Hextar Capital Berhad Cash Flow Statement

Financials in millions MYR. Fiscal year is October - September.

Millions MYR. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2023	FY 2022
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	3.28	-3.62	1.69	15.75	3.95
Depreciation & Amortization	2.3	28.33	12.07	1.91	1.97
Loss (Gain) From Sale of Assets	-	-	-0.32	-	-0.16
Asset Writedown & Restructuring Costs	-	2.17	0.53	-	0.03
Loss (Gain) From Sale of Investments	-0.22	-2.53	9.78	-	-
Loss (Gain) on Equity Investments	-13.82	-7.3	-1.37	-	-1.7
Stock-Based Compensation	-	-	-	-	4.86
Provision & Write-off of Bad Debts	0.98	0.32	0.21	-	-0.35
Other Operating Activities	9.61	-13.87	2.17	0.75	1.62
Change in Accounts Receivable	13.49	-40.18	-61.48	-35.81	4.42
Change in Inventory	2.36	7.53	-0.31	-5.94	3.59
Change in Accounts Payable	-4.08	-2.31	-4.73	-21.28	-4.26
Operating Cash Flow	13.9	-31.46	-41.78	-44.62	13.94
Operating Cash Flow Growth	-	-	-	-	162.34%
Capital Expenditures	-0.39	-2.97	-0.67	-0.32	-0.53
Sale of Property, Plant & Equipment	-	-	1.28	0.13	0.16
Cash Acquisitions	-37.1	-	4.35	11.02	-
Divestitures	-	-	-0.12	-	-
Investment in Securities	-5.94	-62.35	-5.13	-8.3	-
Other Investing Activities	0.62	3.05	-5.16	1.58	1.59
Investing Cash Flow	-42.81	-62.26	-5.46	4.1	1.22
Short-Term Debt Issued	-	63.45	-	8.66	-
Long-Term Debt Issued	4.31	-	-	0.37	-
Total Debt Issued	4.31	63.45	5.45	9.04	-
Short-Term Debt Repaid	-	-	-	-	-9.2
Long-Term Debt Repaid	-0.12	-0.12	-	-	-0.03
Total Debt Repaid	-0.12	-0.12	-0.07	-	-9.23
Net Debt Issued (Repaid)	4.19	63.33	5.38	9.04	-9.23
Issuance of Common Stock	29.08	-	12.66	18.99	64.81
Other Financing Activities	-4.29	-3.29	-0.89	0.04	-0.17
Financing Cash Flow	28.97	60.04	17.16	28.06	55.41
Foreign Exchange Rate Adjustments	0.01	-0.14	0.09	0.21	0.14
Net Cash Flow	0.07	-33.82	-30	-12.24	70.72
Free Cash Flow	13.51	-34.43	-42.46	-44.94	13.42
Free Cash Flow Growth	-	-	-	-	358.19%
Free Cash Flow Margin	18.85%	-29.26%	-29.28%	-31.72%	15.39%
Free Cash Flow Per Share	0.03	-0.08	-0.13	-0.12	0.06
Cash Interest Paid	4.29	3.29	0.57	0	0.02
Cash Income Tax Paid	4.37	16.22	3.58	2.16	0.71
Levered Free Cash Flow	-76.39	84.76	-	-32.84	12.22
Unlevered Free Cash Flow	-73.71	86.81	-	-32.1	12.23
Change in Working Capital	11.78	-34.96	-66.52	-63.04	3.75

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