Engro Fertilizers Ltd
KAR:EFERT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
E
|
Engro Fertilizers Ltd
KAR:EFERT
|
PK |
|
B
|
Ballard Power Systems Inc
XHAM:PO0
|
CA |
|
S
|
SLR Investment Corp
SWB:ZSL
|
US |
|
Calida Holding AG
SIX:CALN
|
CH |
|
OEM International AB
STO:OEM B
|
SE |
|
Calida Holding AG
F:C7UA
|
CH |
|
N
|
National Fuel Gas Co
SWB:NFG
|
US |
|
F
|
Fidelity National Financial Inc
F:F1EF
|
US |
|
F
|
Farmacosmo SpA
F:ZJ1
|
IT |
|
S
|
Sanofi SA
XHAN:SNW
|
FR |
|
Ependion AB
STO:EPEN
|
SE |
|
A
|
AngioDynamics Inc
SWB:UG2
|
US |
|
Ballard Power Systems Inc
TSX:BLDP
|
CA |
|
B
|
Ballard Power Systems Inc
DUS:PO0
|
CA |
Cash Flow Statement
Cash Flow Statement
Engro Fertilizers Ltd
| Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | 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 | Dec-2025 | Mar-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(3 952)
|
(768)
|
444
|
4 979
|
8 384
|
9 551
|
11 235
|
11 758
|
11 895
|
14 321
|
16 341
|
17 107
|
21 068
|
19 558
|
16 218
|
16 415
|
13 634
|
12 806
|
15 616
|
15 556
|
16 665
|
19 998
|
20 606
|
23 271
|
24 282
|
24 184
|
25 400
|
24 574
|
27 398
|
23 031
|
22 762
|
23 952
|
21 298
|
28 837
|
29 688
|
28 824
|
29 890
|
28 903
|
29 419
|
29 299
|
26 562
|
25 679
|
25 659
|
35 225
|
49 693
|
59 969
|
50 441
|
48 685
|
45 156
|
33 016
|
44 638
|
40 184
|
40 031
|
40 665
|
|
| Depreciation & Amortization |
4 789
|
4 806
|
4 861
|
5 294
|
4 953
|
4 826
|
4 718
|
4 674
|
4 752
|
4 762
|
4 760
|
4 799
|
4 758
|
4 758
|
4 757
|
4 704
|
5 037
|
5 050
|
5 063
|
5 074
|
5 088
|
5 108
|
5 308
|
5 453
|
5 195
|
5 303
|
5 235
|
5 517
|
5 677
|
5 677
|
5 682
|
5 392
|
5 343
|
5 339
|
5 339
|
5 475
|
3 029
|
2 519
|
2 044
|
1 418
|
3 438
|
3 535
|
3 634
|
3 910
|
4 087
|
4 222
|
4 284
|
4 249
|
4 459
|
4 635
|
4 919
|
5 175
|
5 255
|
5 310
|
|
| Other Non-Cash Items |
10 845
|
10 222
|
9 665
|
9 445
|
8 943
|
8 501
|
6 938
|
5 931
|
3 706
|
1 906
|
2 687
|
2 381
|
3 135
|
3 827
|
3 280
|
3 078
|
3 129
|
3 112
|
2 905
|
2 790
|
1 933
|
1 654
|
1 310
|
1 025
|
1 903
|
1 352
|
1 981
|
1 584
|
348
|
1 460
|
1 978
|
2 554
|
2 733
|
1 861
|
1 840
|
449
|
1 805
|
2 068
|
2 074
|
3 905
|
4 611
|
4 969
|
5 254
|
4 782
|
5 534
|
5 222
|
4 896
|
4 996
|
3 653
|
4 696
|
3 886
|
5 057
|
5 336
|
5 655
|
|
| Cash Taxes Paid |
344
|
0
|
369
|
276
|
253
|
0
|
307
|
544
|
835
|
0
|
1 845
|
2 120
|
2 536
|
3 147
|
2 894
|
2 893
|
3 498
|
2 926
|
2 649
|
3 652
|
3 994
|
4 253
|
4 859
|
6 385
|
6 864
|
7 904
|
11 473
|
9 560
|
11 445
|
10 691
|
6 507
|
5 672
|
3 545
|
3 159
|
2 814
|
3 759
|
4 297
|
4 505
|
6 636
|
9 327
|
11 196
|
13 671
|
15 805
|
16 591
|
24 772
|
34 919
|
38 712
|
37 866
|
37 529
|
28 713
|
24 909
|
24 114
|
18 412
|
17 279
|
|
| Cash Interest Paid |
8 726
|
7 876
|
8 635
|
7 686
|
7 213
|
7 665
|
7 037
|
6 938
|
7 091
|
5 840
|
5 459
|
4 907
|
4 464
|
3 979
|
3 810
|
3 379
|
3 430
|
2 973
|
3 038
|
2 771
|
2 651
|
2 546
|
2 436
|
2 071
|
2 231
|
2 039
|
2 749
|
2 907
|
3 725
|
4 043
|
4 200
|
4 225
|
3 489
|
2 715
|
2 111
|
1 697
|
1 456
|
1 591
|
1 631
|
1 397
|
2 177
|
2 192
|
2 144
|
2 753
|
2 295
|
2 013
|
1 692
|
2 171
|
3 019
|
4 522
|
5 679
|
5 655
|
6 372
|
6 478
|
|
| Change in Working Capital |
(5 312)
|
(3 541)
|
(4 815)
|
1 611
|
2 533
|
(2 519)
|
(1 790)
|
(3 112)
|
(1 036)
|
1 322
|
(1 163)
|
(24 829)
|
(21 913)
|
(25 539)
|
(31 068)
|
(14 339)
|
(20 752)
|
(8 621)
|
(8 685)
|
(1 546)
|
(902)
|
(1 515)
|
9 279
|
(12 017)
|
(7 975)
|
(5 171)
|
(10 103)
|
9 802
|
(11 434)
|
(12 746)
|
(6 449)
|
(591)
|
22 006
|
18 553
|
229
|
(6 502)
|
(20 113)
|
(9 622)
|
(14 726)
|
(8 650)
|
(2 976)
|
(7 842)
|
(3 534)
|
11 555
|
1 241
|
(21 550)
|
(26 344)
|
(73 072)
|
(57 215)
|
(56 285)
|
(44 371)
|
(37 708)
|
(22 760)
|
(16 705)
|
|
| Cash from Operating Activities |
6 371
N/A
|
10 719
+68%
|
10 156
-5%
|
21 329
+110%
|
24 813
+16%
|
20 358
-18%
|
21 101
+4%
|
19 252
-9%
|
19 317
+0%
|
22 312
+16%
|
22 625
+1%
|
(542)
N/A
|
7 048
N/A
|
2 604
-63%
|
(6 813)
N/A
|
9 858
N/A
|
1 047
-89%
|
12 346
+1 079%
|
14 899
+21%
|
21 874
+47%
|
22 784
+4%
|
25 245
+11%
|
36 502
+45%
|
17 732
-51%
|
23 405
+32%
|
25 667
+10%
|
22 512
-12%
|
41 477
+84%
|
21 989
-47%
|
17 421
-21%
|
23 972
+38%
|
31 307
+31%
|
51 381
+64%
|
54 590
+6%
|
37 096
-32%
|
28 246
-24%
|
14 612
-48%
|
23 868
+63%
|
18 811
-21%
|
25 972
+38%
|
31 634
+22%
|
26 341
-17%
|
31 013
+18%
|
55 472
+79%
|
60 555
+9%
|
47 862
-21%
|
33 276
-30%
|
(15 142)
N/A
|
(3 947)
+74%
|
(13 938)
-253%
|
9 072
N/A
|
12 708
+40%
|
27 862
+119%
|
34 924
+25%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 070)
|
(2 066)
|
(1 369)
|
(1 301)
|
(1 453)
|
(1 459)
|
(1 451)
|
(1 033)
|
(701)
|
(1 201)
|
(989)
|
(1 524)
|
(1 985)
|
(2 187)
|
(3 558)
|
(3 469)
|
(3 010)
|
(2 752)
|
(2 250)
|
(2 540)
|
(3 900)
|
(4 411)
|
(4 612)
|
(4 786)
|
(4 495)
|
(3 849)
|
(4 693)
|
(4 671)
|
(4 019)
|
(3 876)
|
(3 406)
|
(3 253)
|
(5 175)
|
(5 066)
|
(5 934)
|
(10 283)
|
(10 567)
|
(12 941)
|
(12 168)
|
(9 224)
|
(8 378)
|
(7 574)
|
(8 196)
|
(6 839)
|
(6 174)
|
(6 698)
|
(8 032)
|
(8 556)
|
(9 227)
|
(7 778)
|
(6 918)
|
(8 290)
|
(14 444)
|
(25 282)
|
|
| Other Items |
213
|
277
|
335
|
547
|
892
|
1 238
|
1 436
|
1 650
|
(21 903)
|
(7 643)
|
(3 481)
|
2 973
|
21 165
|
6 954
|
3 227
|
(3 707)
|
1 334
|
818
|
(819)
|
(971)
|
(4 208)
|
(4 088)
|
(2 327)
|
1 956
|
(2 140)
|
4 949
|
(4 571)
|
552
|
8 521
|
1 016
|
6 341
|
(4 886)
|
(20 480)
|
(1 361)
|
7 763
|
11 231
|
26 595
|
8 181
|
836
|
(193)
|
(10 549)
|
(12 864)
|
(2 960)
|
(21 220)
|
(12 570)
|
5 060
|
1 633
|
19 197
|
18 638
|
5 098
|
1 669
|
1 077
|
(10 744)
|
(12 561)
|
|
| Cash from Investing Activities |
(1 857)
N/A
|
(1 789)
+4%
|
(1 034)
+42%
|
(753)
+27%
|
(560)
+26%
|
(221)
+61%
|
(15)
+93%
|
617
N/A
|
(22 604)
N/A
|
(8 845)
+61%
|
(4 470)
+49%
|
1 449
N/A
|
19 180
+1 224%
|
4 767
-75%
|
(331)
N/A
|
(7 176)
-2 066%
|
(1 676)
+77%
|
(1 934)
-15%
|
(3 068)
-59%
|
(3 510)
-14%
|
(8 109)
-131%
|
(8 499)
-5%
|
(6 939)
+18%
|
(2 830)
+59%
|
(6 635)
-134%
|
1 100
N/A
|
(9 263)
N/A
|
(4 119)
+56%
|
4 503
N/A
|
(2 860)
N/A
|
2 935
N/A
|
(8 139)
N/A
|
(25 656)
-215%
|
(6 427)
+75%
|
1 830
N/A
|
948
-48%
|
16 028
+1 590%
|
(4 760)
N/A
|
(11 332)
-138%
|
(9 417)
+17%
|
(18 927)
-101%
|
(20 437)
-8%
|
(11 156)
+45%
|
(28 059)
-152%
|
(18 744)
+33%
|
(1 638)
+91%
|
(6 399)
-291%
|
10 641
N/A
|
9 410
-12%
|
(2 681)
N/A
|
(5 250)
-96%
|
(7 213)
-37%
|
(25 188)
-249%
|
(37 843)
-50%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1 500
|
1 500
|
1 500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(4 920)
|
(3 368)
|
(3 831)
|
(7 409)
|
(9 439)
|
(11 506)
|
(15 079)
|
(11 935)
|
(13 638)
|
(15 070)
|
(13 993)
|
(15 485)
|
(12 330)
|
(11 291)
|
(10 998)
|
(2 102)
|
(855)
|
(2 835)
|
771
|
(5 243)
|
(4 385)
|
(6 792)
|
(4 105)
|
(5 273)
|
(103)
|
6 113
|
1 841
|
1 891
|
(122)
|
(1 962)
|
(2 191)
|
(4 031)
|
(6 448)
|
(6 823)
|
(5 816)
|
(4 518)
|
(1 227)
|
(2 308)
|
1 707
|
(3 566)
|
(8 977)
|
(7 216)
|
(11 535)
|
(7 081)
|
(8 077)
|
(5 911)
|
(5 497)
|
4 136
|
19 813
|
19 283
|
39 700
|
52 029
|
37 669
|
48 051
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 993)
|
(5 989)
|
(7 979)
|
(7 980)
|
(7 973)
|
(5 977)
|
(9 969)
|
(9 969)
|
(9 321)
|
(9 320)
|
(10 677)
|
(10 677)
|
(11 325)
|
(11 316)
|
(14 648)
|
(14 648)
|
(14 667)
|
(14 677)
|
(18 700)
|
(18 702)
|
(17 366)
|
(22 707)
|
(14 691)
|
(14 691)
|
(22 707)
|
(22 708)
|
(20 705)
|
(27 379)
|
(24 036)
|
(18 695)
|
(18 027)
|
(11 351)
|
(15 356)
|
(17 108)
|
(23 369)
|
(28 038)
|
(33 387)
|
(33 379)
|
(28 675)
|
(28 652)
|
(20 929)
|
(24 860)
|
(25 307)
|
(20 661)
|
|
| Other |
0
|
0
|
0
|
0
|
2 119
|
0
|
2 065
|
2 065
|
(54)
|
(54)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 231)
|
0
|
0
|
(4 545)
|
(3 725)
|
(4 653)
|
(5 829)
|
(4 225)
|
(3 489)
|
(2 715)
|
(2 111)
|
(1 697)
|
(1 456)
|
(1 591)
|
(1 631)
|
(1 397)
|
(2 177)
|
(2 192)
|
(2 144)
|
(2 753)
|
(2 295)
|
(2 013)
|
(1 692)
|
(2 171)
|
(3 019)
|
(4 522)
|
(5 679)
|
(5 655)
|
(6 372)
|
(6 478)
|
|
| Cash from Financing Activities |
(4 920)
N/A
|
(3 368)
+32%
|
(2 331)
+31%
|
(5 909)
-153%
|
(5 821)
+1%
|
(7 887)
-36%
|
(13 015)
-65%
|
(9 870)
+24%
|
(13 692)
-39%
|
(15 124)
-10%
|
(17 986)
-19%
|
(21 474)
-19%
|
(20 309)
+5%
|
(19 267)
+5%
|
(18 972)
+2%
|
(8 080)
+57%
|
(10 823)
-34%
|
(12 807)
-18%
|
(8 550)
+33%
|
(14 563)
-70%
|
(15 062)
-3%
|
(17 469)
-16%
|
(15 431)
+12%
|
(16 590)
-8%
|
(16 981)
-2%
|
(10 765)
+37%
|
(15 056)
-40%
|
(17 330)
-15%
|
(22 547)
-30%
|
(25 317)
-12%
|
(25 386)
0%
|
(30 963)
-22%
|
(24 629)
+20%
|
(24 229)
+2%
|
(30 635)
-26%
|
(28 924)
+6%
|
(23 388)
+19%
|
(31 278)
-34%
|
(23 960)
+23%
|
(23 657)
+1%
|
(29 181)
-23%
|
(20 759)
+29%
|
(29 036)
-40%
|
(26 943)
+7%
|
(33 741)
-25%
|
(35 962)
-7%
|
(40 576)
-13%
|
(31 414)
+23%
|
(11 881)
+62%
|
(13 890)
-17%
|
13 092
N/A
|
21 514
+64%
|
5 990
-72%
|
20 912
+249%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
18
|
12
|
(3)
|
3
|
(8)
|
7
|
72
|
126
|
200
|
225
|
326
|
287
|
230
|
441
|
276
|
254
|
243
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(406)
N/A
|
5 562
N/A
|
6 791
+22%
|
14 667
+116%
|
18 432
+26%
|
12 250
-34%
|
8 072
-34%
|
9 998
+24%
|
(16 978)
N/A
|
(1 657)
+90%
|
169
N/A
|
(20 567)
N/A
|
5 932
N/A
|
(11 896)
N/A
|
(26 097)
-119%
|
(5 385)
+79%
|
(11 455)
-113%
|
(2 391)
+79%
|
3 273
N/A
|
3 808
+16%
|
(315)
N/A
|
(597)
-89%
|
14 332
N/A
|
(1 462)
N/A
|
114
N/A
|
16 289
+14 156%
|
(1 577)
N/A
|
20 468
N/A
|
4 220
-79%
|
(10 502)
N/A
|
1 765
N/A
|
(7 795)
N/A
|
1 096
N/A
|
23 934
+2 083%
|
8 291
-65%
|
270
-97%
|
7 251
+2 584%
|
(12 170)
N/A
|
(16 482)
-35%
|
(7 103)
+57%
|
(16 474)
-132%
|
(14 855)
+10%
|
(9 179)
+38%
|
471
N/A
|
8 070
+1 615%
|
10 262
+27%
|
(13 698)
N/A
|
(35 915)
-162%
|
(6 417)
+82%
|
(30 509)
-375%
|
16 914
N/A
|
27 010
+60%
|
8 664
-68%
|
17 994
+108%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4 301
N/A
|
8 653
+101%
|
8 787
+2%
|
20 028
+128%
|
23 360
+17%
|
18 899
-19%
|
19 651
+4%
|
18 218
-7%
|
18 616
+2%
|
21 111
+13%
|
21 636
+2%
|
(2 066)
N/A
|
5 062
N/A
|
417
-92%
|
(10 371)
N/A
|
6 390
N/A
|
(1 963)
N/A
|
9 594
N/A
|
12 650
+32%
|
19 334
+53%
|
18 884
-2%
|
20 834
+10%
|
31 890
+53%
|
12 947
-59%
|
18 910
+46%
|
21 818
+15%
|
17 819
-18%
|
36 806
+107%
|
17 970
-51%
|
13 545
-25%
|
20 566
+52%
|
28 054
+36%
|
46 206
+65%
|
49 524
+7%
|
31 163
-37%
|
17 963
-42%
|
4 044
-77%
|
10 927
+170%
|
6 642
-39%
|
16 747
+152%
|
23 257
+39%
|
18 767
-19%
|
22 816
+22%
|
48 633
+113%
|
54 380
+12%
|
41 164
-24%
|
25 244
-39%
|
(23 698)
N/A
|
(13 174)
+44%
|
(21 716)
-65%
|
2 154
N/A
|
4 419
+105%
|
13 418
+204%
|
9 642
-28%
|
|