Nimir Industrial Chemicals Limited (PSX:NICL)
Pakistan
· Delayed Price · Currency is PKR 150.01
-2.89 (-1.89%)
At close: May 14, 2025
PSX:NICL 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 | Mar '25 Mar 31, 2025 | 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 | 1,677 | 1,003 | 1,838 | 1,743 | 1,832 | 982.23 | Upgrade
|
| Depreciation & Amortization | 963.35 | 889.34 | 675.32 | 566.18 | 602.36 | 411.15 | Upgrade
|
| Other Amortization | 16.27 | 16.27 | 12.26 | 1.79 | 0.33 | 0.61 | Upgrade
|
| Loss (Gain) From Sale of Assets | -40.84 | -73.92 | -1.44 | -0.56 | -0.49 | -5.39 | Upgrade
|
| Provision & Write-off of Bad Debts | 5.83 | - | - | 1.96 | 42.42 | 14.53 | Upgrade
|
| Other Operating Activities | -406.08 | -628.04 | -151.92 | 300.59 | 625.84 | 360.62 | Upgrade
|
| Change in Accounts Receivable | -1,372 | 14.93 | 1,038 | -3,606 | -1,696 | -188.43 | Upgrade
|
| Change in Inventory | -285.44 | -867.51 | -677.26 | -2,937 | -2,582 | -1,629 | Upgrade
|
| Change in Accounts Payable | 329.1 | 154.2 | 16.25 | 0.19 | 231.8 | 750.29 | Upgrade
|
| Change in Unearned Revenue | 139.69 | 53.36 | 57.39 | -53.21 | 25.4 | 86.25 | Upgrade
|
| Change in Income Taxes | 875.91 | 694.94 | -384.26 | -1,141 | 68.39 | 79.23 | Upgrade
|
| Change in Other Net Operating Assets | 194.01 | 233.13 | -50.38 | -193.84 | -26.27 | 1.74 | Upgrade
|
| Operating Cash Flow | 2,097 | 1,490 | 2,372 | -5,317 | -875.48 | 864.17 | Upgrade
|
| Operating Cash Flow Growth | - | -37.19% | - | - | - | 0.36% | Upgrade
|
| Capital Expenditures | -1,283 | -604.23 | -1,724 | -7,408 | -2,404 | -1,030 | Upgrade
|
| Sale of Property, Plant & Equipment | 109.52 | 94.54 | 2.87 | 20.36 | 1.77 | 6.28 | Upgrade
|
| Sale (Purchase) of Intangibles | -98.57 | - | -11.6 | -32.28 | - | - | Upgrade
|
| Investment in Securities | 40.06 | 40.06 | - | - | - | 54.9 | Upgrade
|
| Other Investing Activities | -3.25 | - | - | - | - | 2.98 | Upgrade
|
| Investing Cash Flow | -1,235 | -469.63 | -1,733 | -7,420 | -2,402 | -965.58 | Upgrade
|
| Short-Term Debt Issued | - | 404.12 | - | 8,595 | 2,491 | 78.84 | Upgrade
|
| Long-Term Debt Issued | - | - | 900 | 5,219 | 1,360 | 621.91 | Upgrade
|
| Total Debt Issued | 1,606 | 404.12 | 900 | 13,813 | 3,851 | 700.75 | Upgrade
|
| Short-Term Debt Repaid | - | - | -744.16 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,007 | -667.99 | -547.3 | -209.06 | -276.35 | Upgrade
|
| Total Debt Repaid | -1,989 | -1,007 | -1,412 | -547.3 | -209.06 | -276.35 | Upgrade
|
| Net Debt Issued (Repaid) | -383.34 | -602.7 | -512.15 | 13,266 | 3,642 | 424.4 | Upgrade
|
| Common Dividends Paid | -384.65 | -329.71 | -165.34 | -330.21 | -389.7 | -325.83 | Upgrade
|
| Other Financing Activities | 0 | - | - | - | - | - | Upgrade
|
| Financing Cash Flow | -767.99 | -932.41 | -677.49 | 12,936 | 3,252 | 98.57 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | -5.93 | - | - | - | Upgrade
|
| Net Cash Flow | 93.83 | 87.55 | -44.65 | 198.63 | -24.8 | -2.84 | Upgrade
|
| Free Cash Flow | 814.05 | 885.35 | 647.5 | -12,725 | -3,279 | -165.57 | Upgrade
|
| Free Cash Flow Growth | - | 36.73% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 1.96% | 2.11% | 1.48% | -30.40% | -11.23% | -0.77% | Upgrade
|
| Free Cash Flow Per Share | 7.36 | 8.01 | 5.86 | -115.07 | -29.65 | -1.50 | Upgrade
|
| Cash Interest Paid | - | - | - | 987.67 | 513.65 | 769.8 | Upgrade
|
| Cash Income Tax Paid | 813.11 | 531.81 | 454.51 | 1,406 | 622.09 | 282.48 | Upgrade
|
| Levered Free Cash Flow | 1,309 | 832.4 | 4,145 | -12,658 | -3,503 | -175.19 | Upgrade
|
| Unlevered Free Cash Flow | 2,993 | 3,167 | 5,809 | -11,842 | -3,157 | 307.77 | Upgrade
|
| Change in Net Working Capital | -286.8 | 152.7 | -3,732 | 7,846 | 3,659 | 679.76 | Upgrade
|
Updated Jan 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.