Warisan TC Holdings Berhad (KLSE:WARISAN)
Malaysia · Delayed Price · Currency is MYR 0.6600
0.00 (0.00%)
At close: May 29, 2026
KLSE:WARISAN Cash Flow Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | -50.61 | -53.23 | -14.27 | -1.77 | -11.54 | -32.45 |
Depreciation & Amortization | 47.47 | 46.84 | 43.52 | 40.04 | 42.86 | 44.18 |
Other Amortization | - | - | 0.54 | 0.56 | 0.21 | 0.63 |
Loss (Gain) From Sale of Assets | -13.12 | -10.52 | -10.15 | -8.53 | -7.47 | -6.6 |
Asset Writedown & Restructuring Costs | 0.13 | 0.13 | -1.65 | 0.11 | 0.3 | 1.77 |
Loss (Gain) on Equity Investments | - | - | -3.41 | -6.82 | -4.27 | 4.07 |
Provision & Write-off of Bad Debts | - | - | -3.55 | -1.11 | 4.69 | 1.26 |
Other Operating Activities | 9.88 | 9.95 | -5.31 | -0.04 | -8.46 | 11.31 |
Change in Accounts Receivable | - | - | -8.87 | -18.41 | -16.69 | -11.71 |
Change in Inventory | - | - | -103.31 | -21.82 | 3.99 | -23.18 |
Change in Accounts Payable | - | - | 89.86 | 32.04 | -6.15 | -5.8 |
Change in Other Net Operating Assets | 37.61 | 21.72 | - | - | - | - |
Operating Cash Flow | 31.37 | 14.88 | -16.6 | 14.25 | -2.55 | -16.52 |
Operating Cash Flow Growth | 29.61% | - | - | - | - | - |
Capital Expenditures | -15.16 | -16.66 | -15.82 | -12.04 | -1.93 | -1.28 |
Sale of Property, Plant & Equipment | 34.48 | 0.27 | 0.33 | 0.48 | 0.84 | 0.77 |
Cash Acquisitions | - | - | - | - | - | -0.03 |
Sale (Purchase) of Intangibles | -0.6 | -0.64 | -0.53 | -0.83 | -0.64 | -0.47 |
Investment in Securities | - | -0.22 | -1.04 | -6.03 | -0.61 | -0.18 |
Other Investing Activities | 1.77 | 1.57 | 16.06 | 7.5 | 4.11 | -20.39 |
Investing Cash Flow | 20.49 | -15.68 | -0.99 | -10.91 | 1.78 | -21.58 |
Short-Term Debt Issued | - | 453.01 | 453.75 | 415.53 | 368.38 | 329.86 |
Long-Term Debt Issued | - | 12.34 | 40 | - | - | 4.55 |
Total Debt Issued | 438.5 | 465.35 | 493.75 | 415.53 | 368.38 | 334.41 |
Short-Term Debt Repaid | - | -426.77 | -460.26 | -389.66 | -362.78 | -309.54 |
Long-Term Debt Repaid | - | -14.59 | -11.16 | -8.9 | -12.84 | -16.33 |
Total Debt Repaid | -446.18 | -441.36 | -471.42 | -398.56 | -375.62 | -325.87 |
Net Debt Issued (Repaid) | -7.67 | 23.99 | 22.33 | 16.97 | -7.24 | 8.54 |
Other Financing Activities | -18.5 | -18.37 | -13.25 | -11.13 | -7.23 | -6.52 |
Financing Cash Flow | -22.17 | 5.63 | 9.08 | 5.84 | -14.47 | 2.02 |
Foreign Exchange Rate Adjustments | 0.01 | -0.08 | 0.45 | -0.09 | -0.01 | 1.03 |
Net Cash Flow | 29.69 | 4.74 | -8.06 | 9.09 | -15.25 | -35.05 |
Free Cash Flow | 16.21 | -1.78 | -32.42 | 2.21 | -4.47 | -17.8 |
Free Cash Flow Growth | 85.17% | - | - | - | - | - |
Free Cash Flow Margin | 2.61% | -0.30% | -6.54% | 0.49% | -0.93% | -4.92% |
Free Cash Flow Per Share | 0.25 | -0.03 | -0.50 | 0.03 | -0.07 | -0.27 |
Cash Interest Paid | 15.23 | 15.23 | 13.25 | 10.4 | 7.23 | 6.52 |
Cash Income Tax Paid | 5.73 | 5.73 | 5.37 | -0.48 | 5.86 | 6.72 |
Levered Free Cash Flow | 43.7 | -9.61 | 1.8 | 16.06 | 13.19 | -7.41 |
Unlevered Free Cash Flow | 53.67 | 0.36 | 10.5 | 22.69 | 17.85 | -3.23 |
Change in Working Capital | 37.61 | 21.72 | -22.33 | -8.18 | -18.86 | -40.69 |