Shahtaj Sugar Mills Limited (PSX:SHJS)
Pakistan · Delayed Price · Currency is PKR 160.24
-5.34 (-3.23%)
At close: Oct 23, 2025
Shahtaj Sugar Mills Cash Flow Statement
Financials in millions PKR. Fiscal year is October - September.
Millions PKR. Fiscal year is Oct - Sep.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 32.15 | 405.47 | 1.08 | 204.83 | -58.45 | Upgrade |
Depreciation & Amortization | 37.56 | 35.99 | 36.77 | 28.54 | 30.3 | Upgrade |
Loss (Gain) From Sale of Assets | -0.4 | -2.82 | -2.89 | -2.13 | - | Upgrade |
Loss (Gain) From Sale of Investments | - | - | - | - | -0.26 | Upgrade |
Loss (Gain) on Equity Investments | -5.48 | -16.86 | -35.27 | -30.96 | -10.96 | Upgrade |
Provision & Write-off of Bad Debts | - | - | 1.32 | - | - | Upgrade |
Other Operating Activities | -83.81 | 183.61 | 69.62 | 130.39 | 38.47 | Upgrade |
Change in Accounts Receivable | 26.56 | 122.2 | -84.07 | -50.03 | 54.02 | Upgrade |
Change in Inventory | -575.36 | 955.55 | -1,135 | -712.66 | 34.74 | Upgrade |
Change in Accounts Payable | -3.04 | 120.1 | 9.96 | -19.8 | 15.24 | Upgrade |
Change in Unearned Revenue | 30.54 | 86.85 | -3.76 | -171.62 | 69.36 | Upgrade |
Change in Other Net Operating Assets | -96.89 | 18.18 | -35 | -3.75 | -12.12 | Upgrade |
Operating Cash Flow | -638.57 | 1,954 | -1,175 | -627.19 | 159.77 | Upgrade |
Operating Cash Flow Growth | - | - | - | - | 77.99% | Upgrade |
Capital Expenditures | -1,098 | -372.16 | -100.08 | -24.36 | -169.28 | Upgrade |
Sale of Property, Plant & Equipment | 1.01 | 4.15 | 7.9 | 2.9 | - | Upgrade |
Other Investing Activities | 7.48 | 3.06 | -11.04 | 1.6 | 11.5 | Upgrade |
Investing Cash Flow | -1,089 | -448.18 | -107.05 | -19.42 | -156.69 | Upgrade |
Short-Term Debt Issued | 854.69 | 80 | 1,903 | 998.48 | 50 | Upgrade |
Long-Term Debt Issued | 1,203 | 1,217 | - | - | 86.87 | Upgrade |
Total Debt Issued | 2,057 | 1,297 | 1,903 | 998.48 | 136.87 | Upgrade |
Short-Term Debt Repaid | - | -1,973 | -200 | -300 | -114.18 | Upgrade |
Long-Term Debt Repaid | -1.34 | -777.59 | -351.15 | -83.26 | -3.45 | Upgrade |
Total Debt Repaid | -1.34 | -2,751 | -551.15 | -383.26 | -117.63 | Upgrade |
Net Debt Issued (Repaid) | 2,056 | -1,453 | 1,352 | 615.22 | 19.24 | Upgrade |
Common Dividends Paid | -149.65 | -0.01 | -54.66 | -0.02 | -0.02 | Upgrade |
Financing Cash Flow | 1,906 | -1,453 | 1,297 | 615.2 | 19.22 | Upgrade |
Net Cash Flow | 179.2 | 52.75 | 14.98 | -31.41 | 22.3 | Upgrade |
Free Cash Flow | -1,737 | 1,582 | -1,275 | -651.55 | -9.51 | Upgrade |
Free Cash Flow Margin | -19.69% | 16.70% | -19.28% | -10.32% | -0.21% | Upgrade |
Free Cash Flow Per Share | -144.59 | 131.73 | -106.17 | -54.25 | -0.79 | Upgrade |
Cash Interest Paid | 443.6 | 548.16 | 315.01 | 222.06 | 154.57 | Upgrade |
Cash Income Tax Paid | 181.45 | 35.43 | 113.52 | 13.33 | 17.49 | Upgrade |
Levered Free Cash Flow | -1,698 | 1,484 | -1,194 | -673.69 | 54.88 | Upgrade |
Unlevered Free Cash Flow | -1,300 | 1,794 | -928.09 | -510.5 | 140.19 | Upgrade |
Change in Working Capital | -618.19 | 1,303 | -1,248 | -957.85 | 161.24 | Upgrade |
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.