Ismail Industries Limited (PSX:ISIL)
Pakistan
· Delayed Price · Currency is PKR 1,852.50
+52.25 (2.90%)
At close: Apr 4, 2025
Ismail Industries 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 | 3,381 | 5,196 | 6,000 | 2,353 | 1,496 | 569.25 | Upgrade
|
Depreciation & Amortization | 4,176 | 3,431 | 2,574 | 2,271 | 1,805 | 1,398 | Upgrade
|
Other Amortization | 2.06 | 2.06 | 3.77 | 28.74 | 31.87 | 30.16 | Upgrade
|
Loss (Gain) From Sale of Assets | -70.14 | -82.13 | -55.76 | -347.89 | -232.14 | -20.92 | Upgrade
|
Loss (Gain) From Sale of Investments | -89.8 | -45.02 | -1.6 | - | - | - | Upgrade
|
Loss (Gain) on Equity Investments | -881.2 | -626.5 | -428.08 | -216.58 | -601.47 | -491.97 | Upgrade
|
Provision & Write-off of Bad Debts | - | 50.9 | 50.49 | 7 | 5 | 19.63 | Upgrade
|
Other Operating Activities | 6,934 | 7,652 | 4,917 | 1,656 | 1,098 | 990.7 | Upgrade
|
Change in Accounts Receivable | -4,034 | -4,219 | -4,868 | -2,386 | -27.91 | -575.15 | Upgrade
|
Change in Inventory | 2,407 | -7,296 | -8,104 | -866.44 | -1,469 | -1,225 | Upgrade
|
Change in Accounts Payable | 3,056 | 5,221 | 6,915 | -542.28 | 522.91 | 1,362 | Upgrade
|
Change in Other Net Operating Assets | -3,954 | -5,424 | -3,189 | -563.79 | -659.49 | 3,015 | Upgrade
|
Operating Cash Flow | 10,926 | 3,861 | 3,816 | 1,392 | 1,968 | 5,072 | Upgrade
|
Operating Cash Flow Growth | 87.60% | 1.18% | 174.05% | -29.25% | -61.20% | 160.75% | Upgrade
|
Capital Expenditures | -7,500 | -10,568 | -11,493 | -8,910 | -3,411 | -8,147 | Upgrade
|
Sale of Property, Plant & Equipment | 547.98 | 226.1 | 182.88 | 553.17 | 595.41 | 60.52 | Upgrade
|
Cash Acquisitions | - | - | - | -70.86 | - | - | Upgrade
|
Sale (Purchase) of Intangibles | - | - | - | -1 | -10.31 | - | Upgrade
|
Investment in Securities | -50,325 | -3.8 | 117.37 | -645.3 | -427.17 | -216.28 | Upgrade
|
Other Investing Activities | 404.08 | 404.08 | - | - | 629.02 | 122.17 | Upgrade
|
Investing Cash Flow | -56,872 | -9,941 | -11,192 | -9,074 | -2,624 | -8,180 | Upgrade
|
Short-Term Debt Issued | - | 12,976 | 1,737 | 2,972 | - | - | Upgrade
|
Long-Term Debt Issued | - | - | 7,500 | 7,250 | 2,026 | 6,363 | Upgrade
|
Total Debt Issued | 69,475 | 12,976 | 9,237 | 10,222 | 2,026 | 6,363 | Upgrade
|
Long-Term Debt Repaid | - | -724.03 | -18.35 | -42.95 | -106.36 | -67.72 | Upgrade
|
Net Debt Issued (Repaid) | 66,717 | 12,252 | 9,219 | 10,179 | 1,920 | 6,295 | Upgrade
|
Issuance of Common Stock | - | - | - | - | - | 3.43 | Upgrade
|
Common Dividends Paid | -662.83 | -132.55 | -927.97 | -994.21 | -198.81 | -223.01 | Upgrade
|
Other Financing Activities | -12,405 | -7,590 | -3,918 | -1,237 | -759.73 | -1,060 | Upgrade
|
Financing Cash Flow | 53,648 | 4,529 | 4,373 | 7,948 | 961.2 | 5,016 | Upgrade
|
Net Cash Flow | 7,702 | -1,552 | -3,004 | 265.72 | 305.18 | 1,907 | Upgrade
|
Free Cash Flow | 3,426 | -6,707 | -7,677 | -7,518 | -1,443 | -3,075 | Upgrade
|
Free Cash Flow Margin | 2.94% | -5.73% | -8.56% | -13.49% | -3.84% | -9.20% | Upgrade
|
Free Cash Flow Per Share | 51.63 | -101.08 | -115.69 | -113.30 | -21.75 | -47.79 | Upgrade
|
Cash Interest Paid | 7,405 | 7,590 | 3,918 | 1,237 | 759.73 | 1,222 | Upgrade
|
Cash Income Tax Paid | 2,770 | 2,189 | 1,066 | 722.74 | 172.01 | 541.61 | Upgrade
|
Levered Free Cash Flow | -5,147 | -16,093 | -14,082 | -9,248 | -2,356 | -6,564 | Upgrade
|
Unlevered Free Cash Flow | -139.05 | -11,224 | -11,442 | -8,411 | -1,955 | -5,841 | Upgrade
|
Change in Net Working Capital | 3,681 | 11,937 | 8,146 | 4,031 | 1,459 | -137.31 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.