Shakey's Pizza Asia Ventures, Inc. (PSE:PIZZA)
Philippines
· Delayed Price · Currency is PHP 7.72
0.00 (0.00%)
Last updated: Jun 18, 2025
PSE:PIZZA 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 | 1,204 | 1,193 | 1,079 | 874.4 | 122.98 | -253.59 | Upgrade
|
| Depreciation & Amortization | 964.31 | 897.84 | 722.99 | 615.44 | 482.16 | 482.17 | Upgrade
|
| Other Amortization | 33.35 | 33.35 | 40.15 | 23.58 | 19.73 | 17.15 | Upgrade
|
| Loss (Gain) From Sale of Assets | 7.87 | 7.87 | -1.23 | -0.07 | 0.12 | 18.75 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | -0.4 | -1.95 | -0.59 | Upgrade
|
| Other Operating Activities | 136.63 | 101.67 | 353.14 | 687.35 | 335.35 | 82.42 | Upgrade
|
| Change in Accounts Receivable | 40.13 | -335.47 | -91.72 | -409.08 | -173.29 | 148.48 | Upgrade
|
| Change in Inventory | -329.66 | -47.69 | -711.1 | -748.67 | 12.07 | 37.68 | Upgrade
|
| Change in Accounts Payable | 447.96 | 447.05 | -379.08 | 1,128 | 191.07 | -195.6 | Upgrade
|
| Change in Unearned Revenue | -57.93 | 70.29 | 67.08 | -10.74 | -11.17 | -23.43 | Upgrade
|
| Change in Other Net Operating Assets | -277.92 | 7.43 | 101.46 | -541.35 | 9.1 | 34.28 | Upgrade
|
| Operating Cash Flow | 2,169 | 2,376 | 1,181 | 1,618 | 986.17 | 347.72 | Upgrade
|
| Operating Cash Flow Growth | 48.12% | 101.14% | -27.02% | 64.12% | 183.61% | -79.59% | Upgrade
|
| Capital Expenditures | -1,088 | -984.93 | -448.16 | -710.05 | -280.14 | -167.17 | Upgrade
|
| Sale of Property, Plant & Equipment | 21.46 | 21.46 | 27.58 | 0.18 | 0.12 | 10.46 | Upgrade
|
| Cash Acquisitions | - | - | - | -2,043 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -15.22 | -15.22 | -52.91 | -464.44 | -1.24 | -90.12 | Upgrade
|
| Investment in Securities | - | - | - | 300.4 | -178.05 | 0.59 | Upgrade
|
| Other Investing Activities | 11.35 | -136.26 | -77.27 | 383.78 | -366.43 | -10.8 | Upgrade
|
| Investing Cash Flow | -1,070 | -1,115 | -550.75 | -2,534 | -825.74 | -257.05 | Upgrade
|
| Short-Term Debt Issued | - | 300 | 700 | 500 | - | 1,500 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 1,600 | - | - | Upgrade
|
| Total Debt Issued | 300 | 300 | 700 | 2,100 | - | 1,500 | Upgrade
|
| Short-Term Debt Repaid | - | - | -500 | - | -1,050 | -1,000 | Upgrade
|
| Long-Term Debt Repaid | - | -523.74 | -511.98 | -410.86 | -254.3 | -253.23 | Upgrade
|
| Total Debt Repaid | -504.9 | -523.74 | -1,012 | -410.86 | -1,304 | -1,253 | Upgrade
|
| Net Debt Issued (Repaid) | -204.9 | -223.74 | -311.98 | 1,689 | -1,304 | 246.77 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 1,250 | - | Upgrade
|
| Common Dividends Paid | -336.75 | -336.75 | -168.38 | -50.51 | -33.68 | -15.31 | Upgrade
|
| Other Financing Activities | -290.94 | -283.3 | -238.21 | -221.61 | -194.95 | -221.82 | Upgrade
|
| Financing Cash Flow | -832.59 | -843.79 | -718.56 | 1,417 | -282.93 | 9.64 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.73 | 1.65 | -0.26 | 2.21 | 0.25 | -0.33 | Upgrade
|
| Net Cash Flow | 266.73 | 418.65 | -88.43 | 504.16 | -122.26 | 99.97 | Upgrade
|
| Free Cash Flow | 1,081 | 1,391 | 732.99 | 908.44 | 706.03 | 180.55 | Upgrade
|
| Free Cash Flow Growth | 16.54% | 89.75% | -19.31% | 28.67% | 291.05% | -85.96% | Upgrade
|
| Free Cash Flow Margin | 7.27% | 9.62% | 5.72% | 8.96% | 12.88% | 3.41% | Upgrade
|
| Free Cash Flow Per Share | 0.64 | 0.83 | 0.43 | 0.54 | 0.44 | 0.12 | Upgrade
|
| Cash Interest Paid | 290.94 | 283.3 | 238.21 | 221.61 | 194.95 | 221.82 | Upgrade
|
| Cash Income Tax Paid | 411.79 | 411.79 | 201.98 | 72.93 | 63.56 | 175.97 | Upgrade
|
| Levered Free Cash Flow | 597.57 | 841.54 | 44.27 | -192 | 273.01 | -63.87 | Upgrade
|
| Unlevered Free Cash Flow | 862.32 | 1,091 | 264.84 | 8.41 | 453.61 | 142.57 | Upgrade
|
| Change in Net Working Capital | 64.53 | -151.44 | 979.6 | 311.99 | 37.62 | 72.51 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.