 36.76 | 65.39 | -171.54 | -298.87 | 288.75 | -674.03 | Upgrade
|
Capital Expenditures | -26.8 | -26.5 | -23.28 | -36.47 | -18.9 | -7.49 | Upgrade
|
Sale of Property, Plant & Equipment | - | - | - | 0.51 | 50.71 | 2.16 | Upgrade
|
Other Investing Activities | - | - | - | - | -0.35 | - | Upgrade
|
Investing Cash Flow | -26.8 | -26.5 | -23.28 | -35.95 | 31.47 | -125.33 | Upgrade
|
Long-Term Debt Issued | - | 580 | 297.79 | 477.79 | 1,088 | 1,182 | Upgrade
|
Long-Term Debt Repaid | - | -602.5 | -79.43 | -945.22 | -1,657 | -377.55 | Upgrade
|
Net Debt Issued (Repaid) | -20.5 | -22.5 | 218.37 | -467.43 | -568.46 | 804.06 | Upgrade
|
Issuance of Common Stock | - | - | - | - | 1,372 | - | Upgrade
|
Repurchase of Common Stock | - | - | -1.52 | -0.81 | - | - | Upgrade
|
Common Dividends Paid | -7.25 | -7.25 | -28.8 | -25.44 | -255 | -4.57 | Upgrade
|
Financing Cash Flow | -27.75 | -29.75 | 188.05 | -493.68 | 548.11 | 799.49 | Upgrade
|
Foreign Exchange Rate Adjustments | 0.12 | 0.12 | - | 0.42 | 0.04 | -1.04 | Upgrade
|
Net Cash Flow | -17.67 | 9.26 | -6.77 | -828.09 | 868.36 | -0.9 | Upgrade
|
Free Cash Flow | 9.96 | 38.9 | -194.82 | -335.34 | 269.85 | -681.52 | Upgrade
|
Free Cash Flow Margin | 0.75% | 2.75% | -28.66% | -17.07% | 17.03% | -46.47% | Upgrade
|
Free Cash Flow Per Share | 0.00 | 0.01 | -0.07 | -0.12 | 0.14 | -0.43 | Upgrade
|
Cash Interest Paid | 18.98 | 16.85 | 13.52 | 9.2 | 47.22 | 28.55 | Upgrade
|
Cash Income Tax Paid | 47.66 | 60.74 | 40.57 | 38.89 | 79.82 | 31.05 | Upgrade
|
Levered Free Cash Flow | -15.48 | 16.82 | -211.01 | -362.38 | 227.2 | -707.95 | Upgrade
|
Unlevered Free Cash Flow | 0.57 | 27.35 | -202.56 | -356.63 | 256.83 | -688.54 | Upgrade
|
Change in Net Working Capital | 113.4 | 66.87 | 257.84 | 491.29 | -136.81 | 793.14 | Upgrade
|
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.