International Steels Limited (PSX:ISL)
Pakistan
· Delayed Price · Currency is PKR 75.38
+1.84 (2.50%)
At close: Apr 25, 2025
International Steels 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 | 1,836 | 3,655 | 3,519 | 5,412 | 7,466 | 494.85 | Upgrade
|
| Depreciation & Amortization | 1,888 | 1,847 | 1,696 | 1,516 | 1,537 | 1,402 | Upgrade
|
| Other Amortization | 1.61 | 1.61 | 0.37 | 0.31 | 0.31 | 1.54 | Upgrade
|
| Loss (Gain) From Sale of Assets | -44.62 | -16.85 | -34.98 | -69.57 | -13.55 | 12.73 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 26.23 | 436.18 | 9.05 | Upgrade
|
| Other Operating Activities | -1,618 | -1,129 | -386.52 | 873.53 | 1,447 | -895.11 | Upgrade
|
| Change in Accounts Receivable | 1,239 | -274.79 | -114.37 | -94.29 | 75.9 | -147.71 | Upgrade
|
| Change in Inventory | 4,439 | -894.78 | 12,842 | -13,420 | -2,034 | -580.82 | Upgrade
|
| Change in Accounts Payable | -1,350 | 1,966 | 3,984 | -356.54 | -1,452 | 3,310 | Upgrade
|
| Change in Unearned Revenue | -187.73 | 17.9 | -473.62 | 1,013 | -99.96 | 118.39 | Upgrade
|
| Change in Other Net Operating Assets | 838.07 | -193.23 | 1,330 | 1,646 | 679.44 | -1,748 | Upgrade
|
| Operating Cash Flow | 7,042 | 4,979 | 22,362 | -3,453 | 8,043 | 1,976 | Upgrade
|
| Operating Cash Flow Growth | -57.79% | -77.74% | - | - | 306.99% | -43.31% | Upgrade
|
| Capital Expenditures | -1,756 | -1,708 | -1,278 | -1,656 | -515.36 | -2,210 | Upgrade
|
| Sale of Property, Plant & Equipment | 93.26 | 82 | 53.93 | 120.9 | 31.85 | 28.79 | Upgrade
|
| Sale (Purchase) of Intangibles | -80.51 | -100.88 | -133.08 | -176.29 | - | - | Upgrade
|
| Investment in Securities | -5,350 | -350 | -384 | - | - | - | Upgrade
|
| Investing Cash Flow | -6,823 | -2,077 | -1,741 | -1,711 | -483.51 | -2,181 | Upgrade
|
| Short-Term Debt Issued | - | 400 | - | 2,713 | 1,374 | - | Upgrade
|
| Long-Term Debt Issued | - | 150 | 245.47 | 616.19 | 187.74 | 713.88 | Upgrade
|
| Total Debt Issued | 5,425 | 550 | 245.47 | 3,329 | 1,562 | 713.88 | Upgrade
|
| Short-Term Debt Repaid | - | - | -3,883 | - | - | -710.78 | Upgrade
|
| Long-Term Debt Repaid | - | -396.81 | -3,094 | -1,498 | -1,532 | -1,482 | Upgrade
|
| Total Debt Repaid | 691.71 | -396.81 | -6,976 | -1,498 | -1,532 | -2,193 | Upgrade
|
| Net Debt Issued (Repaid) | 6,117 | 153.19 | -6,731 | 1,831 | 29.62 | -1,479 | Upgrade
|
| Common Dividends Paid | -2,395 | -2,178 | -3,263 | -3,913 | -1,305 | -652.91 | Upgrade
|
| Financing Cash Flow | 3,722 | -2,024 | -9,994 | -2,082 | -1,275 | -2,132 | Upgrade
|
| Net Cash Flow | 3,941 | 877.19 | 10,627 | -7,246 | 6,285 | -2,337 | Upgrade
|
| Free Cash Flow | 5,286 | 3,270 | 21,084 | -5,109 | 7,528 | -233.44 | Upgrade
|
| Free Cash Flow Growth | -65.55% | -84.49% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 8.61% | 4.72% | 27.47% | -5.59% | 10.79% | -0.48% | Upgrade
|
| Free Cash Flow Per Share | 12.16 | 7.52 | 48.47 | -11.74 | 17.31 | -0.54 | Upgrade
|
| Cash Interest Paid | 1,105 | 897.96 | 2,297 | 1,101 | 933.64 | 2,387 | Upgrade
|
| Cash Income Tax Paid | 1,905 | 2,310 | 1,982 | 1,925 | 1,138 | 807.47 | Upgrade
|
| Levered Free Cash Flow | 4,922 | 2,646 | 21,734 | -4,400 | 4,971 | 531.77 | Upgrade
|
| Unlevered Free Cash Flow | 5,496 | 3,103 | 23,068 | -3,663 | 5,414 | 1,881 | Upgrade
|
| Change in Net Working Capital | -3,503 | 436.33 | -17,307 | 9,451 | 2,625 | -785.11 | Upgrade
|
Updated Feb 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.