Atlas Engineered Products Ltd. (TSXV: AEP)
Canada
· Delayed Price · Currency is CAD 1.230
-0.020 (-1.60%)
Dec 20, 2024, 3:59 PM EST
Atlas Engineered Products Cash Flow Statement
Financials in millions CAD. Fiscal year is January - December.
Millions CAD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2015 |
| Net Income | 1.15 | 3.15 | 8.83 | 6.95 | 0.23 | -0.76 | Upgrade
|
| Depreciation & Amortization | 5.1 | 3.52 | 2.94 | 2.64 | 2.78 | 2.68 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.01 | -0.01 | 0.07 | 0.17 | 0.13 | -0 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 0.09 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | - | 0.26 | Upgrade
|
| Stock-Based Compensation | 0.26 | 0.51 | 0.25 | 0.09 | 0.09 | 0.34 | Upgrade
|
| Other Operating Activities | 0.43 | -0.55 | -0.35 | 0.74 | -0.14 | 0.04 | Upgrade
|
| Change in Accounts Receivable | -0.71 | 1.65 | 1.47 | -1.6 | -1.99 | 1.04 | Upgrade
|
| Change in Inventory | -0.31 | 1.42 | -0.54 | -1.29 | -0.33 | 0.44 | Upgrade
|
| Change in Accounts Payable | -1.22 | -2.12 | -0.72 | 0.28 | -0.1 | -1.09 | Upgrade
|
| Change in Income Taxes | 0.91 | -2.68 | -0.47 | 1.23 | -0.09 | -0.1 | Upgrade
|
| Change in Other Net Operating Assets | -1.68 | -0.41 | -0.18 | 0.36 | -0 | -0.12 | Upgrade
|
| Operating Cash Flow | 3.94 | 4.48 | 11.3 | 9.58 | 0.57 | 2.82 | Upgrade
|
| Operating Cash Flow Growth | -49.04% | -60.31% | 17.93% | 1587.42% | -79.85% | 26.31% | Upgrade
|
| Capital Expenditures | -1.11 | -0.63 | -3.65 | -1.32 | -0.34 | -1.23 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.02 | 0.02 | - | 0.11 | 0.04 | 0 | Upgrade
|
| Cash Acquisitions | -1.96 | -24.3 | -5.94 | - | -0.43 | -2.98 | Upgrade
|
| Investing Cash Flow | -3.06 | -24.91 | -9.59 | -1.21 | -0.74 | -4.21 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 1.47 | Upgrade
|
| Long-Term Debt Issued | - | 31.09 | 8.24 | 0.96 | 5.04 | 2.86 | Upgrade
|
| Total Debt Issued | 0.1 | 31.09 | 8.24 | 0.96 | 5.04 | 4.33 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -1.47 | - | Upgrade
|
| Long-Term Debt Repaid | - | -11.94 | -2.75 | -2.04 | -7.68 | -2.81 | Upgrade
|
| Total Debt Repaid | -13.43 | -11.94 | -2.75 | -2.04 | -9.15 | -2.81 | Upgrade
|
| Net Debt Issued (Repaid) | -13.33 | 19.15 | 5.49 | -1.08 | -4.11 | 1.52 | Upgrade
|
| Issuance of Common Stock | 14.79 | 0.17 | 1.69 | 0.02 | 4.6 | 0.01 | Upgrade
|
| Repurchase of Common Stock | -0.02 | -0.27 | -1.71 | -0.18 | - | - | Upgrade
|
| Other Financing Activities | -0.84 | - | - | - | -0.26 | 0.03 | Upgrade
|
| Financing Cash Flow | 0.61 | 19.05 | 5.46 | -1.24 | 0.23 | 1.55 | Upgrade
|
| Net Cash Flow | 1.49 | -1.37 | 7.17 | 7.13 | 0.06 | 0.16 | Upgrade
|
| Free Cash Flow | 2.83 | 3.86 | 7.65 | 8.26 | 0.22 | 1.58 | Upgrade
|
| Free Cash Flow Growth | -60.11% | -49.56% | -7.35% | 3572.29% | -85.82% | -19.04% | Upgrade
|
| Free Cash Flow Margin | 5.15% | 7.81% | 12.36% | 15.01% | 0.63% | 4.56% | Upgrade
|
| Free Cash Flow Per Share | 0.04 | 0.06 | 0.12 | 0.11 | 0.00 | 0.03 | Upgrade
|
| Cash Interest Paid | 2.36 | 1.54 | 0.67 | 0.42 | 0.62 | 0.83 | Upgrade
|
| Cash Income Tax Paid | 1.02 | 4.53 | 3.91 | 0.51 | 0.32 | 0.36 | Upgrade
|
| Levered Free Cash Flow | 3.69 | -0.5 | 6.03 | 6.29 | -0.01 | 1.43 | Upgrade
|
| Unlevered Free Cash Flow | 5.16 | 0.46 | 6.45 | 6.55 | 0.38 | 1.95 | Upgrade
|
| Change in Net Working Capital | 1.27 | 6.23 | 0.93 | 1.03 | 2.45 | 0.26 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.