Willowglen MSC Berhad (KLSE:WILLOW)
Malaysia
· Delayed Price · Currency is MYR 0.285
-0.005 (-1.64%)
At close: Apr 28, 2026
Willowglen MSC Berhad Cash Flow Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2020 - 2016 |
| Net Income | 4.55 | -18.73 | 10.37 | 15.39 | 15.26 | Upgrade
|
| Depreciation & Amortization | 3.07 | 3.23 | 3.41 | 3.62 | 3.6 | Upgrade
|
| Other Amortization | 0.31 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.05 | -0 | - | - | -0.09 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.22 | 0.01 | 0.01 | 0 | 0 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.33 | - | -0.18 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 0 | 23.97 | 1.92 | -1.08 | -0.91 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | -0.06 | -0.77 | -0.17 | Upgrade
|
| Other Operating Activities | 2.23 | 5.76 | -0.02 | 0.24 | 0.05 | Upgrade
|
| Change in Accounts Receivable | 1.26 | -2.64 | -21.2 | -36.5 | -3.27 | Upgrade
|
| Change in Inventory | 1.01 | -2.09 | -2.44 | -1.67 | 1.22 | Upgrade
|
| Change in Accounts Payable | -4.62 | 0.59 | 10.16 | 1.36 | -1.23 | Upgrade
|
| Change in Unearned Revenue | 3.69 | 0.88 | -2.88 | 2.98 | -3.77 | Upgrade
|
| Change in Other Net Operating Assets | -0.54 | 1.16 | -1.5 | -1.25 | -0.36 | Upgrade
|
| Operating Cash Flow | 10.8 | 12.14 | -2.41 | -17.68 | 10.34 | Upgrade
|
| Operating Cash Flow Growth | -11.03% | - | - | - | 238.79% | Upgrade
|
| Capital Expenditures | -1.33 | -0.65 | -0.94 | -1 | -1.12 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.05 | 0.02 | - | - | 0.09 | Upgrade
|
| Divestitures | - | - | - | - | -0.61 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.47 | -1.87 | -1.37 | - | - | Upgrade
|
| Investment in Securities | - | -3.32 | 3.26 | -1.36 | 1.21 | Upgrade
|
| Other Investing Activities | -0.05 | -0.06 | -0.05 | -0.03 | -0.03 | Upgrade
|
| Investing Cash Flow | -1.81 | -5.87 | 0.9 | -2.39 | -0.47 | Upgrade
|
| Short-Term Debt Issued | - | 3 | 6.22 | - | - | Upgrade
|
| Total Debt Issued | - | 3 | 6.22 | - | - | Upgrade
|
| Short-Term Debt Repaid | -5.56 | -3.66 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -1.46 | -1.63 | -1.54 | -1.59 | -1.5 | Upgrade
|
| Total Debt Repaid | -7.02 | -5.29 | -1.54 | -1.59 | -1.5 | Upgrade
|
| Net Debt Issued (Repaid) | -7.02 | -2.29 | 4.69 | -1.59 | -1.5 | Upgrade
|
| Repurchase of Common Stock | - | -0.02 | - | -0.22 | -0.06 | Upgrade
|
| Common Dividends Paid | -7.27 | -7.27 | -7.27 | -7.28 | -7.28 | Upgrade
|
| Financing Cash Flow | -14.29 | -9.58 | -2.58 | -9.08 | -8.84 | Upgrade
|
| Foreign Exchange Rate Adjustments | -3.66 | -2.42 | 5.57 | 6.39 | 1.53 | Upgrade
|
| Net Cash Flow | -8.95 | -5.73 | 1.47 | -22.76 | 2.56 | Upgrade
|
| Free Cash Flow | 9.48 | 11.5 | -3.35 | -18.68 | 9.22 | Upgrade
|
| Free Cash Flow Growth | -17.58% | - | - | - | 560.60% | Upgrade
|
| Free Cash Flow Margin | 4.98% | 5.59% | -1.60% | -9.70% | 5.38% | Upgrade
|
| Free Cash Flow Per Share | 0.02 | 0.02 | -0.01 | -0.04 | 0.02 | Upgrade
|
| Cash Interest Paid | 0.55 | 0.64 | 0.49 | 0.04 | 0.05 | Upgrade
|
| Cash Income Tax Paid | 4.14 | 4.37 | 4.76 | 4.47 | 4.78 | Upgrade
|
| Levered Free Cash Flow | 12.69 | 17.07 | -8.59 | -20.26 | 5.94 | Upgrade
|
| Unlevered Free Cash Flow | 13.03 | 17.47 | -8.28 | -20.24 | 5.97 | Upgrade
|
| Change in Working Capital | 0.8 | -2.09 | -17.86 | -35.08 | -7.4 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.