Eonmetall Group Berhad 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	-47.31	3.08	-6.74	17.68	24.16
Depreciation & Amortization	12.71	13.83	14.5	14.01	9.46
Loss (Gain) From Sale of Assets	-0	-28	-25.44	-1.71	-6.65
Asset Writedown & Restructuring Costs	9.56	8.51	0.01	25.32	0.06
Loss (Gain) on Equity Investments	-	-	0.09	1.59	-1.77
Stock-Based Compensation	1.8	2.2	4.36	-	-
Provision & Write-off of Bad Debts	3.7	4.39	3.31	4.23	1.21
Other Operating Activities	14.85	3.94	23.7	-6.86	6.88
Change in Accounts Receivable	38.77	-6.43	50.79	5.67	-34.6
Change in Inventory	-7.7	7.07	8.81	-1.42	-65.72
Change in Accounts Payable	-2.5	-1.34	-10.87	-9.82	-11.79
Operating Cash Flow	23.87	7.25	60.77	42.63	-78.75
Operating Cash Flow Growth	229.28%	-88.07%	42.55%	-	-
Capital Expenditures	-24.37	-7.66	-87.24	-12.61	-8.72
Sale of Property, Plant & Equipment	0.01	30.42	1.98	8.97	58.81
Cash Acquisitions	-	-	-	0.63	-
Divestitures	-	-	32.58	-	3.69
Other Investing Activities	0.37	0.44	-1.48	0.06	0.01
Investing Cash Flow	-23.98	23.2	-54.16	-2.95	53.79
Short-Term Debt Issued	8.48	-	-	-	45.47
Long-Term Debt Issued	-	-	26.05	5.72	4.58
Total Debt Issued	8.48	-	26.05	5.72	50.05
Short-Term Debt Repaid	-	-19.1	-6.61	-9.53	-
Long-Term Debt Repaid	-8.72	-17.17	-24.02	-20.2	-16.02
Total Debt Repaid	-8.72	-36.27	-30.63	-29.73	-16.02
Net Debt Issued (Repaid)	-0.25	-36.27	-4.58	-24.01	34.03
Issuance of Common Stock	19.1	8.01	0.2	-	-
Common Dividends Paid	-	-	-	-3.46	-3.06
Other Financing Activities	-8.2	-8.8	-8.47	-7.69	-5.32
Financing Cash Flow	10.65	-37.06	-12.84	-35.16	25.65
Foreign Exchange Rate Adjustments	-0.67	-0.04	-0.25	-0.81	-0.62
Net Cash Flow	9.87	-6.65	-6.48	3.71	0.07
Free Cash Flow	-0.5	-0.41	-26.47	30.01	-87.47
Free Cash Flow Margin	-0.35%	-0.21%	-15.28%	11.68%	-40.32%
Free Cash Flow Per Share	-0.00	-0.00	-0.10	0.12	-0.43
Cash Interest Paid	8.2	8.8	8.47	7.69	5.32
Cash Income Tax Paid	1.58	2.08	3.23	3.98	4.03
Levered Free Cash Flow	-7.83	-8.34	-7.34	-25.95	-71.01
Unlevered Free Cash Flow	-2.7	-2.77	-1.96	-21.05	-67.66
Change in Working Capital	28.57	-0.69	48.74	-5.57	-112.1

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