Handal Energy Berhad Cash Flow Statement

Financials in millions MYR. Fiscal year is July - June.

Millions MYR. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Jun '22 Jun 30, 2022
Net Income	-38.67	-6.62	-20.71	3.2	-23.49	-29.21
Depreciation & Amortization	6.95	3.49	1.97	1.6	2.89	2.33
Loss (Gain) From Sale of Assets	-	-	-9.7	-14.29	-0.41	-
Asset Writedown & Restructuring Costs	15.8	-	14.25	-	4.31	6.28
Loss (Gain) From Sale of Investments	-	-	-	-	-0	-
Stock-Based Compensation	-	-	1.48	-	0.09	-
Provision & Write-off of Bad Debts	-	-	1.73	-	0.14	0.76
Other Operating Activities	-2.53	-1.51	0.47	-0.08	-0.77	-1.7
Change in Accounts Receivable	0.42	-12.1	2.37	-16.82	11.65	21.32
Change in Inventory	-1.91	-1.76	0.16	0.01	1.23	-0.02
Change in Accounts Payable	25.87	20.83	2.64	25.67	9.58	4.56
Change in Unearned Revenue	-	-	-	-	-	-0.05
Change in Other Net Operating Assets	-	-	1.14	-	-	-4.21
Operating Cash Flow	5.93	2.34	-4.19	-0.71	5.22	0.06
Operating Cash Flow Growth	-	-	-	-	8906.17%	-98.94%
Capital Expenditures	-3.56	-2.78	-0.41	-	-0.1	-
Sale of Property, Plant & Equipment	-	-	2.02	1.37	0	0.11
Cash Acquisitions	-	-	-3.97	-	-2.43	-
Divestitures	-	-	-2.32	-3.48	-0.01	-
Investment in Securities	-	-	-3	-	0.07	0.1
Other Investing Activities	0.53	0.03	-	9.18	-	-0.12
Investing Cash Flow	-3.04	-2.75	-7.67	7.07	-2.48	0.09
Short-Term Debt Issued	-	0.19	-	-	-	2.99
Total Debt Issued	0.33	0.19	0.05	-	-	2.99
Short-Term Debt Repaid	-	-	-	-0.1	-	-
Long-Term Debt Repaid	-	-1.43	-	-0.5	-	-0.19
Total Debt Repaid	-3.36	-1.43	-0.89	-0.59	-1.36	-0.19
Net Debt Issued (Repaid)	-3.03	-1.24	-0.84	-0.59	-1.36	2.79
Issuance of Common Stock	-	-	7.92	-	0.93	0.26
Other Financing Activities	-	-	6.45	-	1.56	1.18
Financing Cash Flow	-3.03	-1.24	13.54	-0.59	1.14	4.23
Miscellaneous Cash Flow Adjustments	-24.98	-24.98	-	-	-	-
Net Cash Flow	-25.12	-26.63	1.67	5.77	3.88	4.38
Free Cash Flow	2.36	-0.44	-4.6	-0.71	5.12	0.06
Free Cash Flow Growth	-	-	-	-	8729.49%	-98.35%
Free Cash Flow Margin	17.52%	-5.57%	-27.97%	-3.20%	14.54%	0.19%
Free Cash Flow Per Share	0.01	-0.00	-0.01	-0.00	0.02	-
Cash Interest Paid	3.08	1.32	0.55	0.53	1.32	1.24
Cash Income Tax Paid	0.23	0.2	0.09	0.08	0.07	0.15
Levered Free Cash Flow	-	-3.81	-	-1.65	-	14.09
Unlevered Free Cash Flow	-	-2.98	-	-1.32	-	14.87
Change in Working Capital	24.38	6.98	6.32	8.86	22.46	21.6

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.