Swang Chai Chuan Limited (HKG:2321)

Swang Chai Chuan Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	33.24	28.06	27.12	26.79	23.59
Depreciation & Amortization	6.53	6.16	6.08	4.49	4.39
Loss (Gain) From Sale of Assets	-0.01	-0.05	-0.16	-0.08	-0.08
Asset Writedown & Restructuring Costs	-	0.63	-	0.6	-
Loss (Gain) on Equity Investments	0.01	-0.07	0.18	-0.03	-
Provision & Write-off of Bad Debts	0.08	0.3	1.21	1.29	0.79
Other Operating Activities	0.96	-1.26	-0.56	1.48	2.46
Change in Accounts Receivable	-20.43	-27.81	0.13	-35.32	-22.8
Change in Inventory	-9.56	4.08	10.79	-43.75	-12
Change in Accounts Payable	-5.31	23.22	-14.07	24.54	8.65
Operating Cash Flow	5.51	33.27	30.73	-19.98	5.01
Operating Cash Flow Growth	-83.45%	8.27%	-	-	-84.19%
Capital Expenditures	-11.11	-4.58	-6.22	-8.38	-5.13
Sale of Property, Plant & Equipment	0.01	0.05	0.21	0.16	0.26
Investment in Securities	-	-	-	0.03	5.72
Other Investing Activities	-42.19	-9.43	37.93	-46.31	-0.29
Investing Cash Flow	-53.28	-13.95	31.93	-54.49	0.57
Long-Term Debt Issued	47.93	6.95	10.45	205.75	83.53
Total Debt Issued	47.93	6.95	10.45	205.75	83.53
Short-Term Debt Repaid	-	-	-	-2.43	-3.91
Long-Term Debt Repaid	-12.6	-8.38	-35.18	-185.41	-81.96
Total Debt Repaid	-12.6	-8.38	-35.18	-187.84	-85.87
Net Debt Issued (Repaid)	35.34	-1.43	-24.73	17.91	-2.34
Issuance of Common Stock	-	-	-	88.62	-
Common Dividends Paid	-	-	-	-	-10.5
Other Financing Activities	-2.42	-1.32	-2.28	-13.4	-1.37
Financing Cash Flow	25.61	-10.88	-40.71	93.13	-14.21
Foreign Exchange Rate Adjustments	-0.51	0.81	0.2	-0	-
Net Cash Flow	-22.68	9.24	22.14	18.66	-8.64
Free Cash Flow	-5.6	28.69	24.51	-28.36	-0.12
Free Cash Flow Growth	-	17.06%	-	-	-
Free Cash Flow Margin	-0.60%	3.14%	2.63%	-3.39%	-0.02%
Free Cash Flow Per Share	-0.01	0.03	0.03	-0.03	-
Cash Interest Paid	2.42	1.32	2.28	1.55	1.37
Cash Income Tax Paid	7.43	8.53	11.13	13.59	8.55
Levered Free Cash Flow	-7.11	19.97	23.68	-27.44	-14.07
Unlevered Free Cash Flow	-5.6	20.79	25.1	-26.48	-13.22
Change in Working Capital	-35.3	-0.52	-3.14	-54.54	-26.15

Source: S&P Global Market Intelligence. Standard template. Financial Sources.