Bintulu Port Holdings Berhad (KLSE:BIPORT)

KLSE:BIPORT Cash Flow Statement

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

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	118.94	121.89	153.48	125.06	127.72	363.19
Depreciation & Amortization	228.85	226.9	219.85	218.67	212.43	228.57
Other Amortization	1.47	1.47	1.56	1.78	1.67	1.73
Loss (Gain) From Sale of Assets	-0.43	-0.44	0.01	0.03	0.01	-0
Asset Writedown & Restructuring Costs	-	-	-2.02	-	1.72	-
Loss (Gain) From Sale of Investments	-0.84	-6.22	-0.59	-7.79	0.01	8.06
Provision & Write-off of Bad Debts	-	-	0.01	-	-	0.39
Other Operating Activities	16.28	55.46	35.12	92.12	84.58	-219.48
Change in Accounts Receivable	28.96	-9.74	-8	-0.76	-4.47	-4.18
Change in Inventory	-0.55	-0.55	-0.45	-0.1	-0.04	0.08
Change in Accounts Payable	2.01	29.06	17.43	-13.6	8.73	-1.01
Change in Other Net Operating Assets	-65.35	-65.35	28.89	-54.25	-13.26	-3.28
Operating Cash Flow	329.33	352.48	445.31	361.16	419.1	374.07
Operating Cash Flow Growth	-16.12%	-20.85%	23.30%	-13.83%	12.04%	14.57%

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-27.99	-36.18	-55.52	-5.25	-31.47	-12.87
Sale of Property, Plant & Equipment	0.98	0.98	0.01	0.03	0.27	0.01
Sale (Purchase) of Intangibles	-23.79	-12.54	-9.56	-4.73	-1.5	-9.35
Investment in Securities	5.02	-39.95	-5.19	-3.63	-97.54	-69.4
Other Investing Activities	570.64	716.54	541.59	48.59	17.44	13.91
Investing Cash Flow	524.86	628.85	471.33	35.01	-112.8	-77.7

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Long-Term Debt Issued	-	-	46	-	-	-
Long-Term Debt Repaid	-	-271.52	-268.68	-210.89	-178.42	-163.72
Net Debt Issued (Repaid)	-271.52	-271.52	-222.68	-210.89	-178.42	-163.72
Common Dividends Paid	-69	-69	-59.8	-55.2	-64.4	-50.6
Other Financing Activities	-29.83	-32.72	-38.61	-54.82	-52.3	-59.06
Financing Cash Flow	-370.35	-373.25	-321.08	-320.91	-295.12	-273.38

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Foreign Exchange Rate Adjustments	-0.1	-	-1.06	1.1	1.71	0.12
Miscellaneous Cash Flow Adjustments	-95.43	-540.37	-685.49	-506.42	-18.77	-
Net Cash Flow	388.32	67.71	-90.99	-430.07	-5.88	23.11

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	301.34	316.3	389.79	355.91	387.63	361.2
Free Cash Flow Growth	-17.03%	-18.85%	9.52%	-8.19%	7.32%	14.30%
Free Cash Flow Margin	34.97%	38.37%	46.53%	46.22%	48.88%	49.13%
Free Cash Flow Per Share	0.66	0.69	0.85	0.77	0.84	0.79
Levered Free Cash Flow	238.67	262.21	326.64	440.01	109.2	308.46
Unlevered Free Cash Flow	264.16	288.33	356.23	471.49	140.7	339.95

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	29.83	32.72	38.61	54.82	52.3	59.06
Cash Income Tax Paid	17.59	19.16	50.56	21.8	40.17	59.01
Change in Working Capital	-34.94	-46.58	37.87	-68.7	-9.04	-8.39

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 27, 2026

Data Sources Report a data error