Eco-Shop Marketing Berhad (KLSE:ECOSHOP)
Malaysia · Delayed Price · Currency is MYR 1.430
0.00 (0.00%)
At close: Oct 9, 2026
Eco-Shop Marketing Berhad Cash Flow Statement
Financials in millions MYR. Fiscal year is June - May.
Millions MYR. Fiscal year is Jun - May.
Operating Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Net Income | 264.56 | 205.03 | 177.28 | 105.07 | 27.09 |
Depreciation & Amortization | 142.77 | 122.02 | 102.19 | 93.98 | 89.26 |
Other Amortization | 2.44 | 1.92 | 1.28 | 1.05 | 0.78 |
Loss (Gain) From Sale of Assets | 0.36 | 0.25 | -0.3 | -2.47 | -0.48 |
Asset Writedown & Restructuring Costs | 5.56 | 4.89 | 3.62 | 4.42 | 1.01 |
Loss (Gain) on Equity Investments | -0.41 | -0.05 | 0.81 | 0.33 | -0.29 |
Stock-Based Compensation | 11.19 | 2.47 | 1.13 | 3.46 | - |
Other Operating Activities | -23.32 | 4.11 | 8.82 | 15.04 | -4.02 |
Change in Accounts Receivable | 21.98 | -32.22 | -28.12 | 7.92 | -3.78 |
Change in Inventory | 22.36 | -59.96 | -107.73 | -24.96 | 36.14 |
Change in Accounts Payable | 24.39 | 67.47 | 9.48 | 43.57 | -13.71 |
Change in Other Net Operating Assets | 0.15 | 1.13 | 0.39 | -0.58 | - |
Operating Cash Flow | 472.02 | 317.06 | 168.86 | 246.83 | 132 |
Operating Cash Flow Growth | 48.88% | 87.77% | -31.59% | 87.00% | - |
Investing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Capital Expenditures | -137.72 | -108.88 | -77.67 | -50.42 | -103.35 |
Sale of Property, Plant & Equipment | 0.19 | 1.05 | 0.69 | 10.79 | 1 |
Divestitures | - | - | - | 6.22 | - |
Sale (Purchase) of Intangibles | -3.26 | -7.72 | -4.88 | -2.68 | -4.43 |
Sale (Purchase) of Real Estate | -70.06 | -96.74 | - | - | - |
Investment in Securities | -1,100 | -365 | - | 0.84 | 0.75 |
Other Investing Activities | 1,177 | 59.93 | -38 | -7 | 0.12 |
Investing Cash Flow | -133.63 | -517.35 | -119.86 | -42.25 | -105.9 |
Financing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Short-Term Debt Issued | - | 96.89 | 27 | - | 30.09 |
Long-Term Debt Issued | - | - | 100 | - | 20 |
Total Debt Issued | - | 96.89 | 127 | - | 50.09 |
Short-Term Debt Repaid | -78.89 | - | - | -104.89 | - |
Long-Term Debt Repaid | -113.92 | -161.37 | -58.17 | -53.87 | -49.13 |
Lease Payments | -68.92 | -59.15 | -51.5 | -47.2 | -44.69 |
Total Debt Repaid | -192.81 | -161.37 | -58.17 | -158.75 | -49.13 |
Net Debt Issued (Repaid) | -192.81 | -64.48 | 68.83 | -158.75 | 0.96 |
Issuance of Common Stock | 10.93 | 392.11 | - | - | - |
Common Dividends Paid | -146.67 | -150.44 | -150 | -6.26 | - |
Other Financing Activities | - | -11.25 | - | - | - |
Financing Cash Flow | -328.55 | 165.94 | -81.17 | -165.01 | 0.96 |
Net Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Foreign Exchange Rate Adjustments | - | - | - | -0.12 | 0.01 |
Net Cash Flow | 9.85 | -34.35 | -32.17 | 39.45 | 27.06 |
Free Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Free Cash Flow | 334.3 | 208.18 | 91.19 | 196.41 | 28.65 |
Free Cash Flow Growth | 60.58% | 128.29% | -53.57% | 585.50% | - |
Free Cash Flow Margin | 11.46% | 7.47% | 3.79% | 9.87% | 1.82% |
Free Cash Flow Per Share | 0.06 | 0.04 | 0.02 | 0.04 | 0.01 |
Levered Free Cash Flow | 295.51 | 172.24 | 61.39 | 195.9 | - |
Unlevered Free Cash Flow | 314.33 | 190.57 | 74.98 | 207.47 | - |
Free Cash Flow After Leases | 265.38 | 149.03 | 39.69 | 149.21 | -16.04 |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Cash Interest Paid | 30.12 | 29.33 | 21.74 | 18.52 | 17.86 |
Cash Income Tax Paid | 97.12 | 71.87 | 56.72 | 24.67 | 22.28 |
Change in Working Capital | 68.87 | -23.58 | -125.98 | 25.96 | 18.65 |