Harbor Star Shipping Services, Inc. (PSE:TUGS)
Philippines
· Delayed Price · Currency is PHP 0.5800
-0.0100 (-1.69%)
At close: Jun 5, 2025
PSE:TUGS 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 | 158.5 | 112.93 | 29.71 | 2.05 | -166.63 | -99.23 | Upgrade
|
| Depreciation & Amortization | 614.93 | 578.38 | 560.47 | 444.87 | 437.61 | 464.35 | Upgrade
|
| Other Amortization | 3.37 | 3.37 | 13.15 | 8.45 | 7.26 | 6.8 | Upgrade
|
| Loss (Gain) From Sale of Assets | 24.22 | 24.22 | - | 42.62 | 5.1 | -4.77 | Upgrade
|
| Asset Writedown & Restructuring Costs | -39.81 | -39.81 | 56.21 | 235.49 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | 99.68 | 100.15 | Upgrade
|
| Loss (Gain) on Equity Investments | 57.97 | 57.97 | -5.71 | 4.55 | -20.28 | -82.31 | Upgrade
|
| Provision & Write-off of Bad Debts | 12.21 | 12.21 | 47.1 | 111.38 | - | 28.41 | Upgrade
|
| Other Operating Activities | 244.56 | 316.09 | 339.92 | 328.51 | 367.58 | 294.13 | Upgrade
|
| Change in Accounts Receivable | 87.36 | -44.47 | -127.47 | -400.62 | -315.25 | -290.17 | Upgrade
|
| Change in Accounts Payable | -228.33 | 29.17 | -41.41 | 164.22 | 209.35 | 131.45 | Upgrade
|
| Change in Other Net Operating Assets | -196.29 | -170.05 | -89.98 | -78.04 | -5.7 | 208.07 | Upgrade
|
| Operating Cash Flow | 738.69 | 880.01 | 781.99 | 863.48 | 618.71 | 756.88 | Upgrade
|
| Operating Cash Flow Growth | -5.54% | 12.53% | -9.44% | 39.56% | -18.25% | -31.82% | Upgrade
|
| Capital Expenditures | -481.02 | -429.02 | -313.06 | -407.94 | -249.13 | -237.35 | Upgrade
|
| Sale of Property, Plant & Equipment | 19.05 | 19.05 | - | 19.64 | 10.58 | 11.04 | Upgrade
|
| Other Investing Activities | -7.45 | 44.92 | 9.9 | 8.54 | 11.03 | 0.78 | Upgrade
|
| Investing Cash Flow | -474.7 | -365.06 | -305.67 | -381.58 | -231.17 | -226.45 | Upgrade
|
| Short-Term Debt Issued | - | 55.73 | - | - | 24.27 | - | Upgrade
|
| Long-Term Debt Issued | - | 87.62 | 26.55 | 9.21 | 50.74 | 185.22 | Upgrade
|
| Total Debt Issued | 208.11 | 143.34 | 26.55 | 9.21 | 75.01 | 185.22 | Upgrade
|
| Short-Term Debt Repaid | - | -55.73 | -22.73 | -1.49 | - | -1.75 | Upgrade
|
| Long-Term Debt Repaid | - | -276.32 | -264.58 | -325.9 | -209.18 | -360.31 | Upgrade
|
| Total Debt Repaid | -290.93 | -332.04 | -287.31 | -327.39 | -209.18 | -362.06 | Upgrade
|
| Net Debt Issued (Repaid) | -82.82 | -188.7 | -260.76 | -318.18 | -134.17 | -176.84 | Upgrade
|
| Other Financing Activities | -228.4 | -228.4 | -195.4 | -159.71 | -261.88 | -180.37 | Upgrade
|
| Financing Cash Flow | -311.22 | -417.1 | -456.16 | -477.89 | -396.04 | -357.21 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.62 | -0 | -1.43 | -1.52 | -0.02 | -0.18 | Upgrade
|
| Net Cash Flow | -46.61 | 97.84 | 18.73 | 2.5 | -8.52 | 173.03 | Upgrade
|
| Free Cash Flow | 257.67 | 450.99 | 468.92 | 455.54 | 369.59 | 519.53 | Upgrade
|
| Free Cash Flow Growth | -45.05% | -3.82% | 2.94% | 23.26% | -28.86% | - | Upgrade
|
| Free Cash Flow Margin | 8.25% | 14.85% | 17.61% | 16.88% | 19.36% | 30.88% | Upgrade
|
| Free Cash Flow Per Share | 0.29 | 0.50 | 0.52 | 0.51 | 0.41 | 0.58 | Upgrade
|
| Cash Interest Paid | 222.06 | 228.4 | 195.4 | 159.71 | 261.88 | 180.37 | Upgrade
|
| Cash Income Tax Paid | 9.61 | 9.83 | 9.39 | 1.59 | 3.58 | 8.35 | Upgrade
|
| Levered Free Cash Flow | 232.82 | 315.7 | 336.02 | 145.03 | 62.17 | 231.54 | Upgrade
|
| Unlevered Free Cash Flow | 393.29 | 479.69 | 511.12 | 325.71 | 231.13 | 403.23 | Upgrade
|
| Change in Net Working Capital | -14.31 | -109.01 | -22.27 | 73.25 | 59.37 | -117.82 | Upgrade
|
Updated Nov 13, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.