J
JG Summit Holdings Inc
XPHS:JGS
JG Summit Holdings Inc
XPHS:JGS
Price:
27.1
PHP
0.74%
Market Closed
Market Cap:
₱203.8B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
J
|
JG Summit Holdings Inc
XPHS:JGS
|
PH |
|
S
|
Shanghai Phoenix Enterprise Group Co Ltd
SSE:600679
|
CN |
Cash Flow Statement
Cash Flow Statement
JG Summit Holdings Inc
JG Summit Holdings Inc
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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||
| Net Income |
50 651
|
15 969
|
0
|
(766)
|
3 415
|
(1 435)
|
0
|
7 961
|
9 752
|
17 804
|
0
|
0
|
0
|
0
|
36 623
|
53 271
|
62 703
|
68 724
|
39 965
|
32 774
|
41 708
|
41 742
|
|
| Depreciation & Amortization |
45 592
|
31 339
|
31 607
|
31 572
|
31 596
|
31 105
|
30 332
|
29 694
|
29 147
|
29 044
|
27 842
|
27 850
|
27 425
|
27 719
|
30 077
|
31 020
|
32 170
|
32 516
|
31 593
|
32 246
|
33 097
|
34 196
|
|
| Other Non-Cash Items |
(7 572)
|
(3 625)
|
1 649
|
(1 956)
|
(1 478)
|
5 121
|
8 626
|
(8 888)
|
(3 885)
|
(10 579)
|
2 131
|
777
|
(5 769)
|
(5 380)
|
(4 294)
|
(11 342)
|
(11 702)
|
(12 216)
|
(8 573)
|
(821)
|
(4 615)
|
(2 584)
|
|
| Cash Taxes Paid |
7 934
|
4 139
|
4 600
|
4 638
|
4 656
|
4 341
|
3 979
|
3 186
|
3 370
|
3 858
|
4 678
|
5 131
|
5 186
|
5 708
|
5 269
|
5 434
|
5 093
|
5 062
|
5 341
|
4 873
|
5 994
|
5 670
|
|
| Cash Interest Paid |
15 567
|
8 819
|
8 684
|
9 470
|
8 934
|
9 551
|
10 071
|
9 712
|
10 159
|
10 077
|
10 519
|
12 056
|
13 067
|
12 048
|
13 776
|
13 332
|
13 924
|
16 109
|
15 916
|
15 884
|
16 467
|
16 266
|
|
| Change in Working Capital |
(32 687)
|
(13 590)
|
(20 561)
|
(31 029)
|
(24 879)
|
(34 615)
|
(33 691)
|
(19 927)
|
(34 057)
|
(25 116)
|
(32 391)
|
(31 222)
|
(11 348)
|
(7 823)
|
(19 472)
|
(18 190)
|
(27 717)
|
(21 266)
|
(10 130)
|
(6 405)
|
(12 526)
|
(20 842)
|
|
| Cash from Operating Activities |
55 984
N/A
|
30 093
-46%
|
14 677
-51%
|
(2 179)
N/A
|
8 654
N/A
|
176
-98%
|
3 423
+1 840%
|
8 841
+158%
|
956
-89%
|
11 153
+1 066%
|
6 810
-39%
|
19 281
+183%
|
39 245
+104%
|
48 006
+22%
|
42 949
-11%
|
46 475
+8%
|
36 543
-21%
|
40 141
+10%
|
52 855
+32%
|
57 793
+9%
|
57 665
0%
|
52 513
-9%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(76 715)
|
(56 742)
|
(27 047)
|
(27 788)
|
(29 625)
|
(24 983)
|
(32 282)
|
(28 252)
|
(27 342)
|
(33 283)
|
(32 216)
|
(35 165)
|
(37 977)
|
(42 244)
|
(47 998)
|
(56 281)
|
(57 523)
|
(54 392)
|
(63 060)
|
(53 969)
|
(48 060)
|
(40 929)
|
|
| Other Items |
6 772
|
(14 223)
|
(2 321)
|
13 188
|
(182)
|
3 937
|
15 234
|
659
|
10 408
|
35 420
|
24 410
|
28 669
|
34 606
|
16 339
|
23 023
|
25 015
|
21 601
|
25 600
|
30 659
|
31 394
|
32 052
|
29 382
|
|
| Cash from Investing Activities |
(69 943)
N/A
|
(70 965)
-1%
|
(29 367)
+59%
|
(14 600)
+50%
|
(29 807)
-104%
|
(21 047)
+29%
|
(17 048)
+19%
|
(27 593)
-62%
|
(16 933)
+39%
|
2 137
N/A
|
(7 806)
N/A
|
(6 496)
+17%
|
(3 371)
+48%
|
(25 905)
-668%
|
(24 974)
+4%
|
(31 266)
-25%
|
(35 921)
-15%
|
(28 792)
+20%
|
(32 401)
-13%
|
(22 576)
+30%
|
(16 008)
+29%
|
(11 547)
+28%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
(165)
|
(45)
|
(45)
|
0
|
0
|
0
|
(860)
|
(3 194)
|
(4 415)
|
(5 137)
|
(4 687)
|
(4 047)
|
(3 653)
|
(3 523)
|
(3 353)
|
(2 096)
|
(1 932)
|
(2 303)
|
(2 876)
|
(3 332)
|
(3 141)
|
(2 330)
|
|
| Net Issuance of Debt |
44 520
|
62 639
|
44 519
|
32 502
|
36 831
|
8 051
|
277
|
(1 481)
|
4 971
|
12 821
|
14 460
|
(20 291)
|
(32 642)
|
(33 696)
|
(36 302)
|
12 222
|
(5 553)
|
(4 791)
|
(4 197)
|
(24 718)
|
(24 924)
|
(40 875)
|
|
| Cash Paid for Dividends |
0
|
(2 737)
|
(2 737)
|
0
|
0
|
(2 873)
|
(2 873)
|
0
|
(5 898)
|
(3 024)
|
(3 024)
|
0
|
(3 024)
|
(3 024)
|
(3 024)
|
0
|
(3 176)
|
(3 176)
|
(3 176)
|
0
|
(3 176)
|
(3 176)
|
|
| Other |
(5 986)
|
16 358
|
(9 899)
|
5 909
|
(6 439)
|
3 839
|
18 480
|
10 318
|
18 907
|
(7 312)
|
(2 933)
|
(4 063)
|
(3 560)
|
(9 000)
|
(11 457)
|
(12 763)
|
(1 589)
|
1 731
|
(11 981)
|
(11 565)
|
(16 328)
|
(8 169)
|
|
| Cash from Financing Activities |
35 703
N/A
|
76 215
+113%
|
31 838
-58%
|
35 674
+12%
|
27 655
-22%
|
9 017
-67%
|
15 024
+67%
|
2 769
-82%
|
13 565
+390%
|
(2 652)
N/A
|
3 816
N/A
|
(31 426)
N/A
|
(42 879)
-36%
|
(49 243)
-15%
|
(54 137)
-10%
|
(5 661)
+90%
|
(12 249)
-116%
|
(8 538)
+30%
|
(22 230)
-160%
|
(42 791)
-92%
|
(47 569)
-11%
|
(54 550)
-15%
|
|
| Change in Cash | |||||||||||||||||||||||
| Net Change in Cash |
21 745
N/A
|
35 343
+63%
|
17 148
-51%
|
18 895
+10%
|
6 502
-66%
|
(11 854)
N/A
|
1 399
N/A
|
(15 983)
N/A
|
(2 412)
+85%
|
10 638
N/A
|
2 820
-73%
|
(18 640)
N/A
|
(7 005)
+62%
|
(27 141)
-287%
|
(36 162)
-33%
|
9 548
N/A
|
(11 627)
N/A
|
2 811
N/A
|
(1 776)
N/A
|
(7 573)
-326%
|
(5 912)
+22%
|
(13 585)
-130%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(20 731)
N/A
|
(26 649)
-29%
|
(12 369)
+54%
|
(29 967)
-142%
|
(20 971)
+30%
|
(24 807)
-18%
|
(28 859)
-16%
|
(19 411)
+33%
|
(26 385)
-36%
|
(22 130)
+16%
|
(25 406)
-15%
|
(15 883)
+37%
|
1 268
N/A
|
5 763
+354%
|
(5 049)
N/A
|
(9 806)
-94%
|
(20 979)
-114%
|
(14 251)
+32%
|
(10 205)
+28%
|
3 824
N/A
|
9 605
+151%
|
11 584
+21%
|
|
Switch to:
Switch to:
See Also
Discover More
