MSM Malaysia Holdings Berhad (KLSE:MSM)
Malaysia flag Malaysia · Delayed Price · Currency is MYR
1.150
0.00 (0.00%)
At close: Mar 28, 2025

KLSE:MSM Cash Flow Statement

Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
31.25-49.88-178.71125.35-71.23
Upgrade
Depreciation & Amortization
83.2682.2882.0581.3879.06
Upgrade
Other Amortization
-0.380.751.462.48
Upgrade
Loss (Gain) From Sale of Assets
--8.38-1.93-7.190.38
Upgrade
Asset Writedown & Restructuring Costs
-0.60.22-13.77-9.85
Upgrade
Provision & Write-off of Bad Debts
--1.66-3.234.847.22
Upgrade
Other Operating Activities
46.1337.2222.585.12131.35
Upgrade
Change in Accounts Receivable
--108.3928.89-88.3651.98
Upgrade
Change in Inventory
-45.4759.97-176.9824.57
Upgrade
Change in Accounts Payable
--107.3216.36142.3835.56
Upgrade
Change in Other Net Operating Assets
65.21-1.282.08-8.715.03
Upgrade
Operating Cash Flow
225.85-110.9629.0263.61242.49
Upgrade
Operating Cash Flow Growth
---54.38%-73.77%-20.64%
Upgrade
Capital Expenditures
-45.12-56.4-51.02-41.77-22.27
Upgrade
Sale of Property, Plant & Equipment
-15.5211.990.91.17
Upgrade
Divestitures
--4.01181.11-
Upgrade
Sale (Purchase) of Intangibles
-1.16-0.63-1.45-1.76-0.6
Upgrade
Other Investing Activities
7.077.933.654.44.45
Upgrade
Investing Cash Flow
-39.21-33.58-32.82142.88-17.24
Upgrade
Short-Term Debt Issued
---2061.92
Upgrade
Long-Term Debt Issued
2,3661,9681,3131,1461,179
Upgrade
Total Debt Issued
2,3661,9681,3131,1661,241
Upgrade
Short-Term Debt Repaid
----67.23-84.92
Upgrade
Long-Term Debt Repaid
-2,603-1,719-1,228-1,271-1,304
Upgrade
Total Debt Repaid
-2,603-1,719-1,228-1,338-1,389
Upgrade
Net Debt Issued (Repaid)
-236.85248.8285.75-171.66-147.97
Upgrade
Common Dividends Paid
---21.09--
Upgrade
Other Financing Activities
-54.42-46.35-34.1-39.38-49.51
Upgrade
Financing Cash Flow
-291.27202.4730.56-211.04-197.49
Upgrade
Foreign Exchange Rate Adjustments
-0.06-0.57-0.562.7-0.8
Upgrade
Net Cash Flow
-104.6957.3626.19-1.8426.96
Upgrade
Free Cash Flow
180.73-167.37-2221.85220.22
Upgrade
Free Cash Flow Growth
----90.08%-21.39%
Upgrade
Free Cash Flow Margin
5.10%-5.41%-0.86%0.97%10.08%
Upgrade
Free Cash Flow Per Share
0.26-0.24-0.030.030.31
Upgrade
Cash Interest Paid
54.4246.3534.138.6851.09
Upgrade
Cash Income Tax Paid
30.6614.2123.7130.5432.93
Upgrade
Levered Free Cash Flow
186.46-184.3741.2771.75266.41
Upgrade
Unlevered Free Cash Flow
214.16-154.5261.2695.06289.4
Upgrade
Change in Net Working Capital
-107.05166.18-122.233.79-195.09
Upgrade
Updated Feb 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.