CN Asia Corporation Bhd (KLSE:CNASIA)

CN Asia Corporation Bhd Cash Flow Statement

Financials in millions MYR. Fiscal year is October - September.

Fiscal Year	FY 2025	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Dec 31, 2022
Net Income	-7.3	0.75	-10.19	-21.85	-7.89
Depreciation & Amortization	2.15	1.94	1.71	2.05	2.03
Asset Writedown & Restructuring Costs	0.05	-	2.73	10.03	-
Loss (Gain) From Sale of Investments	-	-	-	3.23	4.04
Stock-Based Compensation	-	-	-	0.69	0.86
Provision & Write-off of Bad Debts	7.04	-	7.36	4.67	-
Other Operating Activities	0.1	-0.31	-0.17	-0.35	-0.34
Change in Accounts Receivable	-1.85	-3.46	-7.54	-4.11	3.32
Change in Inventory	-0.5	-1.65	0.22	-0.18	0.57
Change in Accounts Payable	0.57	0.53	1.58	-0.55	-1.08
Operating Cash Flow	0.26	-2.21	-4.3	-6.35	1.51
Capital Expenditures	-0.59	-0.81	-0.38	-3.85	-4.8
Investment in Securities	-	-	-	-3.23	-4.04
Other Investing Activities	0.27	0.28	0.3	0.25	0.23
Investing Cash Flow	-0.32	-0.54	-0.09	-6.84	-8.61
Short-Term Debt Issued	-	1.27	6.1	-	0.29
Total Debt Issued	9.8	1.27	6.1	-	0.29
Short-Term Debt Repaid	-	-	-4.19	-	-
Long-Term Debt Repaid	-	-0.61	-0.46	-	-0.47
Total Debt Repaid	-10.09	-0.61	-4.65	-0.51	-0.47
Net Debt Issued (Repaid)	-0.29	0.66	1.45	-0.51	-0.19
Issuance of Common Stock	1.09	1.64	-	11.42	3.18
Other Financing Activities	-0.27	-0.28	-0.3	0.7	1.12
Financing Cash Flow	0.53	2.02	1.15	11.62	4.11
Foreign Exchange Rate Adjustments	-0.02	-	0.02	-	-
Net Cash Flow	0.45	-0.72	-3.21	-1.57	-2.99
Free Cash Flow	-0.33	-3.02	-4.68	-10.2	-3.29
Free Cash Flow Margin	-1.31%	-12.97%	-23.93%	-99.52%	-30.78%
Free Cash Flow Per Share	-0.00	-0.01	-0.02	-0.05	-0.02
Cash Interest Paid	0.5	0.47	0.37	0.38	0.37
Cash Income Tax Paid	0.12	0.12	0.05	0.21	0.21
Levered Free Cash Flow	-	-4.92	-14.66	-	-4.3
Unlevered Free Cash Flow	-	-4.63	-14.43	-	-4.07
Change in Working Capital	-1.77	-4.58	-5.74	-4.84	2.8

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