Subur Tiasa Holdings Berhad (KLSE:SUBUR)
Malaysia
· Delayed Price · Currency is MYR 0.6300
+0.0050 (0.80%)
At close: May 8, 2025
KLSE:SUBUR Cash Flow Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Jul '21 Jul 31, 2021 | 2016 - 2020 |
| Net Income | 3.03 | -15.71 | 46.33 | 51.26 | 29.7 | Upgrade
|
| Depreciation & Amortization | 59.46 | 56.11 | 54.74 | 51.31 | 51.46 | Upgrade
|
| Other Amortization | 0.17 | - | - | 1.1 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.69 | -5.87 | -2.78 | -3.33 | -4.21 | Upgrade
|
| Asset Writedown & Restructuring Costs | -4.29 | -0.09 | 7.47 | 1.58 | -0.81 | Upgrade
|
| Loss (Gain) From Sale of Investments | 3.08 | -0.02 | 0.04 | 0.02 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 3.55 | 2.58 | 1.11 | -3.16 | - | Upgrade
|
| Other Operating Activities | 14.46 | -0.59 | 11.47 | 24.35 | 9.56 | Upgrade
|
| Change in Accounts Receivable | -9.51 | 11.66 | -13.67 | -11.35 | -23.58 | Upgrade
|
| Change in Inventory | 8.69 | 11.08 | -6.86 | 15.11 | 23.24 | Upgrade
|
| Change in Accounts Payable | -2.54 | 23.8 | -0.93 | -5.1 | 21.27 | Upgrade
|
| Operating Cash Flow | 74.42 | 82.95 | 96.92 | 121.78 | 106.64 | Upgrade
|
| Operating Cash Flow Growth | -10.27% | -14.42% | -20.41% | 14.20% | 127.83% | Upgrade
|
| Capital Expenditures | -6.73 | -52.41 | -79.19 | -41.18 | -32.63 | Upgrade
|
| Sale of Property, Plant & Equipment | 3.89 | 10.58 | 12.58 | 10.37 | 7.54 | Upgrade
|
| Divestitures | - | -0.02 | - | 0.18 | 1 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.05 | - | - | -0.04 | - | Upgrade
|
| Investment in Securities | 2.92 | -0.02 | -0.02 | -0.01 | - | Upgrade
|
| Other Investing Activities | 0.05 | 0.03 | 0.02 | 0.02 | 0.01 | Upgrade
|
| Investing Cash Flow | 0.05 | -41.84 | -66.6 | -30.69 | -24.07 | Upgrade
|
| Short-Term Debt Issued | - | 26.91 | 46.82 | - | - | Upgrade
|
| Long-Term Debt Issued | 7.4 | 28.32 | 31.23 | - | 12.84 | Upgrade
|
| Total Debt Issued | 7.4 | 55.22 | 78.05 | 9.06 | 12.84 | Upgrade
|
| Short-Term Debt Repaid | -30.43 | -35.1 | -34.55 | - | -40.99 | Upgrade
|
| Long-Term Debt Repaid | -47.75 | -48.9 | -49.39 | - | -31.92 | Upgrade
|
| Total Debt Repaid | -78.17 | -84 | -83.94 | -84.43 | -72.91 | Upgrade
|
| Net Debt Issued (Repaid) | -70.77 | -28.78 | -5.89 | -75.37 | -60.07 | Upgrade
|
| Issuance of Common Stock | 0.02 | 0.09 | - | 0.11 | 0.15 | Upgrade
|
| Other Financing Activities | -15.67 | -14.73 | -12.15 | -11.61 | -10.69 | Upgrade
|
| Financing Cash Flow | -86.42 | -43.42 | -18.04 | -86.88 | -70.61 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.01 | 0 | -0 | -0 | - | Upgrade
|
| Net Cash Flow | -11.96 | -2.31 | 12.28 | 4.21 | 11.96 | Upgrade
|
| Free Cash Flow | 67.7 | 30.53 | 17.73 | 80.6 | 74.01 | Upgrade
|
| Free Cash Flow Growth | 121.72% | 72.19% | -78.00% | 8.91% | 414.07% | Upgrade
|
| Free Cash Flow Margin | 15.75% | 6.57% | 3.03% | 18.82% | 19.67% | Upgrade
|
| Free Cash Flow Per Share | 0.36 | 0.16 | 0.09 | 0.43 | 0.39 | Upgrade
|
| Cash Interest Paid | 35.11 | 34.15 | 28.6 | 27.37 | 26.18 | Upgrade
|
| Cash Income Tax Paid | 5.09 | 6.3 | 18.05 | 6.45 | 4.88 | Upgrade
|
| Levered Free Cash Flow | 53.38 | 23.98 | 0.02 | - | 55.64 | Upgrade
|
| Unlevered Free Cash Flow | 72.01 | 40.03 | 13.01 | - | 67.87 | Upgrade
|
| Change in Net Working Capital | -0.89 | -37.87 | 15.76 | - | -21.83 | Upgrade
|
Updated Feb 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.