Dadex Eternit Limited (PSX:DADX)
Pakistan
· Delayed Price · Currency is PKR 62.16
+0.67 (1.09%)
At close: Mar 27, 2025
Dadex Eternit Cash Flow Statement
Financials in millions PKR. Fiscal year is July - June.
Millions PKR. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2015 - 2019 |
| Net Income | -366.36 | -350.4 | -420.03 | -142.94 | -39.01 | -361.52 | Upgrade
|
| Depreciation & Amortization | 76.83 | 66.32 | 61.06 | 78.63 | 84.63 | 88.06 | Upgrade
|
| Other Amortization | 0.01 | 0.04 | 0.08 | 0.1 | 0.1 | 0.18 | Upgrade
|
| Loss (Gain) From Sale of Assets | -4.89 | 3.57 | -16.5 | 18.52 | - | -0.03 | Upgrade
|
| Other Operating Activities | 67.92 | -28.05 | 2.61 | -100.31 | -102.06 | 106.82 | Upgrade
|
| Change in Accounts Receivable | 43.44 | 11.99 | 52.78 | 27.28 | 128.21 | 79.79 | Upgrade
|
| Change in Inventory | 87.67 | 8.15 | 186.16 | 76.37 | 142.89 | 51.43 | Upgrade
|
| Change in Accounts Payable | -65.98 | 161.69 | 235.54 | -1.16 | 15.26 | 262.18 | Upgrade
|
| Change in Other Net Operating Assets | 133.37 | 158.72 | 140.39 | -172.9 | -19.8 | -32.12 | Upgrade
|
| Operating Cash Flow | -28 | 32.02 | 242.08 | -216.42 | 210.22 | 194.79 | Upgrade
|
| Operating Cash Flow Growth | - | -86.77% | - | - | 7.92% | 1960.58% | Upgrade
|
| Capital Expenditures | -11.58 | -27.77 | -18 | - | -6.84 | -34.86 | Upgrade
|
| Sale of Property, Plant & Equipment | 28.89 | 20.42 | 16.82 | 0.92 | - | 0.06 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | - | - | -0.06 | Upgrade
|
| Other Investing Activities | 5.99 | 13.25 | 8.8 | 342.97 | 5.75 | 8.16 | Upgrade
|
| Investing Cash Flow | 23.3 | 5.9 | 7.62 | 343.9 | -1.09 | -26.69 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 138 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 64.13 | Upgrade
|
| Total Debt Issued | - | - | - | 138 | - | 64.13 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -213.8 | -121.67 | Upgrade
|
| Long-Term Debt Repaid | - | -2.63 | -39.42 | -44.88 | -47.81 | -50.11 | Upgrade
|
| Total Debt Repaid | -1.1 | -2.63 | -39.42 | -44.88 | -261.61 | -171.78 | Upgrade
|
| Net Debt Issued (Repaid) | -1.1 | -2.63 | -39.42 | 93.12 | -261.61 | -107.65 | Upgrade
|
| Common Dividends Paid | - | -0.47 | -0 | -0.08 | - | -0.16 | Upgrade
|
| Other Financing Activities | -0 | -0 | - | - | 0.05 | - | Upgrade
|
| Financing Cash Flow | -1.1 | -3.1 | -39.42 | 93.05 | -261.56 | -107.82 | Upgrade
|
| Net Cash Flow | -5.8 | 34.82 | 210.28 | 220.52 | -52.43 | 60.28 | Upgrade
|
| Free Cash Flow | -39.58 | 4.25 | 224.09 | -216.42 | 203.38 | 159.93 | Upgrade
|
| Free Cash Flow Growth | - | -98.10% | - | - | 27.17% | - | Upgrade
|
| Free Cash Flow Margin | -3.62% | 0.38% | 15.99% | -12.75% | 8.32% | 6.74% | Upgrade
|
| Free Cash Flow Per Share | -3.68 | 0.40 | 20.82 | -20.11 | 18.89 | 14.86 | Upgrade
|
| Cash Interest Paid | 169.4 | 169.4 | 156.31 | 163.05 | 169.74 | 186.34 | Upgrade
|
| Cash Income Tax Paid | - | 52.88 | 59.28 | 56.51 | 90.88 | -7.95 | Upgrade
|
| Levered Free Cash Flow | 847.12 | 865.32 | -316.44 | -436.65 | 256.9 | -34.11 | Upgrade
|
| Unlevered Free Cash Flow | 940.76 | 969.32 | -211.66 | -353.95 | 350.99 | 95.85 | Upgrade
|
| Change in Net Working Capital | -1,002 | -1,039 | 187.32 | 474.4 | -202.33 | -138.63 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.