3REN Berhad (KLSE:3REN)
Malaysia · Delayed Price · Currency is MYR 0.2600
+0.0050 (1.96%)
At close: Jul 15, 2025
3REN Berhad Cash Flow Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Net Income | 6.9 | 8.74 | 11.6 | 12.07 | 16.07 | 11.25 |
Depreciation & Amortization | 2.06 | 1.85 | 1.72 | 0.72 | 0.41 | 0.4 |
Other Amortization | 0.53 | 0.72 | 0.59 | 0.24 | 0.02 | - |
Loss (Gain) From Sale of Assets | - | - | -0 | -0.02 | 0.02 | - |
Asset Writedown & Restructuring Costs | - | - | - | - | 0.17 | - |
Loss (Gain) From Sale of Investments | -0.06 | - | 0.03 | 0.08 | -1.04 | - |
Stock-Based Compensation | 0.47 | 0.23 | - | - | - | - |
Provision & Write-off of Bad Debts | 0.08 | 0.13 | 0.29 | - | 0.04 | - |
Other Operating Activities | 2.8 | 3.27 | 2.39 | -0.55 | -3.2 | 1.32 |
Change in Accounts Receivable | -2.51 | -4.21 | -2.93 | -11.41 | -3.43 | -4.32 |
Change in Inventory | -0.41 | -3.25 | 1.59 | -1.87 | -0.18 | -0.83 |
Change in Accounts Payable | -1.65 | -0.03 | 0.34 | -1.26 | -0.02 | 1.33 |
Change in Unearned Revenue | 0.7 | 1.5 | -1.87 | 2.58 | 1.16 | -1.37 |
Change in Other Net Operating Assets | 0.18 | -0.76 | 0.01 | 0.61 | -1.36 | - |
Operating Cash Flow | 9.08 | 8.18 | 13.76 | 1.17 | 8.66 | 7.77 |
Operating Cash Flow Growth | - | -40.55% | 1072.16% | -86.44% | 11.44% | - |
Capital Expenditures | -0.88 | -0.89 | -1.37 | -9.03 | -6.27 | -0.63 |
Sale of Property, Plant & Equipment | - | - | 0 | - | - | - |
Cash Acquisitions | - | - | - | 0.11 | - | - |
Sale (Purchase) of Intangibles | -2.64 | -2.33 | -1.66 | -2.12 | -1.71 | - |
Investment in Securities | -0.07 | - | 0.32 | -0.43 | 0.37 | - |
Other Investing Activities | -4.02 | -4.49 | -0.62 | 0.06 | 1.03 | -0.25 |
Investing Cash Flow | -7.61 | -7.71 | -3.33 | -11.41 | -6.58 | -0.89 |
Short-Term Debt Issued | - | - | 0.11 | - | - | - |
Long-Term Debt Issued | - | - | - | 4.3 | 4.07 | 0.14 |
Total Debt Issued | - | - | 0.11 | 4.3 | 4.07 | 0.14 |
Short-Term Debt Repaid | - | -0.11 | - | - | - | - |
Long-Term Debt Repaid | - | -0.97 | -1.27 | -0.29 | -0.19 | -0.06 |
Total Debt Repaid | -1.07 | -1.08 | -1.27 | -0.29 | -0.19 | -0.06 |
Net Debt Issued (Repaid) | -1.07 | -1.08 | -1.16 | 4.01 | 3.88 | 0.08 |
Issuance of Common Stock | 30.8 | 30.8 | - | - | 0 | - |
Common Dividends Paid | -3.25 | - | -10 | -3 | -0.75 | - |
Other Financing Activities | -3.7 | -3.7 | - | - | - | - |
Financing Cash Flow | 22.79 | 26.03 | -11.16 | 1.01 | 3.13 | 6.18 |
Foreign Exchange Rate Adjustments | -0.12 | -0.16 | -0.04 | 0.03 | -0 | - |
Net Cash Flow | 24.13 | 26.32 | -0.78 | -9.2 | 5.2 | 13.06 |
Free Cash Flow | 8.2 | 7.29 | 12.38 | -7.86 | 2.39 | 7.13 |
Free Cash Flow Growth | - | -41.15% | - | - | -66.52% | - |
Free Cash Flow Margin | 7.97% | 7.05% | 13.05% | -7.59% | 3.22% | 11.32% |
Free Cash Flow Per Share | 0.01 | 0.01 | 0.02 | -0.01 | 0.00 | 0.01 |
Cash Interest Paid | 0.53 | 0.53 | 0.56 | 0.41 | 0.14 | 0.2 |
Cash Income Tax Paid | 2.29 | 2.26 | 0.85 | 2.54 | 3.44 | 1.95 |
Levered Free Cash Flow | -2.59 | -1.44 | 8.48 | -12.1 | -4.7 | - |
Unlevered Free Cash Flow | -2.26 | -1.11 | 8.83 | -11.85 | -4.61 | - |
Change in Net Working Capital | 7.55 | 7.91 | -0.22 | 10.88 | 7.01 | - |
Updated Feb 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.