Binastra Corporation Berhad (KLSE: BNASTRA)
Malaysia
· Delayed Price · Currency is MYR 1.800
+0.070 (4.05%)
At close: Dec 20, 2024
KLSE: BNASTRA Cash Flow Statement
Financials in millions MYR. Fiscal year is February - January.
Millions MYR. Fiscal year is Feb - Jan.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Oct '24 Oct 31, 2024 | Jan '24 Jan 31, 2024 | Jan '23 Jan 31, 2023 | Jan '22 Jan 31, 2022 | Jan '21 Jan 31, 2021 | Jan '20 Jan 31, 2020 | 2019 - 2015 |
| Net Income | 80.54 | 40.77 | 16.52 | -8.13 | -8.08 | 14.27 | Upgrade
|
| Depreciation & Amortization | 6.51 | 1.78 | 0.48 | 0.79 | 1.01 | 0.76 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.04 | -0.04 | - | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | -1.97 | 1.49 | 1.56 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | 0.02 | -0.02 | Upgrade
|
| Provision & Write-off of Bad Debts | - | 0.08 | 0.11 | 0.18 | 0.01 | 1.09 | Upgrade
|
| Other Operating Activities | 8.95 | 2.46 | 2.96 | 14.2 | 4.39 | 14.59 | Upgrade
|
| Change in Accounts Receivable | -314.71 | -128.33 | -96.24 | -21.7 | 0.49 | -0.66 | Upgrade
|
| Change in Inventory | - | 0.05 | -0.02 | 0.01 | -0.02 | -0.04 | Upgrade
|
| Change in Accounts Payable | 175.21 | 58.47 | 61.96 | 15.83 | -0.55 | -0 | Upgrade
|
| Change in Unearned Revenue | 27.33 | 38.74 | 3.02 | 4.42 | 0.1 | 0 | Upgrade
|
| Change in Other Net Operating Assets | 3.32 | - | - | -3.06 | 14.46 | -4.44 | Upgrade
|
| Operating Cash Flow | -13.21 | 13.16 | -12.06 | -0.88 | 8.33 | 25.08 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | -66.77% | - | Upgrade
|
| Capital Expenditures | -42.25 | -10.13 | -0.13 | -0.02 | -0.07 | -0.25 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.16 | 0.16 | - | - | - | - | Upgrade
|
| Cash Acquisitions | - | - | - | - | 0.2 | - | Upgrade
|
| Divestitures | -0.18 | -0.18 | - | -0.16 | - | -23.85 | Upgrade
|
| Investment in Securities | - | - | - | - | 0.03 | - | Upgrade
|
| Other Investing Activities | -22.41 | -14.3 | -0.13 | 0.01 | 0.19 | 0.6 | Upgrade
|
| Investing Cash Flow | -64.68 | -24.45 | -0.26 | -0.17 | 0.35 | -23.51 | Upgrade
|
| Short-Term Debt Issued | - | 33.78 | - | - | - | - | Upgrade
|
| Total Debt Issued | 74.48 | 33.78 | - | - | - | - | Upgrade
|
| Short-Term Debt Repaid | - | -11.36 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -0.78 | -0.44 | -0.87 | -8.56 | -2.27 | Upgrade
|
| Total Debt Repaid | -93.71 | -12.15 | -0.44 | -0.87 | -8.56 | -2.27 | Upgrade
|
| Net Debt Issued (Repaid) | -19.23 | 21.64 | -0.44 | -0.87 | -8.56 | -2.27 | Upgrade
|
| Issuance of Common Stock | 106.16 | - | 19.4 | - | - | - | Upgrade
|
| Other Financing Activities | 1.96 | -0.33 | -1 | 2.76 | 2.47 | -0.02 | Upgrade
|
| Financing Cash Flow | 88.88 | 21.3 | 23.56 | 1.89 | -6.09 | -2.29 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | - | 0 | 0.01 | -0 | Upgrade
|
| Net Cash Flow | 11 | 10.01 | 11.23 | 0.84 | 2.6 | -0.72 | Upgrade
|
| Free Cash Flow | -55.46 | 3.03 | -12.2 | -0.9 | 8.26 | 24.82 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -66.72% | - | Upgrade
|
| Free Cash Flow Margin | -6.68% | 0.71% | -6.60% | -2.34% | 450.93% | 1282.23% | Upgrade
|
| Free Cash Flow Per Share | -0.07 | 0.00 | -0.03 | -0.00 | 0.03 | 0.09 | Upgrade
|
| Cash Interest Paid | 0.28 | 0.37 | 0.06 | 0.23 | 0.42 | 0.77 | Upgrade
|
| Cash Income Tax Paid | 5.4 | 11.99 | 4.16 | 0.41 | - | 0.03 | Upgrade
|
| Levered Free Cash Flow | -67.87 | -15.88 | -13.22 | 2.58 | 3.52 | -11.13 | Upgrade
|
| Unlevered Free Cash Flow | -66.89 | -15.67 | -13.19 | 2.66 | 3.52 | -10.71 | Upgrade
|
| Change in Net Working Capital | 99.25 | 41.87 | 28.27 | 1.27 | -5.37 | 20.72 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.