Calian Group Ltd. (TSX:CGY)
Canada
· Delayed Price · Currency is CAD 43.81
-0.47 (-1.06%)
Feb 21, 2025, 4:00 PM EST
Calian Group Cash Flow Statement
Financials in millions CAD. Fiscal year is October - September.
Millions CAD. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
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 | 2019 - 2015 |
| Net Income | 4.68 | 11.18 | 18.89 | 13.6 | 11.16 | 20.36 | Upgrade
|
| Depreciation & Amortization | 42.01 | 39.84 | 28.42 | 24.68 | 19.07 | 10.91 | Upgrade
|
| Other Amortization | 2.35 | 1.99 | - | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 6.48 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.2 | -0.2 | -0.31 | - | - | -0.1 | Upgrade
|
| Stock-Based Compensation | 4.29 | 4.37 | 3.87 | 2.45 | 2.33 | 1.36 | Upgrade
|
| Other Operating Activities | 13.21 | 12.86 | 2.43 | 7.31 | 9.96 | 1.15 | Upgrade
|
| Change in Accounts Receivable | 27.27 | 15.12 | 24.68 | -13.38 | 6.82 | -56.59 | Upgrade
|
| Change in Inventory | -0.86 | 2.8 | -3.34 | -4.34 | -0.45 | -0.33 | Upgrade
|
| Change in Accounts Payable | -17.44 | -1.06 | -17.95 | 15.14 | -6.38 | 17.25 | Upgrade
|
| Change in Unearned Revenue | 1.08 | -0.01 | 0.93 | 11.33 | 6.78 | 4.5 | Upgrade
|
| Change in Other Net Operating Assets | -2.33 | 0.34 | -0.83 | -20.14 | -2.75 | -1.27 | Upgrade
|
| Operating Cash Flow | 74.07 | 87.22 | 56.78 | 43.14 | 46.54 | -2.75 | Upgrade
|
| Operating Cash Flow Growth | 51.18% | 53.63% | 31.60% | -7.31% | - | - | Upgrade
|
| Capital Expenditures | -10.54 | -11.8 | -8.44 | -7.15 | -7.42 | -4.57 | Upgrade
|
| Cash Acquisitions | -51.62 | -87.86 | -68.49 | -65.57 | -48.76 | -29.29 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | -0.18 | -0.43 | -1.23 | Upgrade
|
| Investment in Securities | - | - | -2.69 | - | - | -0.1 | Upgrade
|
| Investing Cash Flow | -62.16 | -99.67 | -79.62 | -72.89 | -56.61 | -35.19 | Upgrade
|
| Short-Term Debt Issued | - | 52 | 30.25 | 7.5 | - | - | Upgrade
|
| Total Debt Issued | 22 | 52 | 30.25 | 7.5 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -13 | Upgrade
|
| Long-Term Debt Repaid | - | -5.29 | -4.38 | -3.66 | -3.03 | -2.51 | Upgrade
|
| Total Debt Repaid | -5.56 | -5.29 | -4.38 | -3.66 | -3.03 | -15.51 | Upgrade
|
| Net Debt Issued (Repaid) | 16.44 | 46.71 | 25.87 | 3.85 | -3.03 | -15.51 | Upgrade
|
| Issuance of Common Stock | 2.97 | 2.79 | 2.9 | 2.71 | 79.3 | 70.49 | Upgrade
|
| Repurchase of Common Stock | -9.22 | -5.65 | -1.67 | - | - | - | Upgrade
|
| Common Dividends Paid | -13.33 | -13.35 | -13.16 | -12.77 | -11.83 | -9.94 | Upgrade
|
| Financing Cash Flow | -3.13 | 30.5 | 13.94 | -6.22 | 64.44 | 45.04 | Upgrade
|
| Net Cash Flow | 8.77 | 18.05 | -8.91 | -35.97 | 54.38 | 7.1 | Upgrade
|
| Free Cash Flow | 63.53 | 75.42 | 48.34 | 35.99 | 39.12 | -7.33 | Upgrade
|
| Free Cash Flow Growth | 63.10% | 56.03% | 34.29% | -8.00% | - | - | Upgrade
|
| Free Cash Flow Margin | 8.44% | 10.10% | 7.34% | 6.18% | 7.55% | -1.69% | Upgrade
|
| Free Cash Flow Per Share | 5.33 | 6.32 | 4.12 | 3.16 | 3.68 | -0.80 | Upgrade
|
| Cash Interest Paid | 6.87 | 6.64 | 0.9 | 0.75 | - | - | Upgrade
|
| Cash Income Tax Paid | 11.06 | 11.37 | 13.06 | 13.11 | 10.93 | 3.81 | Upgrade
|
| Levered Free Cash Flow | 73.78 | 120.52 | 22.9 | 53.3 | 56.81 | -10.02 | Upgrade
|
| Unlevered Free Cash Flow | 78.08 | 124.66 | 23.46 | 53.76 | 57.32 | -9.6 | Upgrade
|
| Change in Net Working Capital | -15.72 | -62.26 | 24.55 | -11.59 | -23.11 | 32.58 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.