Mi Technovation Berhad (KLSE:MI)
Malaysia
· Delayed Price · Currency is MYR 1.840
-0.020 (-1.08%)
At close: Jun 13, 2025
Mi Technovation Berhad 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 | 58.87 | 68.07 | 55.11 | 68.86 | 61.85 | 54.01 | Upgrade
|
| Depreciation & Amortization | 25.84 | 25.42 | 25.19 | 25.17 | 16.95 | 7.48 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.02 | 0.02 | -1.48 | 0 | -0.12 | 0.22 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.99 | 0.99 | 1.33 | 0 | 1.73 | 0.07 | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.45 | - | - | 0.27 | 0.7 | -0.68 | Upgrade
|
| Loss (Gain) on Equity Investments | 0.1 | -0.68 | -0.31 | 2.22 | 0.85 | - | Upgrade
|
| Stock-Based Compensation | 0.7 | 0.71 | 1.95 | 3.62 | 0.36 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 1.61 | 1.41 | -0.2 | 0.16 | 0.65 | 0.18 | Upgrade
|
| Other Operating Activities | 11.64 | -0.8 | -23.28 | -6.31 | 4.79 | -0.95 | Upgrade
|
| Change in Accounts Receivable | -53.11 | -26.1 | 10.35 | 3.28 | -8.33 | -5.23 | Upgrade
|
| Change in Inventory | -32.8 | -27.77 | 12.99 | -35.11 | -9.53 | -21.99 | Upgrade
|
| Change in Accounts Payable | 2.77 | 7.28 | -6.17 | 14.4 | -19.93 | -3 | Upgrade
|
| Change in Unearned Revenue | 0.6 | -1.13 | 1.94 | 4.87 | -0.01 | 0.01 | Upgrade
|
| Operating Cash Flow | 17.66 | 47.41 | 77.41 | 81.44 | 49.96 | 30.11 | Upgrade
|
| Operating Cash Flow Growth | -78.54% | -38.76% | -4.95% | 63.02% | 65.91% | -6.39% | Upgrade
|
| Capital Expenditures | -31.58 | -22.9 | -8.59 | -11.67 | -47.27 | -39.62 | Upgrade
|
| Sale of Property, Plant & Equipment | 5.31 | 5.31 | 26.41 | 0.06 | 2.76 | 2.34 | Upgrade
|
| Cash Acquisitions | - | - | - | - | 32.95 | - | Upgrade
|
| Divestitures | - | - | 1.93 | - | - | 0.24 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.26 | -0.28 | -0.27 | -0.35 | -2.52 | -5.82 | Upgrade
|
| Investment in Securities | -80.85 | -73.41 | -14.54 | 15.28 | -19.87 | -13.31 | Upgrade
|
| Other Investing Activities | 11.35 | 13.06 | 11.47 | 3.95 | 2.81 | 3.51 | Upgrade
|
| Investing Cash Flow | -96.03 | -78.23 | 16.42 | 7.26 | -31.14 | -52.66 | Upgrade
|
| Long-Term Debt Issued | - | 25.68 | 52.61 | 31.45 | 42.44 | 3.93 | Upgrade
|
| Total Debt Issued | 28.45 | 25.68 | 52.61 | 31.45 | 42.44 | 3.93 | Upgrade
|
| Long-Term Debt Repaid | - | -32.67 | -104.96 | -54.79 | -12.75 | -3.76 | Upgrade
|
| Total Debt Repaid | -33.27 | -32.67 | -104.96 | -54.79 | -12.75 | -3.76 | Upgrade
|
| Net Debt Issued (Repaid) | -4.82 | -6.99 | -52.34 | -23.34 | 29.68 | 0.17 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 290.99 | - | Upgrade
|
| Repurchase of Common Stock | -5.94 | -1.96 | -6.33 | - | - | - | Upgrade
|
| Common Dividends Paid | -53.59 | -71.46 | -35.81 | -35.84 | -26.88 | -44.76 | Upgrade
|
| Other Financing Activities | -0.7 | -0.87 | -1.4 | -1.86 | 1.28 | -0.34 | Upgrade
|
| Financing Cash Flow | -65.05 | -81.28 | -95.89 | -61.04 | 295.07 | -44.93 | Upgrade
|
| Foreign Exchange Rate Adjustments | -25.21 | -18.25 | 6.39 | -3.81 | -0.66 | -0.54 | Upgrade
|
| Net Cash Flow | -168.63 | -130.35 | 4.33 | 23.85 | 313.23 | -68.02 | Upgrade
|
| Free Cash Flow | -13.92 | 24.51 | 68.82 | 69.77 | 2.68 | -9.51 | Upgrade
|
| Free Cash Flow Growth | - | -64.39% | -1.36% | 2499.33% | - | - | Upgrade
|
| Free Cash Flow Margin | -2.93% | 5.29% | 19.33% | 17.91% | 0.71% | -4.15% | Upgrade
|
| Free Cash Flow Per Share | -0.02 | 0.03 | 0.08 | 0.08 | 0.00 | -0.01 | Upgrade
|
| Cash Interest Paid | 0.7 | 0.87 | 1.53 | 1.86 | 0.7 | 0.33 | Upgrade
|
| Cash Income Tax Paid | 23.79 | 20.66 | 18.04 | 9.84 | 0.77 | 0.56 | Upgrade
|
| Levered Free Cash Flow | -31.66 | 21.07 | 72.6 | 60.83 | -75.83 | -31.63 | Upgrade
|
| Unlevered Free Cash Flow | -29.51 | 22.13 | 73.72 | 62.05 | -75.31 | -31.39 | Upgrade
|
| Change in Net Working Capital | 86.36 | 38.55 | -13.57 | 4.47 | 83.58 | 28.49 | Upgrade
|
Updated Feb 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.