Compugates Holdings Berhad (KLSE:COMPUGT)

KLSE:COMPUGT Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-17.14	-10.18	-7.6	-7.58	-6.97	-7.15
Depreciation & Amortization	0.35	0.32	0.32	0.29	0.29	0.3
Loss (Gain) From Sale of Assets	-	-	-	-	-	-0.71
Provision & Write-off of Bad Debts	0.02	0.02	-	-0.04	0.02	-0.01
Other Operating Activities	14.2	-0.65	-0.68	-0.11	-0.5	0.06
Change in Accounts Receivable	-5.34	9.22	-0.55	0.25	0.38	-0.02
Change in Inventory	5.3	-0.19	-0.49	-0.11	-1.8	-0.05
Change in Accounts Payable	0.07	-2.18	1.53	2.87	2.93	2.7
Operating Cash Flow	-2.22	-3.65	-7.46	-4.42	-5.64	-4.88
Capital Expenditures	-0.31	-0.12	-0.11	-0.14	-0.09	-0.11
Sale of Property, Plant & Equipment	-	-	-	-	-	0.01
Other Investing Activities	-0.22	0.11	0.22	0.06	0.08	0.01
Investing Cash Flow	-0.53	-0.01	0.12	-0.07	-0.01	-0.08
Issuance of Common Stock	4.95	4.95	9.87	6.88	4.42	6.15
Financing Cash Flow	5.1	4.95	9.87	6.88	4.42	6.15
Foreign Exchange Rate Adjustments	0	-	-	-	-	-
Net Cash Flow	2.35	1.29	2.52	2.38	-1.22	1.19
Free Cash Flow	-2.53	-3.77	-7.57	-4.56	-5.73	-4.99
Free Cash Flow Margin	-6.89%	-17.22%	-49.26%	-82.67%	-63.73%	-114.12%
Free Cash Flow Per Share	-	-0.00	-0.00	-0.00	-0.00	-0.00
Cash Interest Paid	0.06	0.27	0.27	0.03	-	-
Cash Income Tax Paid	0.01	0.01	-0.02	-	0	-0.12
Levered Free Cash Flow	3.64	-0.56	-3.78	-1.69	-62.55	0.35
Unlevered Free Cash Flow	3.71	-0.39	-3.61	-1.67	-61.75	0.52
Change in Working Capital	0.02	6.84	0.49	3.01	1.52	2.62

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