KLSE:5ER 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	21.82	21.78	23.79	15.41
Depreciation & Amortization	4.96	4.65	3.41	3.32
Loss (Gain) From Sale of Assets	0.02	-	-0.08	-
Asset Writedown & Restructuring Costs	0	0.01	0	0.09
Provision & Write-off of Bad Debts	0.27	0.04	-0.04	-0.01
Other Operating Activities	0.3	-2.34	-2.81	-1.06
Change in Accounts Receivable	-6.71	-0.71	-3.76	2.44
Change in Inventory	-0.02	-	0.13	-0.04
Change in Accounts Payable	1.67	-2.08	4.3	-0.09
Change in Unearned Revenue	1.77	0.28	0.08	-0.04
Operating Cash Flow	24.08	21.64	25.01	20.04
Operating Cash Flow Growth	11.26%	-13.47%	24.80%	-
Capital Expenditures	-17.43	-8.12	-17.2	-3.64
Sale of Property, Plant & Equipment	0.02	-	0.16	-
Sale (Purchase) of Real Estate	-9.43	-	-	-
Other Investing Activities	-0.72	-12.01	2.38	1.77
Investing Cash Flow	-27.56	-20.13	-14.66	-1.87
Short-Term Debt Issued	-	-	2.16	23.68
Total Debt Issued	-	-	2.16	23.68
Long-Term Debt Repaid	-0.43	-0.53	-0.59	-3.56
Net Debt Issued (Repaid)	-0.43	-0.53	1.57	20.12
Issuance of Common Stock	0	-	-	-
Common Dividends Paid	-0.99	-8.44	-10	-
Other Financing Activities	-0.07	-0.38	-0.54	-0.18
Financing Cash Flow	-1.49	-9.35	-8.97	19.94
Foreign Exchange Rate Adjustments	-0.3	-0.11	0.1	-
Net Cash Flow	-5.27	-7.94	1.47	38.11
Free Cash Flow	6.64	13.52	7.82	16.4
Free Cash Flow Growth	-50.86%	73.01%	-52.34%	-
Free Cash Flow Margin	8.30%	16.87%	9.77%	25.24%
Free Cash Flow Per Share	0.07	12.52	7.23	15.18
Cash Interest Paid	0.07	0.38	0.54	0.18
Cash Income Tax Paid	6.33	6.96	7.8	5.8
Levered Free Cash Flow	-27.43	35.66	1.39	-
Unlevered Free Cash Flow	-27.39	35.9	1.73	-
Change in Working Capital	-3.29	-2.5	0.74	2.27