KLSE:DUFU 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	28.07	22.57	24.35	67.01	73.69
Depreciation & Amortization	11.28	12.12	10.88	11.43	10.64
Loss (Gain) From Sale of Assets	0	-0.01	-0.11	-0.12	-0.07
Asset Writedown & Restructuring Costs	0.01	0.01	0	0.01	0
Loss (Gain) From Sale of Investments	0.4	-	-	-	-
Loss (Gain) on Equity Investments	0.8	-0.07	0.32	-1.07	-2.07
Stock-Based Compensation	1.99	0.8	1.19	1.64	2.69
Provision & Write-off of Bad Debts	-	-	0.12	0.16	0.09
Other Operating Activities	0.34	-0.11	-3.2	2.47	1.49
Change in Accounts Receivable	-	2.11	-22	38.43	-9.46
Change in Inventory	-	-3.06	28.44	-22.29	-22.78
Change in Accounts Payable	-	8.68	6.46	-28.18	16.8
Change in Unearned Revenue	-	-0.35	-0.75	1.39	-0.5
Change in Other Net Operating Assets	15.48	1.41	5.19	2.37	-11.99
Operating Cash Flow	58.36	44.07	50.91	73.25	58.54
Operating Cash Flow Growth	32.42%	-13.43%	-30.49%	25.14%	-6.97%
Capital Expenditures	-6.25	-46.17	-17.75	-51.62	-31.93
Sale of Property, Plant & Equipment	-	0.02	0.11	0.15	0.05
Cash Acquisitions	-	0.57	-	-	-
Sale (Purchase) of Real Estate	-0.52	-	-	-	-
Investment in Securities	-6.32	-	-	-	-1.45
Other Investing Activities	-	-	0.23	0.99	0.87
Investing Cash Flow	-13.09	-45.57	-17.41	-50.48	-32.45
Short-Term Debt Issued	-	5	-	0.91	1.44
Long-Term Debt Issued	9.43	27.96	-	41.76	0.77
Total Debt Issued	9.43	32.96	-	42.67	2.21
Short-Term Debt Repaid	-5	-	-7.94	-	-
Long-Term Debt Repaid	-12.77	-14.11	-2.72	-2.2	-2.19
Total Debt Repaid	-17.77	-14.11	-10.66	-2.2	-2.19
Net Debt Issued (Repaid)	-8.33	18.85	-10.66	40.46	0.02
Issuance of Common Stock	0.72	3.69	0.22	0.9	5.1
Common Dividends Paid	-18.64	-18.6	-29.17	-39.71	-30.09
Other Financing Activities	-1.56	-2.05	-0.1	-0.23	-0.33
Financing Cash Flow	-27.81	1.88	-39.71	1.43	-25.3
Foreign Exchange Rate Adjustments	-5.65	-1.99	1.66	-1.3	4.13
Net Cash Flow	11.81	-1.61	-4.55	22.9	4.92
Free Cash Flow	52.11	-2.09	33.17	21.63	26.61
Free Cash Flow Growth	-	-	53.30%	-18.70%	-49.41%
Free Cash Flow Margin	18.81%	-0.81%	14.56%	7.12%	7.54%
Free Cash Flow Per Share	0.10	-0.00	0.06	0.04	0.05
Cash Interest Paid	1.42	2.05	0.26	0.23	0.33
Cash Income Tax Paid	7.1	7.26	12.47	20.33	18.53
Levered Free Cash Flow	43.94	44.55	65.15	53.61	66.64
Unlevered Free Cash Flow	44.82	45.83	65.31	53.75	66.85
Change in Working Capital	15.48	8.78	17.35	-8.29	-27.93

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