Hextar Healthcare Berhad 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	-44.96	-13.92	-64.38	-55.69	185.74
Depreciation & Amortization	-	16.97	19.43	14.86	13.33
Other Amortization	-	0.33	0.33	0.33	-0.05
Loss (Gain) From Sale of Assets	-	0.19	1.22	0.03	-5.95
Asset Writedown & Restructuring Costs	-	0.27	8.58	20	0.42
Loss (Gain) From Sale of Investments	-	-	-0.02	0.02	-
Loss (Gain) on Equity Investments	-	2.34	0.09	-	-
Provision & Write-off of Bad Debts	-	-0.81	5.14	0.09	-
Other Operating Activities	50.74	10.65	11.92	4.92	-2.36
Change in Accounts Receivable	0.29	-4.45	-0.17	7.78	31.22
Change in Inventory	16.72	-33.13	-5.35	15.96	-56.73
Change in Accounts Payable	-4.3	1.85	-1.05	-19.05	-28.87
Change in Other Net Operating Assets	-	2.47	0.91	-9.57	-2.45
Operating Cash Flow	18.5	-17.25	-23.34	-20.31	134.31
Operating Cash Flow Growth	-	-	-	-	-4.97%
Capital Expenditures	-6.62	-5.15	-5.4	-14.65	-35.22
Sale of Property, Plant & Equipment	12.03	0.48	1.28	0.15	-
Cash Acquisitions	-	-	-	-7.89	-
Divestitures	-	-	-	1.34	-
Investment in Securities	-7.1	-12.9	-37.12	-142.86	-
Other Investing Activities	0.24	0.55	1.82	3.91	53.96
Investing Cash Flow	-1.45	-17.02	-39.43	-160	18.74
Long-Term Debt Issued	-	0.28	-	-	-
Total Debt Issued	-	0.28	-	-	-
Short-Term Debt Repaid	-	-	-	-	-0.23
Long-Term Debt Repaid	-2.46	-2.26	-3.29	-1.2	-4.35
Total Debt Repaid	-2.46	-2.26	-3.29	-1.2	-4.58
Net Debt Issued (Repaid)	-2.46	-1.97	-3.29	-1.2	-4.58
Issuance of Common Stock	-	20.08	-	-	78.16
Repurchase of Common Stock	-	-	-	-23.99	-32.69
Other Financing Activities	-0.22	-0.53	-0.82	-0.6	-0.52
Financing Cash Flow	-2.69	17.58	-4.11	-25.79	40.37
Foreign Exchange Rate Adjustments	0.29	-0.17	0.21	0.06	-0.13
Net Cash Flow	14.64	-16.85	-66.68	-206.04	193.29
Free Cash Flow	11.88	-22.4	-28.74	-34.96	99.09
Free Cash Flow Growth	-	-	-	-	24.33%
Free Cash Flow Margin	8.02%	-14.96%	-18.32%	-19.38%	19.25%
Free Cash Flow Per Share	0.01	-0.02	-0.03	-0.04	0.12
Cash Interest Paid	0.22	0.53	0.82	0.6	0.52
Cash Income Tax Paid	-9.14	2.94	9.22	15.57	49.7
Levered Free Cash Flow	2.48	9.69	-39.35	-47.03	61.3
Unlevered Free Cash Flow	2.7	9.85	-39.04	-46.91	61.36
Change in Working Capital	12.71	-33.26	-5.66	-4.88	-56.82

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