Axteria Group 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	9.7	-10.49	-0.98	-10.03	-1.73
Depreciation & Amortization	0.55	0.51	0.55	0.35	0.51
Loss (Gain) From Sale of Assets	-	-0.04	-	0	-0.23
Asset Writedown & Restructuring Costs	-	9.84	4.63	5.01	-
Loss (Gain) From Sale of Investments	-	-0.01	0.33	-0.02	0.34
Loss (Gain) on Equity Investments	-	-0.23	-0.32	-0.01	-0.18
Provision & Write-off of Bad Debts	-	-	-0.01	-	0
Other Operating Activities	-11.18	-1.55	2.89	-0.3	-4.32
Change in Accounts Receivable	0.38	-13.78	0.89	-0.04	0.4
Change in Inventory	-10.82	-0.29	7.82	-20.41	-1.43
Change in Accounts Payable	20.62	3.76	-4.59	8.61	-8.73
Change in Unearned Revenue	-3.61	-0.85	-0.33	4.87	1.06
Change in Other Net Operating Assets	-0.51	-	-0.28	-	-
Operating Cash Flow	5.13	-13.13	10.61	-11.98	-14.3
Capital Expenditures	-0.74	-3.12	-17.29	-9.22	-13.21
Sale of Property, Plant & Equipment	-	-	-	0.01	0.78
Sale (Purchase) of Real Estate	-0.26	2.4	-0.34	-7.28	-3.39
Investment in Securities	10.91	-	0.13	-	-6.49
Other Investing Activities	6.94	1.05	-0.08	-0.28	-0.6
Investing Cash Flow	16.86	0.33	-17.58	-16.77	-22.9
Short-Term Debt Issued	-	-	-	8.45	-
Long-Term Debt Issued	19.12	5.54	5.77	11.57	2.87
Total Debt Issued	19.12	5.54	5.77	20.02	2.87
Short-Term Debt Repaid	-	-	-0	-0.04	-
Long-Term Debt Repaid	-22.49	-5.53	-9.65	-2.76	-6.17
Total Debt Repaid	-22.49	-5.53	-9.65	-2.8	-6.17
Net Debt Issued (Repaid)	-3.37	0	-3.88	17.22	-3.29
Issuance of Common Stock	-	8.84	18.26	8.52	8.46
Other Financing Activities	-1.7	-2.24	-1.19	-0.92	-0.98
Financing Cash Flow	-5.07	6.61	13.19	31.32	40.69
Net Cash Flow	16.92	-6.19	6.21	2.57	3.48
Free Cash Flow	4.39	-16.26	-6.68	-21.2	-27.51
Free Cash Flow Margin	6.25%	-33.79%	-10.22%	-124.43%	-108.51%
Free Cash Flow Per Share	0.01	-0.02	-0.01	-0.04	-0.08
Cash Interest Paid	1.7	2.04	1.19	0.92	0.98
Cash Income Tax Paid	3.68	3.41	-0.32	0.61	1.67
Levered Free Cash Flow	13.15	-26.57	-18.36	-10.9	-29.13
Unlevered Free Cash Flow	13.94	-25.98	-18.06	-10.43	-28.52
Change in Working Capital	6.06	-11.16	3.51	-6.97	-8.7

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