AYER Holdings Berhad Cash Flow Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	46.85	36.92	43.57	35.34	17.57	7.82
Depreciation & Amortization	4.15	3.87	3.75	3.66	3.55	3.42
Loss (Gain) From Sale of Assets	-	-	-0.02	-	-	-
Asset Writedown & Restructuring Costs	0.78	-	-	0.01	-	-
Loss (Gain) on Equity Investments	-0.01	-0.01	-0.13	-0.22	-0.2	-0.12
Other Operating Activities	4.13	-4.42	-3.05	1.01	-0.9	-0.64
Change in Accounts Receivable	-18.46	10.12	-10.29	-6.08	-10.78	12.13
Change in Inventory	-15.21	-2.39	9.33	4.25	22.28	17.87
Change in Accounts Payable	16.23	11.76	3.6	3.86	8.93	-4.6
Operating Cash Flow	38.46	55.85	46.76	41.83	40.45	35.87
Operating Cash Flow Growth	-46.66%	19.43%	11.78%	3.43%	12.74%	24.53%
Capital Expenditures	-5.97	-5.73	-7.81	-6.67	-3.06	-2.33
Sale of Property, Plant & Equipment	-	-	0.02	-	-	-
Sale (Purchase) of Real Estate	-13.95	-1.2	-13.68	-1.72	-1.29	-2.08
Investment in Securities	-	-	4.21	-	-	-
Other Investing Activities	0.92	-3.35	-0.99	0.18	0.48	0.08
Investing Cash Flow	-18.99	-10.28	-18.24	-8.2	-3.88	-4.33
Long-Term Debt Repaid	-	-0.21	-0.2	-0.2	-0.2	-0.21
Net Debt Issued (Repaid)	-0.22	-0.21	-0.2	-0.2	-0.2	-0.21
Common Dividends Paid	-29.94	-14.97	-14.97	-7.49	-3.07	-3.37
Other Financing Activities	-0.03	-0.01	-0.01	-0.01	-0.01	-0.01
Financing Cash Flow	-30.19	-15.19	-15.18	-7.7	-3.28	-3.59
Net Cash Flow	-10.72	30.38	13.34	25.94	33.29	27.96
Free Cash Flow	32.5	50.12	38.96	35.17	37.38	33.55
Free Cash Flow Growth	-51.38%	28.65%	10.76%	-5.92%	11.43%	35.35%
Free Cash Flow Margin	23.37%	46.51%	28.84%	32.87%	49.22%	68.29%
Free Cash Flow Per Share	0.43	0.67	0.52	0.47	0.50	0.45
Cash Interest Paid	0.03	0.01	0.01	0.01	0.01	0.01
Cash Income Tax Paid	10.87	15.87	17.95	11.57	6.32	3.95
Levered Free Cash Flow	9.33	-12.51	-15.04	54.28	23.37	14.45
Unlevered Free Cash Flow	9.34	-12.5	-15.04	54.28	23.37	14.46
Change in Working Capital	-17.45	19.49	2.64	2.03	20.42	25.4

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.