Noon Sugar Mills Limited (PSX:NONS)
Pakistan
· Delayed Price · Currency is PKR 79.57
0.00 (0.00%)
At close: Mar 26, 2025
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 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2015 - 2019 |
| Net Income | -703.19 | -619.45 | 419.31 | 464.01 | 254.12 | 256.06 | Upgrade
|
| Depreciation & Amortization | 194.16 | 197.83 | 183.56 | 159.16 | 149.81 | 155.3 | Upgrade
|
| Loss (Gain) From Sale of Assets | -350.42 | -39.24 | -1.95 | -3.84 | -2.63 | - | Upgrade
|
| Provision & Write-off of Bad Debts | -0.82 | -0.82 | 0.35 | 54.08 | 0.76 | - | Upgrade
|
| Other Operating Activities | 1,176 | 1,049 | 698.64 | 415.27 | 251.09 | 298.34 | Upgrade
|
| Change in Accounts Receivable | 109.38 | -441.33 | 136.01 | 23.51 | 338.54 | 2.58 | Upgrade
|
| Change in Inventory | 1,086 | -681.35 | -1,362 | 189.02 | -412.01 | 160.84 | Upgrade
|
| Change in Accounts Payable | 13.19 | -202.3 | 1,261 | 245.43 | -60.69 | 77.36 | Upgrade
|
| Change in Other Net Operating Assets | -439.09 | 38.47 | -113.37 | -296.84 | 192.28 | -157.99 | Upgrade
|
| Operating Cash Flow | 1,084 | -698.89 | 1,222 | 1,250 | 711.27 | 792.48 | Upgrade
|
| Operating Cash Flow Growth | -63.75% | - | -2.21% | 75.71% | -10.25% | 17.23% | Upgrade
|
| Capital Expenditures | -1,195 | -1,985 | -442.04 | -385.26 | -234.07 | -197.84 | Upgrade
|
| Sale of Property, Plant & Equipment | 365.05 | 53.22 | 9.13 | 41.89 | 4.88 | - | Upgrade
|
| Other Investing Activities | 1.44 | -0.23 | -8.87 | -2.6 | 0.81 | 0.23 | Upgrade
|
| Investing Cash Flow | -825.89 | -1,940 | -451.56 | -345.52 | -229.31 | -197.68 | Upgrade
|
| Short-Term Debt Issued | - | 3,199 | 23.5 | - | 57.74 | - | Upgrade
|
| Long-Term Debt Issued | - | 250 | - | - | - | - | Upgrade
|
| Total Debt Issued | 3,238 | 3,449 | 23.5 | - | 57.74 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -487 | - | -124.86 | Upgrade
|
| Long-Term Debt Repaid | - | -0.64 | -75.99 | -76.62 | -44 | -80.56 | Upgrade
|
| Total Debt Repaid | -1,118 | -0.64 | -75.99 | -563.62 | -44 | -205.41 | Upgrade
|
| Net Debt Issued (Repaid) | 2,120 | 3,449 | -52.49 | -563.62 | 13.74 | -205.41 | Upgrade
|
| Common Dividends Paid | -65.1 | -65.1 | -65.19 | -56.94 | -57.59 | -48.69 | Upgrade
|
| Other Financing Activities | -1,089 | -783.51 | -653.61 | -398.12 | -264.71 | -347.78 | Upgrade
|
| Financing Cash Flow | 966.48 | 2,600 | -771.28 | -1,019 | -308.56 | -601.89 | Upgrade
|
| Net Cash Flow | 1,225 | -38.65 | -0.66 | -114.39 | 173.4 | -7.08 | Upgrade
|
| Free Cash Flow | -110.84 | -2,684 | 780.14 | 864.54 | 477.19 | 594.65 | Upgrade
|
| Free Cash Flow Growth | - | - | -9.76% | 81.17% | -19.75% | 53.26% | Upgrade
|
| Free Cash Flow Margin | -0.96% | -23.70% | 8.41% | 7.22% | 5.19% | 9.69% | Upgrade
|
| Free Cash Flow Per Share | -6.71 | -162.52 | 47.23 | 52.34 | 28.89 | 36.00 | Upgrade
|
| Cash Interest Paid | 1,089 | 783.51 | 653.61 | 398.12 | 264.71 | 347.78 | Upgrade
|
| Cash Income Tax Paid | 128.28 | 180.63 | 126.39 | 178.04 | 130.1 | 91.33 | Upgrade
|
| Levered Free Cash Flow | -523.41 | -3,138 | 30.57 | 401.72 | 192.1 | 191.12 | Upgrade
|
| Unlevered Free Cash Flow | 199.69 | -2,460 | 473.49 | 645.17 | 356.78 | 391.96 | Upgrade
|
| Change in Net Working Capital | -844.66 | 1,034 | 42.85 | -221.38 | -41.92 | -26.7 | Upgrade
|
Updated Jan 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.