Noon Sugar Mills Limited (PSX: NONS)
Pakistan
· Delayed Price · Currency is PKR 92.75
-0.94 (-1.00%)
At close: Dec 24, 2024
Noon Sugar Mills Cash Flow Statement
Financials in millions PKR. Fiscal year is October - September.
Millions PKR. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | Sep '19 Sep 30, 2019 | 2018 - 2014 |
| Net Income | 509.98 | 419.31 | 464.01 | 254.12 | 256.06 | 225.32 | Upgrade
|
| Depreciation & Amortization | 200.96 | 183.56 | 159.16 | 149.81 | 155.3 | 159.74 | Upgrade
|
| Loss (Gain) From Sale of Assets | -4.51 | -1.95 | -3.84 | -2.63 | - | -0.97 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.35 | 0.35 | 54.08 | 0.76 | - | - | Upgrade
|
| Other Operating Activities | 920.03 | 698.64 | 415.27 | 251.09 | 298.34 | 343.56 | Upgrade
|
| Change in Accounts Receivable | -351.52 | 136.01 | 23.51 | 338.54 | 2.58 | -640.2 | Upgrade
|
| Change in Inventory | -1,992 | -1,362 | 189.02 | -412.01 | 160.84 | 855.18 | Upgrade
|
| Change in Accounts Payable | 331.32 | 1,261 | 245.43 | -60.69 | 77.36 | 13.28 | Upgrade
|
| Change in Other Net Operating Assets | 77.79 | -113.37 | -296.84 | 192.28 | -157.99 | -279.88 | Upgrade
|
| Operating Cash Flow | -286.65 | 1,222 | 1,250 | 711.27 | 792.48 | 676.02 | Upgrade
|
| Operating Cash Flow Growth | - | -2.21% | 75.71% | -10.25% | 17.23% | 80.42% | Upgrade
|
| Capital Expenditures | -1,682 | -442.04 | -385.26 | -234.07 | -197.84 | -288.01 | Upgrade
|
| Sale of Property, Plant & Equipment | 16.3 | 9.13 | 41.89 | 4.88 | - | 1.1 | Upgrade
|
| Other Investing Activities | 0.23 | -8.87 | -2.6 | 0.81 | 0.23 | 8.05 | Upgrade
|
| Investing Cash Flow | -1,499 | -451.56 | -345.52 | -229.31 | -197.68 | -280.98 | Upgrade
|
| Short-Term Debt Issued | - | 23.5 | - | 57.74 | - | 16.38 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 8.49 | Upgrade
|
| Total Debt Issued | 2,624 | 23.5 | - | 57.74 | - | 24.86 | Upgrade
|
| Short-Term Debt Repaid | - | - | -487 | - | -124.86 | - | Upgrade
|
| Long-Term Debt Repaid | - | -75.99 | -76.62 | -44 | -80.56 | -37.5 | Upgrade
|
| Total Debt Repaid | -38.35 | -75.99 | -563.62 | -44 | -205.41 | -37.5 | Upgrade
|
| Net Debt Issued (Repaid) | 2,585 | -52.49 | -563.62 | 13.74 | -205.41 | -12.64 | Upgrade
|
| Common Dividends Paid | -65.1 | -65.19 | -56.94 | -57.59 | -48.69 | -42.12 | Upgrade
|
| Other Financing Activities | -607.55 | -653.61 | -398.12 | -264.71 | -347.78 | -327.68 | Upgrade
|
| Financing Cash Flow | 1,913 | -771.28 | -1,019 | -308.56 | -601.89 | -382.44 | Upgrade
|
| Net Cash Flow | 127.43 | -0.66 | -114.39 | 173.4 | -7.08 | 12.6 | Upgrade
|
| Free Cash Flow | -1,969 | 780.14 | 864.54 | 477.19 | 594.65 | 388.01 | Upgrade
|
| Free Cash Flow Growth | - | -9.76% | 81.17% | -19.75% | 53.26% | 1506.00% | Upgrade
|
| Free Cash Flow Margin | -18.12% | 8.41% | 7.22% | 5.19% | 9.69% | 6.84% | Upgrade
|
| Free Cash Flow Per Share | -119.14 | 47.23 | 52.34 | 28.89 | 36.00 | 23.49 | Upgrade
|
| Cash Interest Paid | 607.55 | 653.61 | 398.12 | 264.71 | 347.78 | 327.68 | Upgrade
|
| Cash Income Tax Paid | 147.92 | 126.39 | 178.04 | 130.1 | 91.33 | 32.36 | Upgrade
|
| Levered Free Cash Flow | -2,491 | 25.22 | 401.72 | 192.1 | 191.12 | 7.38 | Upgrade
|
| Unlevered Free Cash Flow | -1,939 | 473.49 | 645.17 | 356.78 | 391.96 | 215.42 | Upgrade
|
| Change in Net Working Capital | 1,627 | 42.85 | -221.38 | -41.92 | -26.7 | 41.78 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.