MRC Allied Cash Flow Statement

Financials in millions PHP. Fiscal year is January - December.

Millions PHP. 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	-67.72	-65.33	-7.42	-54.54	28.15	167.83
Depreciation & Amortization	3.26	2.73	3.28	2.05	1.59	2.19
Asset Writedown & Restructuring Costs	-22.4	-22.4	-16.67	-101.35	-83.38	-220.65
Other Operating Activities	71.62	72.15	9.89	138.37	34.7	30.93
Change in Accounts Receivable	-	-	-	0.2	0.16	-0.2
Change in Accounts Payable	2.02	1.58	-0.36	4.01	1.11	0.8
Change in Other Net Operating Assets	0.52	0.53	0.85	-4.46	-0.06	-0.22
Operating Cash Flow	-12.7	-10.74	-10.44	-15.72	-17.72	-19.33
Operating Cash Flow Growth	-	-	-	-	-	-
Capital Expenditures	-	-	-	-	-	-1.66
Other Investing Activities	-	-	67	-	-	-
Investing Cash Flow	-100	-	67	-	-	-1.66
Short-Term Debt Issued	-	-	10.78	16.46	17.86	20.46
Total Debt Issued	-2.55	-	10.78	16.46	17.86	20.46
Short-Term Debt Repaid	-	-319.81	-67.21	-0.61	-0.51	-0.29
Total Debt Repaid	-530.04	-319.81	-67.21	-0.61	-0.51	-0.29
Net Debt Issued (Repaid)	-532.6	-319.81	-56.43	15.85	17.35	20.17
Issuance of Common Stock	648.33	333.33	-	-	-	-
Other Financing Activities	-2.5	-2.5	-	-	-	-
Financing Cash Flow	113.24	11.02	-56.43	15.85	17.35	20.17
Net Cash Flow	0.54	0.28	0.14	0.13	-0.36	-0.82
Free Cash Flow	-12.7	-10.74	-10.44	-15.72	-17.72	-20.99
Free Cash Flow Growth	-	-	-	-	-	-
Free Cash Flow Margin	-	-	-	-3181.81%	-775.53%	-848.21%
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.02	-0.02	-0.03
Levered Free Cash Flow	-3.1	-288.12	217.8	606.73	-468.59	3.08
Unlevered Free Cash Flow	20.34	-264.68	245.64	630.38	-466.55	5.21
Cash Interest Paid	-	-	0.06	0.41	0.23	0.16
Cash Income Tax Paid	0.12	0.12	0.17	0.1	0.01	0.02
Change in Working Capital	2.54	2.11	0.49	-0.26	1.22	0.37