Tan Chong Motor Holdings Berhad (KLSE: TCHONG)
Malaysia
· Delayed Price · Currency is MYR 0.415
0.00 (0.00%)
At close: Dec 20, 2024
KLSE: TCHONG Cash Flow Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | -200.96 | -128.74 | -51.11 | -15.42 | -165.58 | 43.65 | Upgrade
|
| Depreciation & Amortization | 139.78 | 141.69 | 146.58 | 141.36 | 136.94 | 137.01 | Upgrade
|
| Other Amortization | 1.86 | 1.86 | 1.86 | 1.25 | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 2.4 | 2.4 | -12.19 | -6.08 | -4.96 | -7.45 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.49 | 0.49 | 0.01 | 3.8 | 8.73 | 10.17 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | - | 0 | Upgrade
|
| Loss (Gain) on Equity Investments | 3.53 | 3.53 | 0.74 | 1.51 | -0.95 | -2.32 | Upgrade
|
| Provision & Write-off of Bad Debts | -1.17 | -1.17 | -0.6 | -3.86 | 0.72 | -7.44 | Upgrade
|
| Other Operating Activities | 58.42 | -15.81 | 23.36 | -5.49 | -0.78 | -4.24 | Upgrade
|
| Change in Accounts Receivable | 0.57 | -2.34 | 15.93 | 25.65 | 152.54 | 36.71 | Upgrade
|
| Change in Inventory | 60.01 | -33.78 | 40.94 | -31.42 | 636.03 | -334.4 | Upgrade
|
| Change in Accounts Payable | -99 | -113.66 | -114.7 | -32.35 | -226.55 | -41.91 | Upgrade
|
| Change in Unearned Revenue | 11.23 | 2.13 | 6.88 | -9.2 | -5.3 | 21.9 | Upgrade
|
| Change in Other Net Operating Assets | -20.97 | 12.04 | 42.95 | 51.72 | 45.1 | 131.14 | Upgrade
|
| Operating Cash Flow | -33.84 | -121.4 | 102.38 | 123.18 | 587.29 | -23.87 | Upgrade
|
| Operating Cash Flow Growth | - | - | -16.89% | -79.03% | - | - | Upgrade
|
| Capital Expenditures | -106.08 | -118.58 | -59.77 | -120.54 | -128 | -240.41 | Upgrade
|
| Sale of Property, Plant & Equipment | 21.76 | 17.07 | 25.13 | 39.74 | 23.63 | 23.98 | Upgrade
|
| Sale (Purchase) of Intangibles | -33.51 | -73.82 | -0.32 | -7.57 | - | - | Upgrade
|
| Investment in Securities | -170.16 | -23.88 | 1.63 | 168.23 | -173.14 | 114.7 | Upgrade
|
| Other Investing Activities | 0.99 | 1.89 | 1.7 | - | 1.7 | 0.25 | Upgrade
|
| Investing Cash Flow | -287.01 | -197.33 | -30.22 | 79.86 | -275.81 | -101.49 | Upgrade
|
| Short-Term Debt Issued | - | 182.57 | 0.95 | 253.91 | 60.2 | 319.22 | Upgrade
|
| Long-Term Debt Issued | - | 150 | 300 | - | - | - | Upgrade
|
| Total Debt Issued | 318.99 | 332.57 | 300.95 | 253.91 | 60.2 | 319.22 | Upgrade
|
| Short-Term Debt Repaid | - | -66.83 | -293.65 | - | -149.89 | -8.93 | Upgrade
|
| Long-Term Debt Repaid | - | -22.74 | -24.28 | -525.73 | -21.67 | -271.26 | Upgrade
|
| Total Debt Repaid | -85.3 | -89.57 | -317.93 | -525.73 | -171.57 | -280.18 | Upgrade
|
| Net Debt Issued (Repaid) | 233.69 | 243 | -16.98 | -271.82 | -111.36 | 39.04 | Upgrade
|
| Repurchase of Common Stock | -0.17 | -0.34 | -0.05 | -0.04 | -0.5 | -0.08 | Upgrade
|
| Common Dividends Paid | -6.52 | -6.52 | -19.56 | -9.78 | -22.83 | -26.11 | Upgrade
|
| Other Financing Activities | 15.44 | 30.87 | 1.47 | 0.98 | -0.3 | -0.3 | Upgrade
|
| Financing Cash Flow | 242.44 | 267.01 | -35.13 | -280.65 | -135 | 12.55 | Upgrade
|
| Foreign Exchange Rate Adjustments | -21.35 | 5.14 | 6.64 | 10.14 | -2.31 | -1.53 | Upgrade
|
| Net Cash Flow | -99.77 | -46.58 | 43.67 | -67.48 | 174.18 | -114.33 | Upgrade
|
| Free Cash Flow | -139.92 | -239.98 | 42.62 | 2.64 | 459.29 | -264.29 | Upgrade
|
| Free Cash Flow Growth | - | - | 1511.76% | -99.42% | - | - | Upgrade
|
| Free Cash Flow Margin | -6.32% | -9.48% | 1.40% | 0.10% | 15.52% | -6.33% | Upgrade
|
| Free Cash Flow Per Share | -0.21 | -0.37 | 0.07 | 0.00 | 0.70 | -0.40 | Upgrade
|
| Cash Interest Paid | 61.67 | 54.06 | 43.05 | 53.89 | 58.93 | 78.78 | Upgrade
|
| Cash Income Tax Paid | 0.49 | 21.78 | 32.88 | 37.26 | 43.43 | 86.72 | Upgrade
|
| Levered Free Cash Flow | -107.3 | -316.4 | 40.75 | 1.97 | 561.58 | -371.09 | Upgrade
|
| Unlevered Free Cash Flow | -64.24 | -277.08 | 73.08 | 35.87 | 599.94 | -321.86 | Upgrade
|
| Change in Net Working Capital | 20.05 | 180.93 | 24.3 | 14.76 | -666.26 | 303.88 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.