BM GreenTech Berhad (KLSE:BMGREEN)
Malaysia · Delayed Price · Currency is MYR 1.400
-0.040 (-2.78%)
At close: Feb 27, 2026
BM GreenTech Berhad Cash Flow Statement
Financials in millions MYR. Fiscal year is April - March.
Millions MYR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 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 |
Net Income | 48.47 | 52.44 | 33.64 | 14.08 | 16.97 | 22.46 |
Depreciation & Amortization | 6.79 | 7.5 | 5.48 | 5.28 | 5.35 | 5.07 |
Loss (Gain) From Sale of Assets | -0.27 | -0.1 | -0.14 | -0.09 | -0.09 | -0.08 |
Asset Writedown & Restructuring Costs | 0.01 | 0.11 | 0 | 0.04 | 0.01 | 0.11 |
Loss (Gain) From Sale of Investments | -2.59 | -2.59 | 2.12 | 2.4 | 1.01 | -2.54 |
Loss (Gain) on Equity Investments | -0.75 | -0.18 | - | - | - | - |
Provision & Write-off of Bad Debts | 2.87 | -0.14 | 0.08 | 0.04 | 0.13 | 1.13 |
Other Operating Activities | -8.62 | -7.4 | 2.51 | -0.44 | -2.42 | 0.57 |
Change in Accounts Receivable | -21.8 | -9.67 | 3.68 | -32.32 | -20.44 | -1.92 |
Change in Inventory | -9.64 | 2.07 | -4.46 | -17.68 | -6.82 | -5.39 |
Change in Accounts Payable | 12.69 | 23.83 | 3.48 | 22.4 | -0.85 | 9.75 |
Change in Unearned Revenue | 36.38 | 9.6 | -5.85 | 18.73 | -16.61 | 22.73 |
Change in Other Net Operating Assets | 3.26 | -0.77 | -1.01 | 0.23 | 2.22 | -0.89 |
Operating Cash Flow | 66.78 | 74.72 | 39.53 | 12.68 | -21.51 | 51 |
Operating Cash Flow Growth | -32.47% | 89.02% | 211.83% | - | - | - |
Capital Expenditures | -3.13 | -3.06 | -2.04 | -1.23 | -1.76 | -5.98 |
Sale of Property, Plant & Equipment | 0.34 | 0.18 | 0.24 | 0.09 | 0.09 | 0.08 |
Cash Acquisitions | -23.1 | 11.14 | - | -8.83 | - | -2.46 |
Other Investing Activities | 9.57 | 7.38 | 1.08 | 0.96 | 1.1 | 1.37 |
Investing Cash Flow | -16.32 | 15.64 | -0.71 | -9.01 | -0.57 | -6.99 |
Short-Term Debt Repaid | - | -3.55 | - | - | - | -2.99 |
Long-Term Debt Repaid | - | -7.55 | -1.12 | -1.16 | -1.06 | -0.92 |
Total Debt Repaid | -11.94 | -11.1 | -1.12 | -1.16 | -1.06 | -3.91 |
Net Debt Issued (Repaid) | -11.94 | -11.1 | -1.12 | -1.16 | -1.06 | -3.91 |
Issuance of Common Stock | - | 0 | - | - | - | - |
Common Dividends Paid | -18.91 | -11.61 | -9.03 | -9.03 | -9.03 | -9.03 |
Other Financing Activities | 120.23 | 120.36 | -0.92 | -0.72 | -0.56 | -0.56 |
Financing Cash Flow | -32.54 | 97.65 | -11.07 | -10.9 | -10.66 | -13.49 |
Foreign Exchange Rate Adjustments | -4.25 | -2.68 | 0.31 | -0.23 | 0.1 | 0.74 |
Net Cash Flow | 13.68 | 185.34 | 28.05 | -7.47 | -32.64 | 31.26 |
Free Cash Flow | 63.65 | 71.66 | 37.5 | 11.45 | -23.27 | 45.02 |
Free Cash Flow Growth | -33.41% | 91.12% | 227.42% | - | - | - |
Free Cash Flow Margin | 10.84% | 12.76% | 8.52% | 3.03% | -7.32% | 18.97% |
Free Cash Flow Per Share | 0.09 | 0.12 | 0.07 | 0.02 | -0.04 | 0.09 |
Cash Interest Paid | 0.58 | 0.59 | 0.22 | 0.19 | 0.23 | 0.31 |
Cash Income Tax Paid | 22.68 | 27.16 | 10.8 | 7.01 | 9.52 | 10.57 |
Levered Free Cash Flow | 53.13 | 37.01 | 36.79 | 11.95 | -24.11 | 41.35 |
Unlevered Free Cash Flow | 53.72 | 37.47 | 36.98 | 12.07 | -23.96 | 41.55 |
Change in Working Capital | 20.89 | 25.07 | -4.16 | -8.64 | -42.49 | 24.27 |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.