Imdex Limited (IMDXF)
USD 1.6
(1.91%)
USD 1.6
(1.91%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 108.04 Million | 82.5 Million | 55.72 Million | 57.04 Million | 52.55 Million | 35.33 Million |
| Net Income | 32.39 Million | 34.99 Million | 44.71 Million | 31.66 Million | 21.75 Million | 27.6 Million |
| Depreciation & Amortization | 53.04 Million | 41.18 Million | 36.2 Million | 30.78 Million | 26.48 Million | 14.26 Million |
| Deferred income taxes | - | -8.17 Million | 4.35 Million | 5.78 Million | -4.8 Million | 579 Thousand |
| Stock-based compensation | - | 8.17 Million | 4.81 Million | 3.01 Million | 3.03 Million | 2.53 Million |
| Change in working capital | -15.43 Million | -11.78 Million | -40.54 Million | -13.07 Million | 6.54 Million | -9.65 Million |
| Other non-cash items | 160.56 Million | 18.1 Million | 122.5 Million | 72.28 Million | 53.78 Million | 37.66 Million |
| Investing Cash Flow | -35.89 Million | -346.12 Million | -52.85 Million | -28 Million | -19.15 Million | -17.07 Million |
| Investments in PPE | -33.5 Million | -27.15 Million | -37.66 Million | -27.13 Million | -23.17 Million | -14.94 Million |
| Acquisitions | - | -305.29 Million | -8.66 Million | -1 Million | -2.53 Million | - |
| Investment purchases | -792 Thousand | -10.36 Million | -5.7 Million | - | -2.53 Million | -2.27 Million |
| Sales/Maturities of investments | - | - | -4.52 Million | - | 6.36 Million | - |
| Other Investing Activities | -1.59 Million | -3.3 Million | 3.71 Million | 142 Thousand | 2.72 Million | 147 Thousand |
| Financing Cash Flow | -79.38 Million | 285.86 Million | -24.72 Million | -8.39 Million | -23.73 Million | -3.13 Million |
| Debt repayment | -43.16 Million | -101.16 Million | -7.42 Million | -8.12 Million | -200 Thousand | -128 Thousand |
| Dividends payments | -18.38 Million | -15.14 Million | -13.08 Million | -6.74 Million | -17.07 Million | -3.01 Million |
| Common Stock Repurchased | - | -12.47 Million | - | - | - | - |
| Common Stock Issuance | - | 215.82 Million | - | - | - | - |
| Other Financing Activities | -17.84 Million | 198.82 Million | -11.63 Million | 6.47 Million | -6.45 Million | -128 Thousand |
| Accounts receivables | -8.32 Million | -9.28 Million | -18.55 Million | -17.13 Million | 8.42 Million | -3.28 Million |
| Accounts payables | -11.06 Million | 5.63 Million | -2.14 Million | 11.13 Million | - | - |
| Inventory | 2.95 Million | -653 Thousand | -18.39 Million | -2.84 Million | -6.65 Million | -3.31 Million |
| Other working capital | 995 Thousand | -7.48 Million | -1.44 Million | -4.22 Million | 4.77 Million | -3.05 Million |
| Cash at beginning of period | 58.12 Million | 36.36 Million | 58.47 Million | 38.26 Million | 29.47 Million | 13.94 Million |
| Cash at end of period | 47.13 Million | 58.12 Million | 36.36 Million | 58.47 Million | 38.26 Million | 29.47 Million |
| Capital Expenditure | -33.5 Million | -27.15 Million | -37.66 Million | -27.13 Million | -23.17 Million | -14.94 Million |
| Effect of forex changes on cash | -3.75 Million | -482 Thousand | -69 Thousand | -287 Thousand | -692 Thousand | 560 Thousand |
| Net cash flow / Change in cash | -10.99 Million | 21.76 Million | -22.1 Million | 20.21 Million | 8.78 Million | 15.53 Million |
| Free Cash Flow | 74.53 Million | 55.35 Million | 18.05 Million | 29.9 Million | 29.38 Million | 20.38 Million |
| Breakdown | 2024 Q4 | 2024 FY | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | 15.59 Million | 32.39 Million | 16.8 Million | 8.4 Million | 34.99 Million | 12.27 Million |
| Depreciation & Amortization | 26.7 Million | 53.04 Million | 26.34 Million | 12.26 Million | 41.18 Million | 22.71 Million |
| Deferred income taxes | - | - | - | - | -8.17 Million | -42.27 Million |
| Stock-based compensation | - | - | - | - | 8.17 Million | 4.08 Million |
| Change in working capital | - | -15.43 Million | - | - | -11.78 Million | -7.24 Million |
| Other non-cash items | 59.63 Million | 160.56 Million | 69.05 Million | 9.09 Million | 18.1 Million | 48.67 Million |
| Investing Cash Flow | -19.89 Million | -35.89 Million | -16 Million | -8 Million | -346.12 Million | -325.51 Million |
| Investments in PPE | -17.5 Million | -33.5 Million | -16 Million | -7.1 Million | -27.15 Million | -11.85 Million |
| Acquisitions | - | - | - | - | -305.29 Million | -305.29 Million |
| Investment purchases | -792 Thousand | -792 Thousand | - | - | -10.36 Million | -8.36 Million |
| Sales/Maturities of investments | - | - | - | - | - | 5.86 Million |
| Other Investing Activities | -1.59 Million | -1.59 Million | -897 Thousand | -897 Thousand | -3.3 Million | -5.86 Million |
| Financing Cash Flow | -32.06 Million | -79.38 Million | -47.32 Million | -23.66 Million | 285.86 Million | 300.62 Million |
| Debt repayment | -43.16 Million | -43.16 Million | -26.93 Million | - | -101.16 Million | -101.16 Million |
| Dividends payments | -7.65 Million | -18.38 Million | -10.72 Million | -5.36 Million | -15.14 Million | -7.58 Million |
| Common Stock Repurchased | - | - | - | - | -12.47 Million | - |
| Common Stock Issuance | - | - | - | - | 215.82 Million | 215.82 Million |
| Other Financing Activities | - | -17.84 Million | -18.29 Million | -18.29 Million | 198.82 Million | 154.1 Million |
| Accounts receivables | - | -8.32 Million | - | - | -9.28 Million | -4.64 Million |
| Accounts payables | - | -11.06 Million | - | - | 5.63 Million | - |
| Inventory | - | 2.95 Million | - | - | -653 Thousand | -326.5 Thousand |
| Other working capital | - | 995 Thousand | - | - | -7.48 Million | -2.27 Million |
| Cash at beginning of period | 50.41 Million | 58.12 Million | 58.12 Million | - | 36.36 Million | 44.88 Million |
| Cash at end of period | 47.13 Million | 47.13 Million | 50.41 Million | -3.85 Million | 58.12 Million | 58.12 Million |
| Capital Expenditure | -17.5 Million | -33.5 Million | -16 Million | -7.1 Million | -27.15 Million | -11.85 Million |
| Effect of forex changes on cash | - | -3.75 Million | -1.95 Million | -1.95 Million | -482 Thousand | -47.5 Thousand |
| Net cash flow / Change in cash | -3.28 Million | -10.99 Million | -7.7 Million | -3.85 Million | 21.76 Million | 13.24 Million |
| Free Cash Flow | 31.01 Million | 74.53 Million | 43.52 Million | 22.65 Million | 55.35 Million | 26.37 Million |
ARLP
ALDUB
9073
BCNAF
TTGT
OMU