Minor International Public Company Limited
MINOF · OTC
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | $4 | $4 | $1 | $4 |
| Dep. & Amort. | $5 | $5 | $5 | $5 |
| Deferred Tax | $0 | $0 | $0 | $0 |
| Stock-Based Comp. | $0 | $0 | $0 | $0 |
| Change in WC | -$2 | $0 | -$2 | $5 |
| Other Non-Cash | $1 | -$1 | $1 | $0 |
| Operating Cash Flow | $9 | $9 | $6 | $15 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$2 | -$2 | -$1 | -$2 |
| Net Acquisitions | $0 | -$0 | -$0 | -$0 |
| Inv. Purchases | $0 | $0 | $0 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | -$0 | $1 | $3 | $0 |
| Investing Cash Flow | -$1 | -$1 | $1 | -$2 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -$6 | -$1 | -$2 | -$7 |
| Stock Issued | $0 | $0 | $0 | $0 |
| Stock Repurch. | $0 | $0 | $0 | $0 |
| Dividends Paid | -$2 | -$2 | -$1 | $0 |
| Other Fin. Act. | -$8 | -$2 | -$3 | -$2 |
| Financing Cash Flow | -$16 | -$5 | -$6 | -$9 |
| Forex Effect | -$0 | $0 | $0 | -$0 |
| Net Chg. in Cash | -$8 | $4 | $1 | $3 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $18 | $14 | $13 | $10 |
| End Cash | $10 | $18 | $14 | $13 |
| Free Cash Flow | $7 | $7 | $4 | $12 |