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	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	124.02	121.89	153.48	125.06	127.72	363.19
Depreciation & Amortization	228.05	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	-0.44	-0.44	0.01	0.03	0.01	-0
Asset Writedown & Restructuring Costs	-	-	-2.02	-	1.72	-
Loss (Gain) From Sale of Investments	-4.5	-6.22	-0.59	-7.79	0.01	8.06
Provision & Write-off of Bad Debts	-	-	0.01	-	-	0.39
Other Operating Activities	15.99	55.46	35.12	92.12	84.58	-219.48
Change in Accounts Receivable	-11.51	-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	22.12	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	309.31	352.48	445.31	361.16	419.1	374.07
Operating Cash Flow Growth	-22.91%	-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	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-30.04	-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	-18.16	-12.54	-9.56	-4.73	-1.5	-9.35
Investment in Securities	-14.96	-39.95	-5.19	-3.63	-97.54	-69.4
Other Investing Activities	571.73	716.54	541.59	48.59	17.44	13.91
Investing Cash Flow	509.54	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	Mar 31, 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	-32.58	-32.72	-38.61	-54.82	-52.3	-59.06
Financing Cash Flow	-373.1	-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	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Foreign Exchange Rate Adjustments	-0.11	-	-1.06	1.1	1.71	0.12
Miscellaneous Cash Flow Adjustments	-207.18	-540.37	-685.49	-506.42	-18.77	-
Net Cash Flow	238.47	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	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	279.27	316.3	389.79	355.91	387.63	361.2
Free Cash Flow Growth	-25.20%	-18.85%	9.52%	-8.19%	7.32%	14.30%
Free Cash Flow Margin	33.20%	38.37%	46.53%	46.22%	48.88%	49.13%
Free Cash Flow Per Share	0.61	0.69	0.85	0.77	0.84	0.79
Levered Free Cash Flow	217.5	262.21	326.64	440.01	109.2	308.46
Unlevered Free Cash Flow	243.27	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	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	32.58	32.72	38.61	54.82	52.3	59.06
Cash Income Tax Paid	17.19	19.16	50.56	21.8	40.17	59.01
Change in Working Capital	-55.28	-46.58	37.87	-68.7	-9.04	-8.39

Data Source: S&P Global Market Intelligence Last updated: Mar 31, 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 10, 2026

Data Sources Report a data error