C.I. Holdings Berhad Cash Flow Statement

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

Millions MYR. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	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	54.05	67.75	68.66	100.45	66.49	69.97
Depreciation & Amortization	11.88	11.88	13.01	11.54	12.8	13.29
Loss (Gain) From Sale of Assets	2.2	2.2	-0.67	-0.62	0.11	-0.38
Asset Writedown & Restructuring Costs	10.03	10.03	0.37	-	0.12	0.01
Provision & Write-off of Bad Debts	-13.54	-13.54	4.64	1.21	34.81	-0.53
Other Operating Activities	61.58	77.61	40.09	79.1	77.84	37.01
Change in Accounts Receivable	-391.68	-391.68	278.13	-54.46	-236.48	-2.92
Change in Inventory	6.56	6.56	-2.44	35.01	-37.41	-18.73
Change in Accounts Payable	107.04	107.04	-82.76	-55.72	105.03	42.17
Operating Cash Flow	-72.87	-121.29	320.05	116.5	23.31	139.89
Operating Cash Flow Growth	-	-	174.73%	399.82%	-83.34%	-
Capital Expenditures	-75.68	-57.62	-17.56	-50.36	-4.53	-7.87
Sale of Property, Plant & Equipment	0.21	2.31	4.35	0.31	0.01	0.33
Divestitures	16.74	16.74	-	-	-	-
Other Investing Activities	8.78	-41.39	6.87	4.03	0.69	1.9
Investing Cash Flow	-49.94	-79.95	-6.34	-46.02	-3.83	-5.64
Short-Term Debt Issued	-	538.54	365.82	37.48	112.44	-
Total Debt Issued	489.86	538.54	365.82	37.48	112.44	-
Short-Term Debt Repaid	-	-300.33	-467.13	-16.55	-3.77	-69.7
Long-Term Debt Repaid	-	-3.3	-4.29	-4.76	-8.02	-8.73
Total Debt Repaid	-303.63	-303.63	-471.42	-21.31	-11.8	-78.44
Net Debt Issued (Repaid)	186.23	234.91	-105.61	16.17	100.65	-78.44
Common Dividends Paid	-32.4	-32.4	-24.3	-19.44	-19.44	-16.2
Other Financing Activities	-41.31	-53.14	-66.5	-59.25	-46.69	-18.61
Financing Cash Flow	112.52	149.37	-196.41	-62.52	34.52	-113.25
Foreign Exchange Rate Adjustments	-4.94	-4.71	0.68	1.2	0.06	1.38
Net Cash Flow	-15.22	-56.58	117.97	9.15	54.06	22.39
Free Cash Flow	-148.55	-178.91	302.49	66.14	18.78	132.02
Free Cash Flow Growth	-	-	357.38%	252.19%	-85.78%	-
Free Cash Flow Margin	-2.86%	-3.74%	7.82%	1.24%	0.46%	4.20%
Free Cash Flow Per Share	-0.92	-1.10	1.87	0.41	0.12	0.81
Cash Interest Paid	19.72	16.01	15.35	16.9	5	6.57
Cash Income Tax Paid	7.51	6.45	4.77	1.35	5.37	8.12
Levered Free Cash Flow	-261.53	-222.31	253.58	-2.93	-27.89	93.66
Unlevered Free Cash Flow	-248.94	-212.04	263.35	7.74	-24.68	97.91
Change in Working Capital	-199.08	-278.08	192.93	-75.18	-168.85	20.52

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.