Mercury Industries Berhad (KLSE:MERCURY)
Malaysia
· Delayed Price · Currency is MYR 0.600
0.00 (0.00%)
At close: Mar 6, 2026
Mercury Industries Berhad Cash Flow Statement
Financials in millions MYR. Fiscal year is July - June.
Millions MYR. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 8.3 | 4.76 | -7.37 | -1.91 | -7.15 | -23.49 | Upgrade
|
| Depreciation & Amortization | 0.04 | 0.04 | 0.07 | 0.09 | 0.64 | 1.24 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -0.05 | -0.07 | -0.09 | -0.08 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | -0.49 | -0.2 | 3.25 | - | 0.15 | 0 | Upgrade
|
| Loss (Gain) From Sale of Investments | -13.98 | -13.94 | 0.79 | -0.02 | 0.56 | -0.02 | Upgrade
|
| Provision & Write-off of Bad Debts | 1.28 | - | - | - | 0.52 | 1.84 | Upgrade
|
| Other Operating Activities | 10.5 | 9.42 | -3.15 | -0.34 | 2.27 | -5.53 | Upgrade
|
| Change in Accounts Receivable | 12.37 | 17.5 | -0.06 | -3.79 | -5.28 | 22.64 | Upgrade
|
| Change in Inventory | -13.87 | 1.57 | -10.84 | -5.22 | - | - | Upgrade
|
| Change in Accounts Payable | 8.57 | -10.48 | 10.2 | 0.87 | 0.21 | 1.57 | Upgrade
|
| Change in Other Net Operating Assets | -21.35 | -10.6 | 1.34 | 4.19 | -0.05 | 0.24 | Upgrade
|
| Operating Cash Flow | -8.62 | -1.98 | -5.85 | -6.23 | -8.21 | -1.51 | Upgrade
|
| Capital Expenditures | -0.91 | -0.02 | -0.03 | -0.01 | - | -0 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 0.05 | 0.07 | 0.09 | 0.08 | - | Upgrade
|
| Sale (Purchase) of Real Estate | -0.38 | -0.38 | - | - | - | - | Upgrade
|
| Other Investing Activities | - | - | - | - | - | 0 | Upgrade
|
| Investing Cash Flow | -1.3 | -0.36 | 0.04 | 0.08 | 0.08 | -0 | Upgrade
|
| Short-Term Debt Issued | - | 2.85 | - | - | - | 0.28 | Upgrade
|
| Long-Term Debt Issued | - | 0.11 | - | - | - | - | Upgrade
|
| Total Debt Issued | 6.83 | 2.96 | 1.87 | - | - | 0.28 | Upgrade
|
| Short-Term Debt Repaid | - | -0.05 | - | -0.01 | -0.95 | - | Upgrade
|
| Long-Term Debt Repaid | - | -0.36 | - | -0.15 | -0.72 | -1.34 | Upgrade
|
| Total Debt Repaid | -1.07 | -0.4 | -0.22 | -0.16 | -1.68 | -1.34 | Upgrade
|
| Net Debt Issued (Repaid) | 5.76 | 2.56 | 1.65 | -0.16 | -1.68 | -1.06 | Upgrade
|
| Issuance of Common Stock | 4.58 | 2.63 | - | - | 16.22 | 3.04 | Upgrade
|
| Other Financing Activities | -0.19 | -0.19 | -0.07 | 0.33 | -0.04 | -0.11 | Upgrade
|
| Financing Cash Flow | 10.15 | 4.99 | 1.58 | 0.17 | 14.5 | 1.87 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | - | - | - | - | - | Upgrade
|
| Net Cash Flow | 0.23 | 2.66 | -4.23 | -5.98 | 6.37 | 0.35 | Upgrade
|
| Free Cash Flow | -9.53 | -2 | -5.88 | -6.24 | -8.21 | -1.52 | Upgrade
|
| Free Cash Flow Margin | -20.98% | -9.94% | -135.45% | -86.35% | -112.88% | -22.14% | Upgrade
|
| Free Cash Flow Per Share | -0.14 | -0.03 | -0.09 | -0.10 | -0.15 | -0.04 | Upgrade
|
| Cash Interest Paid | 0.41 | 0.41 | 0.21 | 0.13 | 0.25 | 0.33 | Upgrade
|
| Cash Income Tax Paid | 0.19 | 0.1 | 0 | -0.04 | 0.01 | 0.15 | Upgrade
|
| Levered Free Cash Flow | - | 10.07 | - | -3.18 | -2.49 | -5.95 | Upgrade
|
| Unlevered Free Cash Flow | - | 12.44 | - | -3.09 | -2.34 | -5.74 | Upgrade
|
| Change in Working Capital | -14.28 | -2.02 | 0.63 | -3.95 | -5.12 | 24.45 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.