Dagang NeXchange Berhad (KLSE:DNEX)

Dagang NeXchange Berhad Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2024	Dec 31, 2023	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	-48.13	366.39	-118.66	-119.95	79.98
Depreciation & Amortization	173.61	61.43	150.12	196.41	18.55
Other Amortization	-	19.43	-	49.82	3.92
Other Operating Activities	-18.27	-194.86	154.87	500.54	-93.22
Operating Cash Flow	107.21	252.39	186.33	626.82	9.24
Operating Cash Flow Growth	-57.52%	35.45%	-70.27%	6681.27%	86.09%
Capital Expenditures	-185.27	-469.03	-394.56	-266.09	-67.59
Sale of Property, Plant & Equipment	30.78	0.56	0.01	2.07	0.2
Cash Acquisitions	-	-0.17	-	-77.29	81.61
Divestitures	-	-	-	0.08	2.09
Investment in Securities	-	0.05	-	-	-
Other Investing Activities	12.97	22.6	12.8	6.7	0.92
Investing Cash Flow	-141.53	-445.98	-381.75	-334.53	17.22
Long-Term Debt Issued	-	-	-	221.03	-
Total Debt Issued	-	18	-	221.03	46.95
Long-Term Debt Repaid	-197.36	-	-34.39	-142.76	-
Total Debt Repaid	-197.36	-44.17	-34.39	-142.76	-30.73
Net Debt Issued (Repaid)	-197.36	-26.17	-34.39	78.27	16.21
Issuance of Common Stock	113.05	0.04	0.06	228.61	192.3
Common Dividends Paid	-	-	-	-18.93	-
Other Financing Activities	-15.93	-54.78	-112.51	-209.32	-84.94
Financing Cash Flow	-100.25	-80.92	-146.83	78.63	123.57
Foreign Exchange Rate Adjustments	-9.11	23.8	8.34	74.69	-
Net Cash Flow	-143.67	-250.7	-333.91	445.61	150.04
Free Cash Flow	-78.06	-216.63	-208.22	360.73	-58.34
Free Cash Flow Margin	-6.66%	-16.99%	-16.00%	24.75%	-26.48%
Free Cash Flow Per Share	-0.02	-0.07	-0.07	0.12	-0.03
Cash Interest Paid	16.73	31.75	30.94	34.62	3.96
Cash Income Tax Paid	45.42	85.05	83.56	20.37	12.02
Levered Free Cash Flow	-211.88	-	-146.25	296.4	-
Unlevered Free Cash Flow	-188.18	-	-114.68	318.64	-
Change in Net Working Capital	147.75	-	-31.61	-82.46	-

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.