S

Semirara Mining and Power Corporation
XPHS:SCC

Watchlist Manager
Semirara Mining and Power Corporation
XPHS:SCC
Watchlist
Price: 31.75 PHP Market Closed
Market Cap: 135B PHP
Have any thoughts about
Semirara Mining and Power Corporation?
Write Note

Cash Flow Statement

Cash Flow Statement
Semirara Mining and Power Corporation

Rotate your device to view
Cash Flow Statement
Currency: PHP
Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Operating Cash Flow
Net Income
11 631
4 494
0
4 528
7 639
10 822
0
29 573
36 361
43 094
0
0
0
0
30 082
37 120
44 026
Depreciation & Amortization
9 782
5 362
6 281
6 157
6 505
6 835
6 667
6 691
6 540
6 317
6 177
5 942
6 300
6 230
7 043
7 540
7 367
Other Non-Cash Items
2 246
1 492
1 278
1 290
1 143
707
855
581
(161)
(553)
(443)
(150)
92
316
(356)
(950)
(718)
Cash Taxes Paid
214
(21)
79
85
105
99
19
265
449
490
694
1 698
2 100
2 677
2 931
1 844
2 103
Cash Interest Paid
1 739
1 950
1 044
1 016
1 008
874
836
769
748
703
682
624
571
521
558
517
471
Change in Working Capital
2 761
569
(1 162)
(2 741)
2 954
3 445
(2 788)
(3 339)
(3 911)
(6 432)
(7 182)
(8 637)
(4 844)
(6 403)
(569)
4 592
(4 454)
Cash from Operating Activities
26 421
N/A
11 917
-55%
9 817
-18%
9 233
-6%
18 241
+98%
21 809
+20%
21 280
-2%
33 506
+57%
38 830
+16%
42 426
+9%
40 775
-4%
33 854
-17%
38 217
+13%
29 854
-22%
36 200
+21%
38 539
+6%
25 492
-34%
Investing Cash Flow
Capital Expenditures
(13 776)
(7 267)
(5 488)
(5 579)
(6 323)
(6 220)
(3 872)
(4 733)
(3 433)
(3 860)
(4 304)
(3 149)
(3 862)
(3 721)
(4 017)
(4 970)
(5 155)
Other Items
(1 257)
(1 086)
1 308
0
1 895
2 043
134
231
298
187
267
247
131
187
57
12
167
Cash from Investing Activities
(15 034)
N/A
(8 353)
+44%
(4 180)
+50%
(3 319)
+21%
(4 428)
-33%
(4 178)
+6%
(3 738)
+11%
(4 502)
-20%
(3 136)
+30%
(3 673)
-17%
(4 037)
-10%
(2 902)
+28%
(3 731)
-29%
(3 534)
+5%
(3 960)
-12%
(4 958)
-25%
(4 988)
-1%
Financing Cash Flow
Net Issuance of Debt
1 065
861
1 272
(4 211)
(4 852)
(4 882)
(4 836)
(3 196)
(3 818)
(3 902)
(4 926)
(4 547)
(4 169)
(4 185)
(3 507)
(3 901)
(4 295)
Cash Paid for Dividends
(10 626)
(5 313)
(5 313)
(0)
(5 313)
(5 313)
(12 752)
0
(13 814)
(13 814)
(21 253)
0
(29 752)
(29 752)
(29 754)
0
(29 755)
Other
0
0
0
0
64
21
0
20
(49)
(10)
0
(10)
(10)
(7)
0
(6)
(1)
Cash from Financing Activities
(9 561)
N/A
(4 452)
+53%
(4 041)
+9%
(4 211)
-4%
(10 101)
-140%
(10 174)
-1%
(17 588)
-73%
(15 949)
+9%
(17 703)
-11%
(17 747)
0%
(26 178)
-48%
(25 800)
+1%
(33 922)
-31%
(33 935)
0%
(33 261)
+2%
(33 654)
-1%
(34 044)
-1%
Change in Cash
Effect of Foreign Exchange Rates
0
0
32
0
0
0
174
0
0
0
1 283
0
0
0
(48)
0
0
Net Change in Cash
1 826
N/A
(888)
N/A
1 628
N/A
1 702
+5%
3 711
+118%
7 457
+101%
128
-98%
13 055
+10 063%
17 992
+38%
21 006
+17%
11 844
-44%
5 152
-57%
564
-89%
(7 614)
N/A
(1 070)
+86%
(73)
+93%
(13 540)
-18 418%
Free Cash Flow
Free Cash Flow
12 645
N/A
4 650
-63%
4 329
-7%
3 654
-16%
11 918
+226%
15 588
+31%
17 408
+12%
28 773
+65%
35 396
+23%
38 566
+9%
36 471
-5%
30 705
-16%
34 355
+12%
26 134
-24%
32 183
+23%
33 569
+4%
20 337
-39%

See Also

Discover More