KLSE:HARISON Cash Flow Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	41.36	42.99	67.39	66.74	41.74	29.49
Depreciation & Amortization	22.17	22.22	21.35	19.69	20.98	21.44
Loss (Gain) From Sale of Assets	-0.01	-0.03	0.1	-0.38	-0.09	0.07
Asset Writedown & Restructuring Costs	0.08	0.09	0	-	0.08	0.11
Loss (Gain) From Sale of Investments	-0.12	0.36	0.72	1.26	0.53	-1.39
Provision & Write-off of Bad Debts	3.98	2.67	0.08	-5.36	-3.75	-1.42
Other Operating Activities	9.32	6.8	0.63	13.22	8.93	16.51
Change in Accounts Receivable	-8.92	10.38	-39.88	-22.23	11.16	39.3
Change in Inventory	-15.46	-26.66	-14.83	-89.65	7.27	40.88
Change in Accounts Payable	54.1	-9.75	13	15.37	18.09	-40.6
Operating Cash Flow	106.49	49.07	48.56	-1.35	104.93	104.38
Operating Cash Flow Growth	-	1.05%	-	-	0.53%	-0.92%
Capital Expenditures	-5.21	-9.06	-9.28	-24.03	-4.41	-4.89
Sale of Property, Plant & Equipment	0.12	0.23	0.26	0.4	0.32	0.17
Cash Acquisitions	-	-	-	-	-3.53	-
Investment in Securities	-9.41	-28.75	1.72	3.04	12.08	-13.7
Other Investing Activities	-8.39	2.25	-5.81	0.99	1.07	1.34
Investing Cash Flow	-22.88	-35.33	-13.12	-19.6	5.53	-17.07
Short-Term Debt Issued	-	1,017	806.23	631.19	483.6	992.68
Total Debt Issued	889.82	1,017	806.23	631.19	483.6	992.68
Short-Term Debt Repaid	-	-992.29	-827.62	-527.73	-545.95	-1,013
Long-Term Debt Repaid	-	-15.25	-15.36	-14.09	-13.53	-12.57
Total Debt Repaid	-943.45	-1,008	-842.98	-541.82	-559.49	-1,026
Net Debt Issued (Repaid)	-53.63	9.39	-36.75	89.37	-75.89	-33.08
Common Dividends Paid	-22.73	-34.24	-34.24	-20.54	-13.7	-13.7
Other Financing Activities	-10.75	-10.85	-8.81	-6.5	-6.08	-7.16
Financing Cash Flow	-87.1	-35.7	-79.8	62.33	-95.66	-53.93
Foreign Exchange Rate Adjustments	0.31	-1.34	1.42	1.23	0.29	-0.02
Net Cash Flow	-3.18	-23.29	-42.93	42.61	15.09	33.35
Free Cash Flow	101.28	40.02	39.28	-25.38	100.52	99.49
Free Cash Flow Growth	-	1.87%	-	-	1.03%	2.35%
Free Cash Flow Margin	4.62%	1.84%	1.74%	-1.17%	5.20%	5.49%
Free Cash Flow Per Share	0.30	0.12	0.12	-0.07	0.29	0.29
Cash Interest Paid	9.81	9.92	7.39	5.61	4.86	7.16
Cash Income Tax Paid	18.72	22.25	24.71	22.67	14.99	8.85
Levered Free Cash Flow	84.12	21.72	19.9	-41.48	89.24	87.87
Unlevered Free Cash Flow	90.26	27.92	24.52	-37.97	92.28	92.34
Change in Working Capital	29.72	-26.03	-41.71	-96.51	36.52	39.58

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.