Lucky Cement Limited (PSX: LUCK)
Pakistan
· Delayed Price · Currency is PKR 1,041.31
0.00 (0.00%)
At close: Nov 14, 2024
Lucky Cement 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 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 | 2019 - 2015 |
| Net Income | 65,777 | 65,556 | 48,758 | 29,497 | 22,858 | 6,132 | Upgrade
|
| Depreciation & Amortization | 17,679 | 17,598 | 16,652 | 11,682 | 8,854 | 8,099 | Upgrade
|
| Other Amortization | 124.15 | 124.15 | 100.13 | 46.98 | 49.15 | 47.73 | Upgrade
|
| Loss (Gain) From Sale of Assets | -289.81 | -287.31 | -174.5 | -207.61 | -114.56 | -47.81 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | -17,151 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -16,272 | -16,210 | -10,522 | -5,674 | -4,439 | -3,038 | Upgrade
|
| Provision & Write-off of Bad Debts | 115.16 | 68.26 | 6.26 | 52.28 | -11.1 | -12.05 | Upgrade
|
| Other Operating Activities | 9,436 | 10,857 | 12,610 | 4,271 | 2,662 | -3,975 | Upgrade
|
| Change in Accounts Receivable | -6,137 | -7,723 | -24,620 | -30,197 | 200.51 | -1,314 | Upgrade
|
| Change in Inventory | -9,647 | -21,739 | 10,752 | -35,772 | -19,403 | -3,014 | Upgrade
|
| Change in Accounts Payable | 851.31 | 504.47 | 6,788 | 4,052 | 28,347 | 5,285 | Upgrade
|
| Change in Other Net Operating Assets | -2,364 | -3,307 | -2,937 | -7,420 | -3,553 | -1,217 | Upgrade
|
| Operating Cash Flow | 58,964 | 45,207 | 57,676 | -29,484 | 35,331 | 6,879 | Upgrade
|
| Operating Cash Flow Growth | -17.82% | -21.62% | - | - | 413.62% | -72.47% | Upgrade
|
| Capital Expenditures | -29,881 | -24,812 | -24,305 | -55,671 | -28,346 | -55,449 | Upgrade
|
| Sale of Property, Plant & Equipment | 437.12 | 421.16 | 429.17 | 490.11 | 187.21 | 123.28 | Upgrade
|
| Cash Acquisitions | - | - | - | -481.02 | -18.32 | - | Upgrade
|
| Divestitures | - | - | 11,902 | - | - | - | Upgrade
|
| Investment in Securities | -225 | - | - | - | - | -2,356 | Upgrade
|
| Other Investing Activities | 9,191 | 11,138 | 11,381 | 3,667 | 2,983 | 7,059 | Upgrade
|
| Investing Cash Flow | -20,478 | -13,253 | -592.99 | -51,995 | -25,194 | -50,623 | Upgrade
|
| Short-Term Debt Issued | - | 6,740 | 8,890 | 46,204 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 27,155 | 19,154 | 50,236 | Upgrade
|
| Total Debt Issued | 13,972 | 6,740 | 8,890 | 73,359 | 19,154 | 50,236 | Upgrade
|
| Long-Term Debt Repaid | - | -10,156 | -3,465 | -116.88 | -3,932 | -84.02 | Upgrade
|
| Total Debt Repaid | -13,372 | -10,156 | -3,465 | -116.88 | -3,932 | -84.02 | Upgrade
|
| Net Debt Issued (Repaid) | 600.18 | -3,416 | 5,425 | 73,242 | 15,221 | 50,152 | Upgrade
|
| Repurchase of Common Stock | -6,863 | -12,389 | -5,158 | - | - | - | Upgrade
|
| Common Dividends Paid | -5,443 | -5,443 | -0.92 | -2.43 | -19.89 | -2,174 | Upgrade
|
| Other Financing Activities | -3,070 | -3,071 | -1,109 | -2,184 | -1,667 | 359.56 | Upgrade
|
| Financing Cash Flow | -14,776 | -24,320 | -842.96 | 71,055 | 13,534 | 48,338 | Upgrade
|
| Foreign Exchange Rate Adjustments | -116.5 | -15.93 | -2,019 | -132.4 | -222.77 | 54.49 | Upgrade
|
| Net Cash Flow | 23,594 | 7,619 | 54,221 | -10,555 | 23,448 | 4,649 | Upgrade
|
| Free Cash Flow | 29,083 | 20,395 | 33,371 | -85,154 | 6,985 | -48,570 | Upgrade
|
| Free Cash Flow Growth | -48.88% | -38.88% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 6.95% | 4.96% | 8.66% | -26.17% | 3.37% | -39.24% | Upgrade
|
| Free Cash Flow Per Share | 98.93 | 68.60 | 104.69 | -263.33 | 21.60 | -150.20 | Upgrade
|
| Cash Interest Paid | 36,036 | 37,548 | 26,146 | 13,757 | 7,102 | 7,825 | Upgrade
|
| Cash Income Tax Paid | 8,551 | 7,750 | 6,145 | 4,188 | 1,785 | 1,671 | Upgrade
|
| Levered Free Cash Flow | 10,001 | 1,949 | 23,790 | -84,779 | 3,751 | -42,490 | Upgrade
|
| Unlevered Free Cash Flow | 31,062 | 24,067 | 42,398 | -80,989 | 4,601 | -41,194 | Upgrade
|
| Change in Net Working Capital | 16,767 | 29,096 | -3,561 | 62,208 | -7,107 | -2,130 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.