Aimflex 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
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
Net Income	2.8	8.77	9.12	13.22	4.73
Depreciation & Amortization	2.56	2.66	2.46	1.93	1.78
Loss (Gain) From Sale of Assets	-0.03	-0.02	-0.04	-0.05	-0.16
Asset Writedown & Restructuring Costs	-	0.01	0.04	0.04	0.03
Stock-Based Compensation	0.61	0.74	0.39	1.13	1
Provision & Write-off of Bad Debts	0	0.06	1.84	1.67	0.46
Other Operating Activities	3.69	0.28	-0.43	-0.13	-1.93
Change in Accounts Receivable	-1.42	4.13	-2.14	12.4	-11
Change in Inventory	-2.38	0.32	-1.16	1.08	-6.88
Change in Accounts Payable	1.3	-1.42	0.65	-6.52	8.9
Change in Other Net Operating Assets	-	-9.44	6.38	-	-
Operating Cash Flow	7.13	6.09	17.12	24.77	-3.08
Operating Cash Flow Growth	17.03%	-64.42%	-30.87%	-	-
Capital Expenditures	-1.94	-0.63	-2.71	-0.97	-2.77
Sale of Property, Plant & Equipment	-	0.03	0.05	0.05	0.27
Cash Acquisitions	-	-	-1.77	-	-
Other Investing Activities	33.51	-32.82	1.13	-0.02	0.31
Investing Cash Flow	31.57	-33.43	-3.3	-0.93	-2.2
Long-Term Debt Issued	-	0.1	0.39	-	-
Long-Term Debt Repaid	-0.54	-1.02	-0.58	-0.11	-0.11
Total Debt Repaid	-0.54	-1.02	-0.58	-0.11	-0.11
Net Debt Issued (Repaid)	-0.54	-0.92	-0.19	-0.11	-0.11
Issuance of Common Stock	-	0.03	0.67	31.02	0.57
Repurchase of Common Stock	-2.21	-0.31	-	-	-
Financing Cash Flow	-2.75	-1.19	0.47	30.91	0.45
Foreign Exchange Rate Adjustments	-0.37	-0.44	0.46	0.37	0.07
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-
Net Cash Flow	35.59	-28.97	14.76	55.11	-4.75
Free Cash Flow	5.19	5.46	14.41	23.8	-5.85
Free Cash Flow Growth	-5.00%	-62.10%	-39.43%	-	-
Free Cash Flow Margin	8.05%	6.95%	16.94%	25.94%	-7.72%
Free Cash Flow Per Share	0.00	0.00	0.01	0.02	-0.01
Cash Interest Paid	0.2	0.02	0.14	0	0
Cash Income Tax Paid	-0.2	2.04	3.52	3.9	1.67
Levered Free Cash Flow	5.48	2.26	11.7	19.82	-5.65
Unlevered Free Cash Flow	5.61	2.4	11.82	19.83	-5.65
Change in Working Capital	-2.5	-6.41	3.73	6.96	-8.98

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