Beta Glass Plc (NGX:BETAGLAS)
Nigeria
· Delayed Price · Currency is NGN 194.30
+17.60 (9.96%)
At close: May 13, 2025
Beta Glass Cash Flow Statement
Financials in millions NGN. Fiscal year is January - December.
Millions NGN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 22,183 | 13,627 | 6,442 | 4,685 | 5,458 | 3,467 | Upgrade
|
| Depreciation & Amortization | 6,015 | 5,601 | 4,208 | 4,277 | 3,423 | 2,662 | Upgrade
|
| Other Amortization | 3.93 | 3.93 | 4.21 | 4.42 | 4.42 | 5.45 | Upgrade
|
| Loss (Gain) From Sale of Assets | -51.25 | -38.76 | -11.23 | -132.83 | -219.87 | -117.72 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 0.02 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | -59.22 | - | 59.23 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 1,696 | 1,696 | 559.67 | 27.94 | 0.46 | -6.08 | Upgrade
|
| Other Operating Activities | 10,149 | 11,926 | 329.51 | 2,514 | -176.84 | -895.8 | Upgrade
|
| Change in Accounts Receivable | -16,315 | -18,743 | 4,590 | -11,247 | -3,093 | 63.99 | Upgrade
|
| Change in Inventory | -2,222 | -5,217 | -8,126 | -438.05 | -1,725 | -909.38 | Upgrade
|
| Change in Accounts Payable | -3,584 | 8,881 | 9,307 | 2,097 | 3,675 | -908.02 | Upgrade
|
| Operating Cash Flow | 17,654 | 17,516 | 17,244 | 1,788 | 7,405 | 3,361 | Upgrade
|
| Operating Cash Flow Growth | -11.50% | 1.58% | 864.56% | -75.86% | 120.32% | -37.82% | Upgrade
|
| Capital Expenditures | -8,956 | -7,735 | -13,459 | -5,959 | -3,681 | -3,079 | Upgrade
|
| Sale of Property, Plant & Equipment | 51.26 | 38.76 | 17.04 | 142.41 | 226.85 | 133.73 | Upgrade
|
| Other Investing Activities | -1,196 | -12,241 | -4,666 | 601.45 | 437.15 | 390.04 | Upgrade
|
| Investing Cash Flow | -10,100 | -19,938 | -18,109 | -5,216 | -3,017 | -2,555 | Upgrade
|
| Short-Term Debt Issued | - | 5,035 | 7,715 | 10,103 | 5,404 | 5,849 | Upgrade
|
| Total Debt Issued | 25,436 | 5,035 | 7,715 | 10,103 | 5,404 | 5,849 | Upgrade
|
| Short-Term Debt Repaid | - | -16,172 | -1,963 | -5,334 | -4,695 | -4,695 | Upgrade
|
| Total Debt Repaid | -29,338 | -16,172 | -1,963 | -5,334 | -4,695 | -4,695 | Upgrade
|
| Net Debt Issued (Repaid) | -3,903 | -11,137 | 5,752 | 4,769 | 708.37 | 1,153 | Upgrade
|
| Common Dividends Paid | -839.95 | -839.95 | -701.96 | -549.97 | -519.97 | -834.95 | Upgrade
|
| Other Financing Activities | -12,566 | -1,176 | -1,987 | -609.46 | -229.44 | -171.14 | Upgrade
|
| Financing Cash Flow | -17,308 | -13,153 | 3,063 | 3,609 | -41.04 | 147.35 | Upgrade
|
| Foreign Exchange Rate Adjustments | -5,044 | -580.1 | 8,819 | -274.7 | 0.02 | 461.07 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0.3 | - | - | - | -59.23 | - | Upgrade
|
| Net Cash Flow | -14,798 | -16,156 | 11,017 | -93.26 | 4,288 | 1,415 | Upgrade
|
| Free Cash Flow | 8,698 | 9,780 | 3,784 | -4,172 | 3,724 | 282.32 | Upgrade
|
| Free Cash Flow Growth | 85.57% | 158.44% | - | - | 1219.01% | - | Upgrade
|
| Free Cash Flow Margin | 6.47% | 8.32% | 6.02% | -7.68% | 10.07% | 1.10% | Upgrade
|
| Free Cash Flow Per Share | 14.50 | 16.30 | 6.31 | -6.95 | 6.21 | 0.47 | Upgrade
|
| Cash Interest Paid | 1,182 | 1,182 | 2,010 | 630.71 | 244.64 | 203.58 | Upgrade
|
| Cash Income Tax Paid | 2,445 | 2,445 | 2,060 | 448.61 | 2,168 | 2,367 | Upgrade
|
| Levered Free Cash Flow | -8,580 | -23,181 | -6,376 | -4,482 | 1,835 | 897.45 | Upgrade
|
| Unlevered Free Cash Flow | -2,053 | -17,068 | -5,120 | -4,088 | 1,988 | 1,025 | Upgrade
|
| Change in Net Working Capital | 21,821 | 29,585 | 668.72 | 7,119 | 2,575 | 1,300 | Upgrade
|
Updated Jan 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.