KLSE:DAYANG Cash Flow Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	206.15	311.14	218.98	121.2	-316.59
Depreciation & Amortization	99.87	102.33	89.01	104.93	155.2
Loss (Gain) From Sale of Assets	-0.14	-4.25	-0.11	-1.69	2.25
Asset Writedown & Restructuring Costs	0.07	2.69	-35.69	-7.2	349.95
Loss (Gain) From Sale of Investments	-10.24	-	-1.24	0.27	11.8
Other Operating Activities	3.02	51.08	74.64	69.03	-90.97
Change in Accounts Receivable	227.69	-75.4	-59.16	-86.23	-8.4
Change in Inventory	-5.22	-0.3	-0.14	0.64	-1.74
Change in Accounts Payable	-163.94	60.88	57.51	-25.42	50.86
Operating Cash Flow	357.26	448.18	343.8	175.54	152.37
Operating Cash Flow Growth	-20.29%	30.36%	95.85%	15.21%	-55.64%
Capital Expenditures	-54.48	-71.1	-34.83	-27.69	-40.64
Sale of Property, Plant & Equipment	0.14	27.69	0.13	20.29	0.22
Investment in Securities	-12.53	-75.49	-166.96	-18.86	-
Other Investing Activities	-	-2.03	49.82	-29.8	-0.01
Investing Cash Flow	-66.87	-120.92	-151.84	-56.06	-40.42
Long-Term Debt Issued	-	-	220.5	-	-
Long-Term Debt Repaid	-121.59	-124.21	-402.3	-108.17	-206.33
Total Debt Repaid	-121.59	-124.21	-402.3	-108.17	-206.33
Net Debt Issued (Repaid)	-121.59	-124.21	-181.8	-108.17	-206.33
Issuance of Common Stock	-	-	-	-	129.54
Common Dividends Paid	-162.09	-69.47	-34.73	-17.37	-17.37
Other Financing Activities	-2.99	-9.57	-27.08	-25.27	44.49
Financing Cash Flow	-286.66	-203.25	-243.61	-150.81	-49.67
Foreign Exchange Rate Adjustments	-24.71	-9.62	10.24	4.96	4.31
Net Cash Flow	-20.98	114.39	-41.42	-26.37	66.59
Free Cash Flow	302.78	377.09	308.97	147.85	111.73
Free Cash Flow Growth	-19.71%	22.05%	108.98%	32.32%	-61.58%
Free Cash Flow Margin	32.28%	25.69%	27.76%	15.02%	16.73%
Free Cash Flow Per Share	0.26	0.33	0.27	0.13	0.10
Cash Interest Paid	3.58	10.24	26.7	23.5	29.67
Cash Income Tax Paid	117.32	140.1	87.49	43.19	35.93
Levered Free Cash Flow	219.54	326.26	286.85	81.01	60.2
Unlevered Free Cash Flow	221.61	332.49	306.87	97.9	82.07
Change in Working Capital	58.53	-14.82	-1.79	-111.01	40.73

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