The Organic Meat Company Limited (PSX:TOMCL)
Pakistan
· Delayed Price · Currency is PKR 33.99
-0.78 (-2.24%)
At close: Mar 27, 2025
The Organic Meat Company 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 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 | 2015 - 2019 |
| Net Income | 654.82 | 497.37 | 722.19 | 411.41 | 303.47 | 266.35 | Upgrade
|
| Depreciation & Amortization | 170.48 | 157.37 | 134.14 | 141.69 | 125.78 | 113.65 | Upgrade
|
| Other Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.05 | Upgrade
|
| Loss (Gain) From Sale of Assets | -48.57 | -22.62 | -48.1 | -26.44 | -3.28 | 0.51 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 69.74 | Upgrade
|
| Provision & Write-off of Bad Debts | 105.94 | 35.18 | 5.33 | 31.76 | 12.67 | - | Upgrade
|
| Other Operating Activities | -122.44 | 18.66 | -2.27 | -68.32 | 28.77 | -19.08 | Upgrade
|
| Change in Accounts Receivable | -179.29 | -37.23 | -656.12 | -605.44 | -207.49 | 71.3 | Upgrade
|
| Change in Inventory | 19.43 | 72.62 | -130.22 | 71.66 | 50.67 | -37.89 | Upgrade
|
| Change in Accounts Payable | 294.84 | 5.19 | 10.81 | 36.53 | -6.88 | -5.45 | Upgrade
|
| Change in Other Net Operating Assets | -3.47 | 243.1 | 11.35 | 49.68 | -276.62 | -82.02 | Upgrade
|
| Operating Cash Flow | 891.85 | 969.74 | 47.23 | 42.64 | 27.2 | 377.17 | Upgrade
|
| Operating Cash Flow Growth | 61.27% | 1953.22% | 10.77% | 56.74% | -92.79% | 1247.05% | Upgrade
|
| Capital Expenditures | -545.45 | -558.81 | -116.86 | -174.09 | -535.17 | -290.02 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.97 | 0.97 | - | - | 2.49 | 0.76 | Upgrade
|
| Cash Acquisitions | - | -132.29 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.45 | -0.45 | -1.35 | - | - | - | Upgrade
|
| Other Investing Activities | 24.43 | 16.41 | 3.97 | - | - | - | Upgrade
|
| Investing Cash Flow | -520.51 | -674.17 | -114.25 | -174.09 | -532.68 | -289.26 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 69.4 | 33.99 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -133.99 | - | -15.76 | - | Upgrade
|
| Long-Term Debt Repaid | - | -26.34 | -21.9 | -1.25 | - | -39.12 | Upgrade
|
| Total Debt Repaid | -45.13 | -26.34 | -155.88 | -1.25 | -15.76 | -39.12 | Upgrade
|
| Net Debt Issued (Repaid) | -45.13 | -26.34 | -155.88 | 68.16 | 18.23 | -39.12 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 776.23 | - | Upgrade
|
| Common Dividends Paid | -0.1 | -0.24 | -0.17 | -0.49 | -222.36 | - | Upgrade
|
| Financing Cash Flow | -45.22 | -26.58 | -156.05 | 67.67 | 572.1 | -39.12 | Upgrade
|
| Net Cash Flow | 326.12 | 268.98 | -223.07 | -63.79 | 66.63 | 48.79 | Upgrade
|
| Free Cash Flow | 346.4 | 410.93 | -69.63 | -131.46 | -507.97 | 87.15 | Upgrade
|
| Free Cash Flow Margin | 2.36% | 3.48% | -1.09% | -2.82% | -12.93% | 2.57% | Upgrade
|
| Free Cash Flow Per Share | 2.33 | 2.77 | -0.47 | -0.89 | -3.42 | 0.91 | Upgrade
|
| Cash Interest Paid | 229.6 | 215.02 | 144.79 | 69.03 | 65.06 | 86.48 | Upgrade
|
| Cash Income Tax Paid | 162.4 | 119.54 | 65.54 | 44.03 | 37.59 | 32.88 | Upgrade
|
| Levered Free Cash Flow | 169.71 | 304.33 | -690.86 | -463.66 | -584.79 | -18.1 | Upgrade
|
| Unlevered Free Cash Flow | 286.95 | 438.93 | -592.51 | -420.54 | -550.18 | 35.44 | Upgrade
|
| Change in Net Working Capital | -154.44 | -345.96 | 804.37 | 511.06 | 401.05 | 21.07 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.