Shahtaj Sugar Mills Limited (PSX: SHJS)
Pakistan
· Delayed Price · Currency is PKR 93.33
-2.18 (-2.28%)
At close: Dec 24, 2024
Shahtaj 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 | 252.35 | 405.47 | 1.08 | 204.83 | -58.45 | 33.24 | Upgrade
|
| Depreciation & Amortization | 37.68 | 35.99 | 36.77 | 28.54 | 30.3 | 54.43 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2.32 | -2.82 | -2.89 | -2.13 | - | -0.38 | Upgrade
|
| Loss (Gain) From Sale of Investments | -2.12 | - | - | - | -0.26 | -0.04 | Upgrade
|
| Loss (Gain) on Equity Investments | -11.19 | -16.86 | -35.27 | -30.96 | -10.96 | -25.24 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.13 | - | 1.32 | - | - | - | Upgrade
|
| Other Operating Activities | 132.67 | 183.61 | 69.62 | 130.39 | 38.47 | 26.73 | Upgrade
|
| Change in Accounts Receivable | 73.44 | 122.2 | -84.07 | -50.03 | 54.02 | -53.44 | Upgrade
|
| Change in Inventory | -682.07 | 955.55 | -1,135 | -712.66 | 34.74 | 68.57 | Upgrade
|
| Change in Accounts Payable | 113.57 | 120.1 | 9.96 | -19.8 | 15.24 | -162.27 | Upgrade
|
| Change in Unearned Revenue | -569.32 | 86.85 | -3.76 | -171.62 | 69.36 | 131.58 | Upgrade
|
| Change in Other Net Operating Assets | -87.45 | 18.18 | -35 | -3.75 | -12.12 | 16.43 | Upgrade
|
| Operating Cash Flow | -704.99 | 1,954 | -1,175 | -627.19 | 159.77 | 89.77 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | 77.99% | -42.35% | Upgrade
|
| Capital Expenditures | -1,132 | -372.16 | -100.08 | -24.36 | -169.28 | -220.05 | Upgrade
|
| Sale of Property, Plant & Equipment | 5.07 | 4.15 | 7.9 | 2.9 | - | 3.55 | Upgrade
|
| Other Investing Activities | 7.47 | 3.06 | -11.04 | 1.6 | 11.5 | 3.16 | Upgrade
|
| Investing Cash Flow | -1,198 | -448.18 | -107.05 | -19.42 | -156.69 | -211.98 | Upgrade
|
| Short-Term Debt Issued | - | 80 | 1,903 | 998.48 | 50 | - | Upgrade
|
| Long-Term Debt Issued | - | 1,217 | - | - | 86.87 | 265 | Upgrade
|
| Total Debt Issued | 3,932 | 1,297 | 1,903 | 998.48 | 136.87 | 265 | Upgrade
|
| Short-Term Debt Repaid | - | -1,973 | -200 | -300 | -114.18 | -64.65 | Upgrade
|
| Long-Term Debt Repaid | - | -777.59 | -351.15 | -83.26 | -3.45 | -103.69 | Upgrade
|
| Total Debt Repaid | -1,910 | -2,751 | -551.15 | -383.26 | -117.63 | -168.34 | Upgrade
|
| Net Debt Issued (Repaid) | 2,023 | -1,453 | 1,352 | 615.22 | 19.24 | 96.66 | Upgrade
|
| Common Dividends Paid | -149.65 | -0.01 | -54.66 | -0.02 | -0.02 | -0.06 | Upgrade
|
| Financing Cash Flow | 1,873 | -1,453 | 1,297 | 615.2 | 19.22 | 96.6 | Upgrade
|
| Net Cash Flow | -30.3 | 52.75 | 14.98 | -31.41 | 22.3 | -25.61 | Upgrade
|
| Free Cash Flow | -1,837 | 1,582 | -1,275 | -651.55 | -9.51 | -130.29 | Upgrade
|
| Free Cash Flow Margin | -20.07% | 16.70% | -19.28% | -10.32% | -0.21% | -2.83% | Upgrade
|
| Free Cash Flow Per Share | -152.94 | 131.73 | -106.17 | -54.25 | -0.79 | -10.85 | Upgrade
|
| Cash Interest Paid | 434.86 | 548.16 | 315.01 | 222.06 | 154.57 | 83.44 | Upgrade
|
| Cash Income Tax Paid | 150.46 | 35.43 | 113.52 | 13.33 | 17.49 | 73.76 | Upgrade
|
| Levered Free Cash Flow | -1,836 | 1,484 | -1,194 | -673.69 | 54.88 | -85.43 | Upgrade
|
| Unlevered Free Cash Flow | -1,482 | 1,793 | -928.09 | -510.5 | 140.19 | -5.79 | Upgrade
|
| Change in Net Working Capital | 973.6 | -1,420 | 1,156 | 855.18 | -192.65 | -40.24 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.