Daythree Digital Berhad (KLSE:DAY3)

Daythree Digital Berhad Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-0.47	3.01	7.57	6.25	9.63
Depreciation & Amortization	4.49	3.87	3.24	2.12	1.9
Asset Writedown & Restructuring Costs	-	-	0	-	0.05
Provision & Write-off of Bad Debts	-	-	0.06	0	0.11
Other Operating Activities	0.05	-4.49	-1.23	2.24	0.28
Change in Accounts Receivable	7.8	-4.74	-12.73	-5.28	-5.55
Change in Accounts Payable	-2	1.91	1.01	1.09	-0.11
Change in Unearned Revenue	-0.08	-0.55	0.12	0.55	-
Operating Cash Flow	9.79	-0.99	-1.95	6.97	6.3
Operating Cash Flow Growth	-	-	-	10.63%	-36.96%
Capital Expenditures	-1.59	-3.02	-1.51	-1.93	-1.35
Cash Acquisitions	-	-	-	-	0.02
Other Investing Activities	0.04	-0.11	1.39	0.96	-4.29
Investing Cash Flow	-1.54	-3.13	-0.12	-0.97	-5.62
Short-Term Debt Issued	7.51	-	-	4	0.05
Total Debt Issued	7.51	-	-	4	0.05
Short-Term Debt Repaid	-	-	-4	-	-
Long-Term Debt Repaid	-3.26	-2.69	-2.11	-1.33	-1.06
Total Debt Repaid	-3.26	-2.69	-6.11	-1.33	-1.06
Net Debt Issued (Repaid)	4.25	-2.69	-6.11	2.67	-1.01
Issuance of Common Stock	11	-	31.57	0	-
Common Dividends Paid	-2.7	-3.48	-	-8	-0.6
Other Financing Activities	-0.54	-	-	-	-0.37
Financing Cash Flow	12.01	-6.17	25.46	-5.33	-1.98
Foreign Exchange Rate Adjustments	-0	0	0	0	-
Net Cash Flow	20.25	-10.28	23.39	0.68	-1.31
Free Cash Flow	8.21	-4.01	-3.46	5.04	4.95
Free Cash Flow Growth	-	-	-	1.93%	-48.76%
Free Cash Flow Margin	9.13%	-4.56%	-3.85%	7.74%	8.51%
Free Cash Flow Per Share	0.01	-0.01	-0.01	2.02	1.98
Cash Interest Paid	0.94	0.78	0.69	0.36	0.37
Cash Income Tax Paid	0.19	1.49	4.46	0.05	0.02
Levered Free Cash Flow	14.85	-15.04	-2.82	5.17	-3.98
Unlevered Free Cash Flow	15.47	-14.55	-2.39	5.39	-3.75
Change in Working Capital	5.71	-3.39	-11.6	-3.64	-5.66

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