KLSE:FARLIM 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	-3.19	-6.44	-6.84	-10.74	-5.98
Depreciation & Amortization	0.74	0.55	0.51	0.51	0.57
Loss (Gain) From Sale of Assets	-0.07	-2.24	-0.1	-7.45	-0.33
Asset Writedown & Restructuring Costs	2.06	0	0	0	-
Loss (Gain) From Sale of Investments	-0.81	-0.29	-0.78	-0.34	-0.01
Loss (Gain) on Equity Investments	-0.14	-0.18	-	-	-
Provision & Write-off of Bad Debts	0.01	0.01	-	-5.63	5.71
Other Operating Activities	0.33	1.14	0.34	10.64	6.35
Change in Accounts Receivable	4.38	2.75	-9.73	7.9	-3.41
Change in Inventory	24.46	-6.22	-4.58	1.79	4.71
Change in Accounts Payable	-1.88	2.91	0.38	-0.49	-1.11
Change in Unearned Revenue	-	-	-0.22	0.01	0.14
Operating Cash Flow	25.91	-8.03	-21.03	1.3	-6.52
Capital Expenditures	-0.02	-0.02	-0.23	-0.06	-0.08
Sale of Property, Plant & Equipment	0.08	5.5	0.1	0	0
Cash Acquisitions	-4.16	-	-	-	-
Divestitures	-	-	-	6.43	-
Sale (Purchase) of Real Estate	-	-0.79	-0.06	-0.41	0.4
Investment in Securities	-10.97	5.01	18.92	-5.23	3.92
Other Investing Activities	0.11	0.1	0.2	0.07	0.99
Investing Cash Flow	-14.96	9.8	18.93	0.8	5.23
Long-Term Debt Repaid	-0.77	-0.09	-0.14	-	-
Net Debt Issued (Repaid)	-0.77	-0.09	-0.14	-	-
Other Financing Activities	-0.14	-0.02	-0.01	-	-0.44
Financing Cash Flow	-0.91	-0.11	-0.15	-	-0.44
Foreign Exchange Rate Adjustments	-	-	-	-0.02	0.61
Net Cash Flow	10.04	1.67	-2.25	2.09	-1.12
Free Cash Flow	25.89	-8.05	-21.26	1.24	-6.6
Free Cash Flow Margin	54.29%	-68.28%	-138.29%	7.38%	-33.24%
Free Cash Flow Per Share	0.17	-0.05	-0.14	0.01	-0.04
Cash Interest Paid	0.14	0.02	0.01	-	-
Cash Income Tax Paid	2.96	0.29	0.11	0.05	0.06
Levered Free Cash Flow	29.99	-26	-12.41	2.65	10.31
Unlevered Free Cash Flow	30.08	-25.99	-12.41	2.65	10.31
Change in Working Capital	26.97	-0.56	-14.16	9.21	0.33

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