EPB Group Berhad (KLSE:EPB)

EPB Group Berhad Cash Flow Statement

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

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	10.74	13.67	9.79	14.26	12.28	11.93
Depreciation & Amortization	2.09	1.76	1.62	1.71	1.6	1.35
Other Amortization	0.07	0.07	0.01	0.01	0.01	0.01
Loss (Gain) From Sale of Assets	-0.1	-0.09	-0	-0.03	-0.05	-0.04
Asset Writedown & Restructuring Costs	0	0	0	0.02	0.1	0.84
Provision & Write-off of Bad Debts	1.28	1.16	-1.59	0.37	-	-
Other Operating Activities	-6.29	-2.99	-0.29	0.52	-0.03	0.08
Change in Accounts Receivable	-0.9	2.48	-9.46	5.07	-1.79	-3.3
Change in Inventory	3.34	-0.34	-0.84	0.57	-0.82	-3.59
Change in Accounts Payable	9.76	2.44	7.76	-15.39	6.59	5.89
Change in Other Net Operating Assets	-	-	-	-0.01	-3.2	-0.05
Operating Cash Flow	20	18.18	6.98	7.09	14.69	13.12
Operating Cash Flow Growth	171.59%	160.47%	-1.55%	-51.73%	11.98%	51.65%

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	10.07	-4.78	-4.73	-0.43	-0.67	-0.45
Sale of Property, Plant & Equipment	0.1	0.1	0	0.04	0.05	0.07
Sale (Purchase) of Intangibles	-0.32	-0.26	-	-0.55	-0	-0.03
Investment in Securities	24.76	24.76	-25.31	-	-	-
Other Investing Activities	-37.56	-12.48	0.52	0.05	-0.21	0.05
Investing Cash Flow	-2.97	7.33	-29.51	-0.88	-0.82	-0.38

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Long-Term Debt Issued	-	-	-	-	0.47	0.03
Long-Term Debt Repaid	-	-2.5	-2.59	-2.24	-0.4	-1.11
Net Debt Issued (Repaid)	-10.32	-2.5	-2.59	-2.24	0.07	-1.07
Issuance of Common Stock	-	-	40.08	-	0	-
Common Dividends Paid	-3.72	-3.72	-	-2.7	-2.57	-6.25
Other Financing Activities	0	0	-1.24	-	-	-
Financing Cash Flow	-14.04	-6.22	36.25	-4.94	-2.5	-7.32

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Foreign Exchange Rate Adjustments	-0.54	-3	-1.19	1.04	0.49	0.52
Net Cash Flow	2.46	16.3	12.52	2.31	11.86	5.94

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	30.06	13.4	2.25	6.66	14.02	12.66
Free Cash Flow Growth	-	496.54%	-66.29%	-52.48%	10.74%	95.11%
Free Cash Flow Margin	27.33%	11.08%	2.13%	5.46%	15.74%	16.72%
Free Cash Flow Per Share	0.08	0.04	0.01	0.02	0.04	0.03
Levered Free Cash Flow	49.72	5.25	6.55	-2.38	11.12	11.89
Unlevered Free Cash Flow	49.72	5.29	6.66	-2.15	11.27	12.03

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	0.05	0.05	0.17	0.37	0.34	0.34
Cash Income Tax Paid	3.55	3.55	3.84	4.43	2.66	1.64
Change in Working Capital	12.2	4.59	-2.54	-9.75	0.77	-1.04

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 29, 2026

Data Sources Report a data error