Melstacorp PLC (COSE:MELS.N0000)
Sri Lanka · Delayed Price · Currency is LKR 161.00
+1.50 (0.94%)
At close: Sep 19, 2025
Melstacorp Cash Flow Statement
Financials in millions LKR. Fiscal year is April - March.
Millions LKR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2016 - 2020 |
Net Income | 18,601 | 17,094 | 9,595 | 17,222 | 10,969 | 4,933 | Upgrade |
Depreciation & Amortization | 10,671 | 10,762 | 8,812 | 9,556 | 7,715 | 7,451 | Upgrade |
Other Amortization | 80.8 | 80.8 | 0.26 | - | - | - | Upgrade |
Loss (Gain) From Sale of Assets | -245.53 | 44.51 | -124.61 | 70.17 | -28.9 | 10.42 | Upgrade |
Asset Writedown & Restructuring Costs | -851.92 | -820.2 | -852.94 | 660.49 | -494.61 | -835.69 | Upgrade |
Loss (Gain) From Sale of Investments | -140.35 | -105.72 | -23.39 | -545.17 | -408.21 | -65.07 | Upgrade |
Loss (Gain) on Equity Investments | -1,690 | -1,418 | -984.65 | -1,116 | -441.98 | -421.89 | Upgrade |
Provision & Write-off of Bad Debts | -1,022 | -1,022 | 2,031 | 1,102 | 85.9 | 524.69 | Upgrade |
Other Operating Activities | 5,900 | 5,004 | 2,202 | 3,962 | 7,522 | 404.35 | Upgrade |
Change in Accounts Receivable | 5,064 | -891.59 | -4,002 | -3,079 | -4,808 | 517.08 | Upgrade |
Change in Inventory | -3,412 | -420.76 | 1,432 | -5,414 | -316.41 | 574 | Upgrade |
Change in Accounts Payable | -2,089 | 469.01 | 6,500 | -4,312 | 18,444 | 3,316 | Upgrade |
Change in Other Net Operating Assets | 1,764 | 1,402 | -1,386 | 2.89 | 1,497 | 217.91 | Upgrade |
Operating Cash Flow | 32,874 | 30,229 | 20,355 | 18,110 | 39,735 | 16,626 | Upgrade |
Operating Cash Flow Growth | 36.57% | 48.51% | 12.39% | -54.42% | 139.00% | 116.38% | Upgrade |
Capital Expenditures | -4,690 | -4,483 | -6,130 | -3,767 | -2,100 | -3,306 | Upgrade |
Sale of Property, Plant & Equipment | 947.84 | 606.08 | 215.94 | 1,919 | 122.91 | 183.53 | Upgrade |
Cash Acquisitions | - | - | -4,925 | -2,156 | -852.5 | - | Upgrade |
Divestitures | -64.34 | -56.22 | 23.48 | 6.14 | - | 47.14 | Upgrade |
Sale (Purchase) of Intangibles | -53.09 | -40.48 | -37.07 | -177.87 | -76.46 | -11 | Upgrade |
Sale (Purchase) of Real Estate | -245.05 | -33.4 | -295.95 | -14.41 | -250.23 | - | Upgrade |
Investment in Securities | -6,971 | -4,908 | 1,470 | -2,554 | -11,410 | -4,146 | Upgrade |
Other Investing Activities | 3,509 | 3,623 | 4,954 | 5,591 | 2,445 | 1,813 | Upgrade |
Investing Cash Flow | -7,566 | -5,292 | -4,726 | -1,153 | -12,122 | -5,420 | Upgrade |
Long-Term Debt Issued | - | 20,684 | 2,406 | 540.67 | 1,473 | 2,415 | Upgrade |
Total Debt Issued | 21,488 | 20,684 | 2,406 | 540.67 | 1,473 | 2,415 | Upgrade |
Short-Term Debt Repaid | - | -98.28 | -140.63 | -130.41 | -96.06 | -71.99 | Upgrade |
Long-Term Debt Repaid | - | -25,440 | -11,075 | -13,534 | -5,783 | -2,377 | Upgrade |
Total Debt Repaid | -25,954 | -25,539 | -11,216 | -13,664 | -5,879 | -2,449 | Upgrade |
Net Debt Issued (Repaid) | -4,465 | -4,855 | -8,810 | -13,123 | -4,407 | -33.64 | Upgrade |
Repurchase of Common Stock | - | - | - | - | -0.06 | - | Upgrade |
Common Dividends Paid | -8,857 | -8,857 | -10,465 | -7,866 | -6,351 | -2,913 | Upgrade |
Other Financing Activities | -2,704 | -3,031 | -3,449 | -3,042 | -2,112 | -1,413 | Upgrade |
Financing Cash Flow | -16,026 | -16,743 | -22,724 | -24,032 | -12,870 | -4,360 | Upgrade |
Foreign Exchange Rate Adjustments | 23.95 | 157.17 | -60.22 | -1,014 | 1,517 | 101.72 | Upgrade |
Miscellaneous Cash Flow Adjustments | 0 | - | - | - | - | - | Upgrade |
Net Cash Flow | 9,306 | 8,351 | -7,155 | -8,089 | 16,260 | 6,947 | Upgrade |
Free Cash Flow | 28,184 | 25,746 | 14,225 | 14,343 | 37,635 | 13,320 | Upgrade |
Free Cash Flow Growth | 55.75% | 80.99% | -0.82% | -61.89% | 182.55% | - | Upgrade |
Free Cash Flow Margin | 16.50% | 7.31% | 4.67% | 8.05% | 35.48% | 17.15% | Upgrade |
Free Cash Flow Per Share | 24.19 | 22.09 | 12.21 | 12.31 | 32.29 | 11.43 | Upgrade |
Cash Interest Paid | 6,400 | 7,326 | 11,132 | 11,178 | 3,227 | 3,768 | Upgrade |
Cash Income Tax Paid | 16,018 | 16,082 | 17,652 | 19,510 | 8,358 | 3,579 | Upgrade |
Levered Free Cash Flow | 28,820 | 28,239 | 22,192 | 14,629 | 31,646 | 14,033 | Upgrade |
Unlevered Free Cash Flow | 34,447 | 33,111 | 29,422 | 23,243 | 34,798 | 16,849 | Upgrade |
Change in Working Capital | 1,326 | 558.48 | 2,543 | -12,803 | 14,817 | 4,625 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.