Madulsima Plantations PLC (COSE:MADU.N0000)

Madulsima Plantations Cash Flow Statement

Financials in millions LKR. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	96.85	243.74	-1,038	-203.49	-238.19
Depreciation & Amortization	183.71	180.98	178.56	160.28	157.46
Loss (Gain) From Sale of Assets	-91.52	-	-	-	-34.33
Asset Writedown & Restructuring Costs	-396.13	-351.04	-616.07	-294.52	-185.27
Other Operating Activities	412.13	701.54	1,735	1,184	244.39
Change in Accounts Receivable	-112.27	-36.25	-46.3	6.95	36.37
Change in Inventory	-70.42	47.53	-112.79	-121.13	48.98
Change in Accounts Payable	-31.17	105.13	35.38	29.08	8.73
Change in Other Net Operating Assets	8.26	-72.38	27.49	9.04	19.67
Operating Cash Flow	-0.56	819.26	163.48	770.31	57.83
Operating Cash Flow Growth	-	401.13%	-78.78%	1232.08%	-40.92%
Capital Expenditures	-292.61	-167.48	-170.85	-213.55	-227.63
Sale of Property, Plant & Equipment	99.83	-	-	-	45.74
Other Investing Activities	14.66	10.03	0.05	0.06	0.13
Investing Cash Flow	-178.12	-157.44	-170.81	-213.48	-181.77
Long-Term Debt Issued	-	5.19	-	204.44	548
Long-Term Debt Repaid	-30.55	-62.22	-53.17	-743.41	-500.46
Net Debt Issued (Repaid)	-30.55	-57.03	-53.17	-538.97	47.54
Other Financing Activities	0.25	-	-	-	1.18
Financing Cash Flow	-30.3	-57.03	-53.17	-538.97	48.72
Miscellaneous Cash Flow Adjustments	0	-	-	-	-
Net Cash Flow	-208.98	604.78	-60.5	17.86	-75.22
Free Cash Flow	-293.17	651.78	-7.37	556.76	-169.81
Free Cash Flow Margin	-6.71%	13.91%	-0.18%	13.34%	-5.48%
Free Cash Flow Per Share	-1.73	3.85	-0.04	3.29	-1.00
Cash Interest Paid	281.24	37.12	72.41	60.8	22.58
Levered Free Cash Flow	-423.64	97.04	-611.83	-260.75	-318.56
Unlevered Free Cash Flow	-107.45	441.53	-54.02	284.66	-141.55
Change in Working Capital	-205.6	44.04	-96.22	-76.06	113.76

Source: S&P Global Market Intelligence. Standard template. Financial Sources.