Ideal Capital 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	153.94	90.62	61.78	39.36	59.64
Depreciation & Amortization	2.71	2.37	1.35	1.03	0.85
Other Operating Activities	-343.59	-48.26	-293.44	-63.98	-19.1
Operating Cash Flow	-186.94	44.73	-230.3	-23.59	41.39
Operating Cash Flow Growth	-	-	-	-	-55.89%
Capital Expenditures	-2.28	-3.07	-2.12	-0.23	-0.15
Sale of Property, Plant & Equipment	-	-	-	0	0.06
Cash Acquisitions	-	0.02	-	-	13.5
Sale (Purchase) of Real Estate	4.39	-1.25	-0	-0.89	-1.26
Other Investing Activities	0.92	0.92	7.18	-2.54	-1.8
Investing Cash Flow	3.03	-3.38	5.06	-3.65	10.37
Short-Term Debt Issued	149.68	1.15	-	-	-
Long-Term Debt Issued	50.33	-	454	-	-
Total Debt Issued	200.02	1.15	454	-	-
Long-Term Debt Repaid	-2.9	-37.28	-147.19	-6.76	-5.99
Net Debt Issued (Repaid)	197.12	-36.13	306.81	-6.76	-5.99
Issuance of Common Stock	-	-	-	-	0.68
Common Dividends Paid	-5	-10	-5	-	-
Other Financing Activities	-19.81	-4.2	-	-	-
Financing Cash Flow	172.31	-50.33	243.62	-6.76	-5.31
Net Cash Flow	-11.6	-8.98	18.37	-34.01	46.44
Free Cash Flow	-189.22	41.66	-232.42	-23.82	41.24
Free Cash Flow Growth	-	-	-	-	-55.72%
Free Cash Flow Margin	-15.35%	4.49%	-45.40%	-5.68%	8.72%
Free Cash Flow Per Share	-0.38	0.08	-0.47	-0.05	0.09
Cash Interest Paid	-	-	4.48	4.06	3.73
Cash Income Tax Paid	32.18	34.76	19.23	18	18.86
Levered Free Cash Flow	-179.49	54.21	-334.69	-0.08	43.39
Unlevered Free Cash Flow	-167.11	56.83	-331.89	2.57	46.01

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