Mr D.I.Y. Group (M) Berhad (KLSE:MRDIY)
Malaysia flag Malaysia · Delayed Price · Currency is MYR
1.410
0.00 (0.00%)
At close: Mar 28, 2025

KLSE:MRDIY Cash Flow Statement

Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2016 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2019
Net Income
568.94560.68472.95431.83337.16
Upgrade
Depreciation & Amortization
329.49302.26264.91227.38172.08
Upgrade
Other Amortization
2.822.52.161.741.19
Upgrade
Loss (Gain) From Sale of Assets
--0.18-0.2-0.33-0.37
Upgrade
Asset Writedown & Restructuring Costs
-3.433.232.071.09
Upgrade
Loss (Gain) on Equity Investments
--3.63-4.03-2.12-1.92
Upgrade
Stock-Based Compensation
-1.322.996.791.21
Upgrade
Other Operating Activities
100.93106.284.1783.8577.13
Upgrade
Change in Accounts Receivable
-35.4227.25.67-28.24-5.95
Upgrade
Change in Inventory
-42.29-26-386.13-80.82-218.14
Upgrade
Change in Accounts Payable
8.07-1.89-2.758.6921.68
Upgrade
Operating Cash Flow
932.53971.89442.99650.83385.15
Upgrade
Operating Cash Flow Growth
-4.05%119.39%-31.94%68.98%-4.50%
Upgrade
Capital Expenditures
-144.08-228.82-214.36-145.24-119.92
Upgrade
Sale of Property, Plant & Equipment
2.381.813.052.070.92
Upgrade
Cash Acquisitions
-0.5----
Upgrade
Sale (Purchase) of Intangibles
-2.83-2.51-2.63-2.43-2.13
Upgrade
Investment in Securities
-29.62-22.4---
Upgrade
Other Investing Activities
8.576.214.072.123.62
Upgrade
Investing Cash Flow
-166.08-245.71-209.88-143.49-117.51
Upgrade
Short-Term Debt Issued
1383023050.67212.67
Upgrade
Total Debt Issued
1383023050.67212.67
Upgrade
Short-Term Debt Repaid
-200-150-110-92.33-188
Upgrade
Long-Term Debt Repaid
-205.78-188.54-159.55-128.76-491.03
Upgrade
Total Debt Repaid
-405.78-338.54-269.55-221.1-679.03
Upgrade
Net Debt Issued (Repaid)
-267.78-308.54-39.55-170.43-466.36
Upgrade
Issuance of Common Stock
21.4213.4110.996.36301.54
Upgrade
Common Dividends Paid
-397.03-264.25-204.24-172.63-95.82
Upgrade
Other Financing Activities
-77.25-69.04-61.87-59.58-67.6
Upgrade
Financing Cash Flow
-720.64-628.42-294.66-396.27-328.24
Upgrade
Foreign Exchange Rate Adjustments
-1.150.350.550.03-0.01
Upgrade
Net Cash Flow
44.6698.11-61.01111.11-60.6
Upgrade
Free Cash Flow
788.45743.07228.63505.59265.23
Upgrade
Free Cash Flow Growth
6.11%225.01%-54.78%90.62%-7.98%
Upgrade
Free Cash Flow Margin
16.95%17.05%5.74%14.99%10.36%
Upgrade
Free Cash Flow Per Share
0.080.080.020.050.10
Upgrade
Cash Interest Paid
77.2569.0461.8759.5867.9
Upgrade
Cash Income Tax Paid
206.01188.09171.29138.7120.77
Upgrade
Levered Free Cash Flow
564.63618.74136.39410.21186.07
Upgrade
Unlevered Free Cash Flow
613.84662.08175.4447.66228.77
Upgrade
Change in Net Working Capital
89.19-76.24314.8941.18143.38
Upgrade
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.