Merit Packaging Limited (PSX: MERIT)
Pakistan
· Delayed Price · Currency is PKR 11.38
-0.25 (-2.15%)
At close: Sep 9, 2024
Merit Packaging 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 | Jun '24 Jun 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 | - | - | -136.6 | -168.17 | -564.98 | -692.68 | Upgrade
|
| Depreciation & Amortization | - | - | 189.58 | 192.44 | 226.32 | 249.03 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | -0.25 | -0.08 | 7.9 | 2.81 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 4.23 | 81.97 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 40.06 | 6.08 | 1.8 | 0.02 | Upgrade
|
| Other Operating Activities | - | - | 117.75 | 87.41 | 190.1 | -28.48 | Upgrade
|
| Change in Accounts Receivable | - | - | -369.78 | -468.32 | -105.89 | -140.77 | Upgrade
|
| Change in Inventory | - | - | -47.52 | -159.71 | -34.27 | 15.59 | Upgrade
|
| Change in Accounts Payable | - | - | 650.88 | 291.11 | 193.67 | -223.62 | Upgrade
|
| Change in Income Taxes | - | - | 26.64 | 62.63 | -2.42 | -10.02 | Upgrade
|
| Change in Other Net Operating Assets | - | - | 10.05 | 13.84 | -40.14 | -6.43 | Upgrade
|
| Operating Cash Flow | - | - | 480.81 | -142.76 | -123.68 | -752.59 | Upgrade
|
| Capital Expenditures | - | - | -240.4 | -155.47 | -48.31 | -97.5 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 0.36 | 3.15 | 82.61 | 4.77 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | - | -0.46 | - | Upgrade
|
| Other Investing Activities | - | - | - | 0.1 | 4.85 | 1.02 | Upgrade
|
| Investing Cash Flow | - | - | -240.04 | -152.22 | 38.85 | -91.43 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 250 | - | 300 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 398.7 | 1,123 | Upgrade
|
| Total Debt Issued | - | - | - | 250 | 398.7 | 1,423 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -250 | -150 | -300 | Upgrade
|
| Long-Term Debt Repaid | - | - | -219.77 | -1,096 | -165.72 | -194.8 | Upgrade
|
| Total Debt Repaid | - | - | -219.77 | -1,346 | -315.72 | -494.8 | Upgrade
|
| Net Debt Issued (Repaid) | - | - | -219.77 | -1,096 | 82.99 | 928.36 | Upgrade
|
| Issuance of Common Stock | - | - | - | 1,482 | - | - | Upgrade
|
| Other Financing Activities | - | - | -0.01 | -0.77 | -0.91 | -4.99 | Upgrade
|
| Financing Cash Flow | - | - | -219.78 | 384.92 | 82.07 | 923.37 | Upgrade
|
| Net Cash Flow | - | - | 20.98 | 89.94 | -2.76 | 79.36 | Upgrade
|
| Free Cash Flow | - | - | 240.4 | -298.24 | -171.99 | -850.08 | Upgrade
|
| Free Cash Flow Margin | - | - | 3.79% | -7.13% | -5.93% | -39.39% | Upgrade
|
| Free Cash Flow Per Share | - | - | 1.20 | -2.01 | -2.08 | -10.54 | Upgrade
|
| Cash Interest Paid | - | - | 182.86 | 137.44 | 191.44 | 279.06 | Upgrade
|
| Cash Income Tax Paid | - | - | 107.22 | 35.09 | -26.21 | 26.97 | Upgrade
|
| Levered Free Cash Flow | - | - | 227.89 | -309.79 | -96.01 | -674.46 | Upgrade
|
| Unlevered Free Cash Flow | - | - | 442.52 | -146.42 | 106.34 | -455.34 | Upgrade
|
| Change in Net Working Capital | - | - | -319.18 | 241.29 | -62.28 | 399.91 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.