KLSE:HOMERIZ Cash Flow Statement

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

Millions MYR. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Net Income	24.1	27.53	34.15	25.99	40.99	22.33
Depreciation & Amortization	6.05	5.98	5.85	6.24	6.77	5.59
Loss (Gain) From Sale of Assets	-0.02	-0.02	-0.16	-	-0.15	-0.06
Asset Writedown & Restructuring Costs	1.17	1.17	0.01	0.01	0	0.01
Other Operating Activities	-0.86	-0.22	0.43	-0.64	4.14	-2.01
Change in Accounts Receivable	-0.67	-0.67	-5.04	3.46	-15.53	10.96
Change in Inventory	-10.02	-10.02	-10.65	-1.42	27.94	-27.38
Change in Accounts Payable	-0.12	-0.12	7.71	3.02	-12.17	5.4
Operating Cash Flow	27.67	23.63	32.3	36.67	51.99	14.84
Operating Cash Flow Growth	-1.91%	-26.83%	-11.92%	-29.47%	250.38%	-33.88%
Capital Expenditures	-16.92	-18.22	-5.96	-3.81	-7.13	-13.3
Sale of Property, Plant & Equipment	0.03	0.08	0.19	-	0.24	0.22
Other Investing Activities	5.83	-0.19	3.65	-130.18	5.13	24.44
Investing Cash Flow	-11.06	-18.34	-2.12	-134	-1.77	11.36
Long-Term Debt Repaid	-	-0.46	-0.39	-0.29	-0.25	-0.08
Net Debt Issued (Repaid)	-0.5	-0.46	-0.39	-0.29	-0.25	-0.08
Issuance of Common Stock	-	-	0	0	21.64	16.36
Repurchase of Common Stock	-2.64	-2.64	-	-	-	-
Common Dividends Paid	-7.83	-7.83	-7.41	-9.26	-2.52	-10.32
Other Financing Activities	-0.05	-0.04	-0.03	-0.02	-0.03	-0
Financing Cash Flow	-29.08	-29.03	-7.82	-9.58	18.84	5.95
Foreign Exchange Rate Adjustments	-0.16	-0.08	-0.78	0.18	0.13	-0.19
Net Cash Flow	-12.63	-23.81	21.58	-106.73	69.2	31.96
Free Cash Flow	10.75	5.41	26.34	32.86	44.86	1.54
Free Cash Flow Growth	-47.70%	-79.46%	-19.83%	-26.76%	2819.39%	-82.34%
Free Cash Flow Margin	4.84%	2.37%	11.32%	19.80%	17.94%	0.91%
Free Cash Flow Per Share	0.02	0.01	0.06	0.07	0.10	0.00
Cash Interest Paid	0.05	0.04	0.03	0.02	0.03	0
Cash Income Tax Paid	10.13	10.79	11.35	7.59	8.45	7.72
Levered Free Cash Flow	1.88	-4.17	18.74	20.65	38.2	-3.35
Unlevered Free Cash Flow	1.91	-4.14	18.76	20.67	38.22	-3.35
Change in Working Capital	-2.78	-10.81	-7.98	5.06	0.24	-11.01

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