Evergreen Fibreboard Berhad (KLSE:EVERGRN)
Malaysia
· Delayed Price · Currency is MYR 0.2000
0.00 (0.00%)
At close: May 27, 2025
KLSE:EVERGRN Cash Flow Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | -3.41 | 2.04 | -37.28 | -26.08 | 34.37 | -102.78 | Upgrade
|
| Depreciation & Amortization | 60.38 | 60.47 | 62.6 | 72.24 | 68.82 | 76.06 | Upgrade
|
| Other Amortization | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.14 | -0.15 | 0.2 | 4.87 | -0.18 | 0.3 | Upgrade
|
| Asset Writedown & Restructuring Costs | -0.76 | -0.76 | 0.68 | 40.79 | 0.53 | 53.9 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | -0 | 0.03 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.17 | 0.17 | 0.23 | 0.84 | 0.68 | 7.62 | Upgrade
|
| Other Operating Activities | 0.76 | -1.12 | -1.42 | 15.9 | -5.74 | 43.29 | Upgrade
|
| Change in Accounts Receivable | -7.46 | 23.98 | -42.6 | 46.48 | -46.13 | -6.26 | Upgrade
|
| Change in Inventory | 14.78 | -28.35 | 34.15 | -20.94 | -19.02 | -4.06 | Upgrade
|
| Change in Accounts Payable | -28.41 | -37.86 | 68.38 | -51.69 | 49.27 | -2.91 | Upgrade
|
| Operating Cash Flow | 35.91 | 18.44 | 84.96 | 82.4 | 82.6 | 65.19 | Upgrade
|
| Operating Cash Flow Growth | -22.47% | -78.30% | 3.10% | -0.24% | 26.71% | 91.52% | Upgrade
|
| Capital Expenditures | -91.74 | -87.18 | -16.48 | -29.95 | -23.51 | -38.12 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.48 | 1.02 | 0.64 | 2.54 | 1.44 | 1.03 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -33.23 | Upgrade
|
| Divestitures | - | - | - | -0.12 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.19 | -0.19 | - | -0.04 | -0.01 | -0.01 | Upgrade
|
| Investment in Securities | - | - | - | 9.42 | -0.17 | -0.25 | Upgrade
|
| Other Investing Activities | 5.49 | 5.94 | 0.02 | 2.04 | 1.12 | 1.31 | Upgrade
|
| Investing Cash Flow | -85.97 | -80.4 | -15.82 | -16.1 | -21.14 | -69.27 | Upgrade
|
| Short-Term Debt Issued | - | 153.8 | 125.79 | 99.55 | 108.77 | 172.87 | Upgrade
|
| Long-Term Debt Issued | - | 4 | - | 1.36 | - | - | Upgrade
|
| Total Debt Issued | 178.61 | 157.8 | 125.79 | 100.91 | 108.77 | 172.87 | Upgrade
|
| Short-Term Debt Repaid | - | -125.79 | -99.55 | -108.88 | -169.81 | -126.45 | Upgrade
|
| Long-Term Debt Repaid | - | -18.15 | -21.88 | -23.65 | -21.95 | -23.94 | Upgrade
|
| Total Debt Repaid | -142.05 | -143.94 | -121.43 | -132.52 | -191.76 | -150.39 | Upgrade
|
| Net Debt Issued (Repaid) | 36.56 | 13.86 | 4.35 | -31.61 | -82.98 | 22.48 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -0.6 | - | - | Upgrade
|
| Common Dividends Paid | - | - | - | -12.67 | - | - | Upgrade
|
| Financing Cash Flow | 36.56 | 13.86 | 4.35 | -44.89 | -82.98 | 22.48 | Upgrade
|
| Foreign Exchange Rate Adjustments | -3.96 | -3.96 | 2.09 | 2.81 | 0.69 | -0.94 | Upgrade
|
| Net Cash Flow | -17.46 | -52.07 | 75.58 | 24.23 | -20.83 | 17.46 | Upgrade
|
| Free Cash Flow | -55.83 | -68.74 | 68.48 | 52.45 | 59.09 | 27.06 | Upgrade
|
| Free Cash Flow Growth | - | - | 30.56% | -11.23% | 118.34% | - | Upgrade
|
| Free Cash Flow Margin | -5.65% | -7.17% | 7.77% | 4.76% | 6.32% | 3.15% | Upgrade
|
| Free Cash Flow Per Share | -0.07 | -0.08 | 0.08 | 0.06 | 0.07 | 0.03 | Upgrade
|
| Cash Interest Paid | 7.8 | 7.8 | 7.47 | 5.9 | 6.21 | 7.13 | Upgrade
|
| Cash Income Tax Paid | 9.27 | 9.27 | 24.72 | 15.21 | 6.11 | 4.88 | Upgrade
|
| Levered Free Cash Flow | -50.72 | -61.18 | 85.16 | 63 | 57.26 | 35.25 | Upgrade
|
| Unlevered Free Cash Flow | -45.89 | -56.3 | 89.83 | 66.69 | 61.14 | 39.71 | Upgrade
|
| Change in Net Working Capital | 20.42 | 39.66 | -55.86 | -11.21 | 7.36 | -38.99 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.