MerryMart Consumer Corp. (PSE: MM)
Philippines
· Delayed Price · Currency is PHP 0.590
+0.020 (3.51%)
Dec 23, 2024, 4:00 PM PST
MerryMart Consumer 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 - 2017 |
|---|---|---|---|---|---|---|---|
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 - 2017 |
| Net Income | 407.26 | 406.82 | 569.76 | 34.3 | 48.24 | 28.01 | Upgrade
|
| Depreciation & Amortization | 327.65 | 280.16 | 184.54 | 120.89 | 61.65 | 18.4 | Upgrade
|
| Other Amortization | 19.2 | 10.32 | 8.76 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -8.09 | -8.09 | -274.9 | - | - | - | Upgrade
|
| Other Operating Activities | -837.7 | -707.99 | -207.13 | 16.81 | -116.31 | 17.8 | Upgrade
|
| Change in Accounts Receivable | 24.36 | 2.69 | -51.13 | -64.14 | -12.9 | -8.1 | Upgrade
|
| Change in Inventory | 507.96 | -254.94 | -759.27 | -635.15 | -554.15 | 87.03 | Upgrade
|
| Change in Accounts Payable | 455.98 | 486.88 | 64.04 | 380.63 | 259.83 | 36.71 | Upgrade
|
| Change in Unearned Revenue | - | - | - | 1.2 | - | - | Upgrade
|
| Change in Other Net Operating Assets | -107.03 | -91.3 | -269.25 | -98.94 | -166.72 | -43.35 | Upgrade
|
| Operating Cash Flow | 789.59 | 124.55 | -734.59 | -244.4 | -480.35 | 136.49 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | - | 304.96% | Upgrade
|
| Capital Expenditures | -1,340 | -1,609 | -981.24 | -864.22 | -671.92 | -201.82 | Upgrade
|
| Cash Acquisitions | -77.66 | -77.66 | -175.79 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -12.51 | -12.64 | -1.55 | -19.38 | -31.82 | -7.56 | Upgrade
|
| Investment in Securities | 189.28 | - | -117.41 | - | - | - | Upgrade
|
| Other Investing Activities | 63.82 | 58.46 | 33.32 | -275.39 | -133.04 | -41.67 | Upgrade
|
| Investing Cash Flow | -1,177 | -1,641 | -1,243 | -1,159 | -836.78 | -251.06 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 12.72 | - | Upgrade
|
| Long-Term Debt Issued | - | 5,994 | 1,826 | 2,665 | 550 | 150 | Upgrade
|
| Total Debt Issued | 5,945 | 5,994 | 1,826 | 2,665 | 562.72 | 150 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -62.48 | - | -85.13 | Upgrade
|
| Long-Term Debt Repaid | - | -4,445 | -1,167 | -120.61 | -32.89 | -1.03 | Upgrade
|
| Total Debt Repaid | -6,039 | -4,445 | -1,167 | -183.09 | -32.89 | -86.16 | Upgrade
|
| Net Debt Issued (Repaid) | -94.48 | 1,549 | 659.07 | 2,482 | 529.83 | 63.84 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 1,595 | 300.13 | Upgrade
|
| Common Dividends Paid | - | - | - | - | -8.4 | - | Upgrade
|
| Other Financing Activities | - | - | - | 11.2 | -128.9 | - | Upgrade
|
| Financing Cash Flow | -94.48 | 1,549 | 659.07 | 2,493 | 1,987 | 363.97 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | -0 | - | - | - | Upgrade
|
| Net Cash Flow | -482.14 | 33.42 | -1,318 | 1,090 | 670.33 | 249.4 | Upgrade
|
| Free Cash Flow | -550.58 | -1,484 | -1,716 | -1,109 | -1,152 | -65.33 | Upgrade
|
| Free Cash Flow Margin | -7.46% | -23.73% | -32.35% | -28.43% | -33.30% | -2.60% | Upgrade
|
| Free Cash Flow Per Share | -0.07 | -0.20 | -0.23 | -0.15 | -0.18 | -2.61 | Upgrade
|
| Cash Interest Paid | 162.89 | 1.93 | 2.06 | 15.96 | 52.37 | 2.48 | Upgrade
|
| Cash Income Tax Paid | 14.67 | 12.82 | 3.86 | 10.26 | 41.77 | 0.27 | Upgrade
|
| Levered Free Cash Flow | -208.64 | -1,464 | -1,791 | -1,138 | -1,200 | -157.11 | Upgrade
|
| Unlevered Free Cash Flow | -188.2 | -1,449 | -1,776 | -1,128 | -1,192 | -152.96 | Upgrade
|
| Change in Net Working Capital | -990.73 | -84.51 | 1,039 | 409.07 | 564.64 | -5.77 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.