BTM Resources Berhad Cash Flow Statement

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

Millions MYR. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-11.49	-19.95	-7.73	-6.05	-4.2
Depreciation & Amortization	2.28	2.36	1.65	1.65	1.93
Loss (Gain) From Sale of Assets	-0.25	-0.05	-	-0	-0.05
Asset Writedown & Restructuring Costs	1.25	0.04	0	0	-2.15
Stock-Based Compensation	-	10.65	-	-	-
Provision & Write-off of Bad Debts	0.23	-	-0	-0.01	0
Other Operating Activities	3.1	0.44	0.36	-0.29	-0.38
Change in Accounts Receivable	-0.38	0.23	-0.33	0.12	-0.15
Change in Inventory	0.17	0.41	0.69	0.52	2.12
Change in Accounts Payable	1.01	-1.34	-0.95	1.04	-0.72
Change in Other Net Operating Assets	-2.84	-6.54	4.69	0.8	1.01
Operating Cash Flow	-6.93	-13.75	-1.61	-2.21	-2.57
Capital Expenditures	-0.01	-0.81	-0.19	-0.06	-0.17
Sale of Property, Plant & Equipment	3.47	-	-	0	0.05
Cash Acquisitions	-	-	-	-	-0
Divestitures	0.67	-	-	-	-
Other Investing Activities	0.1	-29.04	-	-	2.44
Investing Cash Flow	4.21	-29.84	-0.19	-0.06	2.32
Long-Term Debt Issued	-	-	3.4	-	-
Long-Term Debt Repaid	-	-0.72	-0.44	-1.07	-0.61
Total Debt Repaid	-2.31	-0.72	-0.44	-1.07	-0.61
Net Debt Issued (Repaid)	-2.31	-0.72	2.96	-1.07	-0.61
Issuance of Common Stock	-	72.36	-	2.83	2.26
Other Financing Activities	6.59	-10.57	-0.16	-0.2	-0.34
Financing Cash Flow	4.28	61.07	2.8	1.56	1.31
Net Cash Flow	1.56	17.48	1	-0.7	1.06
Free Cash Flow	-6.94	-14.56	-1.81	-2.27	-2.74
Free Cash Flow Margin	-114.33%	-202.64%	-21.90%	-28.30%	-32.71%
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.01	-0.02
Cash Interest Paid	0.2	0.4	0.15	0.03	0.15
Cash Income Tax Paid	0	0	-	-	-
Levered Free Cash Flow	-	-18.18	-0.19	-0.44	-0.74
Unlevered Free Cash Flow	-	-17.77	-0.1	-0.34	-0.56
Change in Working Capital	-2.04	-7.24	4.1	2.49	2.27

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