Bina Puri Holdings Bhd Cash Flow Statement

Financials in millions MYR. Fiscal year is July - June.

Millions MYR. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	2.65	-15.02	-122.96	-74.75	-63.91
Depreciation & Amortization	7.07	9.86	10.09	10.18	10
Loss (Gain) From Sale of Assets	-	-0.05	-0.49	-1.21	-4.78
Asset Writedown & Restructuring Costs	-	1.76	15.98	3.11	3.11
Loss (Gain) on Equity Investments	-2.45	2.73	-1.06	-4.92	-1.98
Provision & Write-off of Bad Debts	-	32.54	-0.32	2.76	30.9
Other Operating Activities	4.09	-61.22	5	12.8	2.8
Change in Accounts Receivable	-	83.74	92.42	113.07	-107.22
Change in Inventory	-	14.08	-7.95	70.95	-20.78
Change in Accounts Payable	-	-33.36	-5.31	-99.52	149.47
Change in Unearned Revenue	-	-	-3.22	-12.37	-17.91
Change in Other Net Operating Assets	-41.73	-8.28	-	-1.59	-0.87
Operating Cash Flow	-30.38	26.77	-17.81	18.5	-21.16
Capital Expenditures	-	-3.13	-0.33	-0.21	-6.43
Sale of Property, Plant & Equipment	1.72	0.2	0.54	1.04	1.22
Cash Acquisitions	-	-	-	-	3.99
Divestitures	-	-	-	-	33.78
Sale (Purchase) of Real Estate	-	-	-	-	4.3
Investment in Securities	-	-	-0.49	1.6	-0.04
Other Investing Activities	9.62	-0.78	7.05	-4.95	0.06
Investing Cash Flow	11.34	-11.56	1.64	-2.52	36.9
Short-Term Debt Issued	-	-	-	-	0.01
Long-Term Debt Issued	-	0.46	-	10.5	-
Total Debt Issued	-	0.46	-	10.5	0.01
Short-Term Debt Repaid	-	-	-	-0.01	-8.18
Long-Term Debt Repaid	-12.28	-15.09	-49.02	-20.4	-12.76
Total Debt Repaid	-12.28	-15.09	-49.02	-20.41	-20.94
Net Debt Issued (Repaid)	-12.28	-14.64	-49.02	-9.91	-20.94
Issuance of Common Stock	39.96	0.34	61.31	9.3	30.11
Other Financing Activities	-0.33	-	-0.45	-20.28	-0.15
Financing Cash Flow	27.35	-14.3	11.85	-20.89	9.03
Foreign Exchange Rate Adjustments	1.74	1.25	-	-0.58	1.21
Miscellaneous Cash Flow Adjustments	0.98	-	-	-	-
Net Cash Flow	11.02	2.16	-4.33	-5.48	25.97
Free Cash Flow	-30.38	23.64	-18.14	18.29	-27.59
Free Cash Flow Margin	-10.90%	14.05%	-19.13%	7.79%	-9.60%
Free Cash Flow Per Share	-0.04	0.04	-0.04	0.06	-0.15
Cash Interest Paid	29.37	38.12	32.69	26.52	37.13
Cash Income Tax Paid	2.83	8.39	6.46	5.33	-1.33
Levered Free Cash Flow	-65.71	8.58	-0.97	105.87	3.52
Unlevered Free Cash Flow	-47.36	33.61	19.46	122.45	26.73
Change in Working Capital	-41.73	56.18	75.95	70.53	2.69

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