Box-Pak (Malaysia) Bhd. Cash Flow Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	8.89	3.24	-11.45	-8.12	-6.04	-128.78
Depreciation & Amortization	29.53	30.74	32.42	31.6	29.96	43.7
Other Amortization	0.1	0.1	0.09	0.33	0.87	-
Loss (Gain) From Sale of Assets	-0.07	0.05	0.05	-0.11	-0.06	1.14
Asset Writedown & Restructuring Costs	-22.47	-22.47	-	0.25	0.05	96.47
Provision & Write-off of Bad Debts	2.25	2.25	0.05	-0.37	0.35	0.34
Other Operating Activities	17.47	18.02	11.5	10.83	13.65	26.63
Change in Accounts Receivable	-14.73	16.27	-25.13	43.7	10.34	-28.71
Change in Inventory	-3.53	0.54	9.85	2.46	39.16	-57.43
Change in Accounts Payable	-28.66	-37.7	9.61	-18.58	1	27.34
Change in Unearned Revenue	-0.05	-1.1	1.2	-0.13	0.13	-
Operating Cash Flow	-11.27	9.94	28.2	61.86	89.4	-19.3
Operating Cash Flow Growth	-	-64.76%	-54.42%	-30.81%	-	-
Capital Expenditures	-16.17	-18.14	-24.52	-14.46	-12.27	-21.54
Sale of Property, Plant & Equipment	0.92	1	0.27	0.33	0.47	0.5
Sale (Purchase) of Intangibles	-0.2	-0.26	-0.18	-	-0.27	-1.16
Investment in Securities	-	-	-	-	-6.66	13.88
Other Investing Activities	0.19	0.18	-31.36	0.24	0.16	0.12
Investing Cash Flow	-15.27	-17.21	-55.78	-13.89	-18.57	-8.19
Long-Term Debt Issued	-	34	24.41	40.91	54.89	57.76
Total Debt Issued	49.82	34	24.41	40.91	54.89	57.76
Long-Term Debt Repaid	-	-9.21	-9.87	-21.97	-109.22	-29.41
Total Debt Repaid	-21.13	-9.21	-9.87	-21.97	-109.22	-29.41
Net Debt Issued (Repaid)	28.69	24.79	14.54	18.93	-54.33	28.35
Other Financing Activities	-11.36	-11.17	-33.39	-35.12	1.53	-14.65
Financing Cash Flow	17.33	13.62	-18.84	-16.19	-52.79	13.7
Foreign Exchange Rate Adjustments	5.29	-1.57	-2.84	-3.32	2.63	5.1
Net Cash Flow	-3.92	4.77	-49.27	28.47	20.67	-8.68
Free Cash Flow	-27.44	-8.2	3.68	47.4	77.14	-40.84
Free Cash Flow Growth	-	-	-92.24%	-38.55%	-	-
Free Cash Flow Margin	-4.70%	-1.37%	0.55%	7.36%	10.07%	-6.02%
Free Cash Flow Per Share	-0.23	-0.07	0.03	0.40	0.64	-0.34
Cash Interest Paid	12.84	12.65	12.53	15.31	12.37	11.15
Cash Income Tax Paid	-	-0.43	2.17	2.77	2	3.42
Levered Free Cash Flow	0.95	-7.44	-40.29	57.28	80.09	-61.35
Unlevered Free Cash Flow	9.49	0.86	-31.78	66.94	87.9	-54.24
Change in Working Capital	-46.97	-21.99	-4.47	27.45	50.63	-58.8

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