Infoline Tec Group Berhad Cash Flow Statement

Financials in millions MYR. Fiscal year is April - March.

Millions MYR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	11.4	17.46	18.35	12.12	7.8
Depreciation & Amortization	3.91	3.96	3.2	0.38	0.2
Loss (Gain) From Sale of Assets	-	-	-	-0	-0
Asset Writedown & Restructuring Costs	-	-	-	0.01	-
Loss (Gain) From Sale of Investments	-0.06	-0.07	-0.01	-	-
Provision & Write-off of Bad Debts	0.36	0.14	-1.9	1.9	0.03
Other Operating Activities	-3.28	-1.57	-0.73	2.06	-1.23
Change in Accounts Receivable	9.06	-9.9	-11.56	-8.07	-2.42
Change in Inventory	-1.84	-0.28	-0.01	1.67	-1.42
Change in Accounts Payable	0.39	-0.38	-4.17	4.36	0.75
Change in Unearned Revenue	6.04	5.87	1.21	2.22	1.07
Change in Other Net Operating Assets	-5.53	-1.96	-2.59	-1.83	-0.26
Operating Cash Flow	20.45	13.27	1.79	14.8	4.52
Operating Cash Flow Growth	54.18%	642.78%	-87.93%	227.48%	-43.69%
Capital Expenditures	-1.71	-2.88	-8.81	-9.03	-0.38
Sale of Property, Plant & Equipment	-	-	-	0.07	0
Cash Acquisitions	-	-	-0.45	-	-
Investment in Securities	0.06	0.07	0	-	-
Other Investing Activities	0.34	0.29	0.34	0.99	-0.03
Investing Cash Flow	-1.31	-2.52	-8.91	-7.97	-0.4
Long-Term Debt Repaid	-	-0.66	-0.39	-0.15	-0.12
Total Debt Repaid	-0.61	-0.66	-0.39	-0.15	-0.12
Net Debt Issued (Repaid)	-0.61	-0.66	-0.39	-0.15	-0.12
Issuance of Common Stock	-	-	-	23.68	-
Common Dividends Paid	-8.14	-	-11.44	-	-
Other Financing Activities	-0.04	-7.93	-0.04	-3.24	-
Financing Cash Flow	-8.79	-8.58	-11.87	20.3	-0.12
Foreign Exchange Rate Adjustments	-0.56	-1.68	0.33	-0.67	0.26
Net Cash Flow	9.79	0.48	-18.66	26.45	4.26
Free Cash Flow	18.75	10.39	-7.02	5.77	4.14
Free Cash Flow Growth	80.44%	-	-	39.40%	-48.24%
Free Cash Flow Margin	20.46%	10.25%	-9.76%	7.93%	9.29%
Free Cash Flow Per Share	0.05	0.03	-0.02	0.02	0.01
Cash Interest Paid	0.04	0.04	0.04	0.02	0.02
Cash Income Tax Paid	8.17	8.15	6.98	2.95	4
Levered Free Cash Flow	-	10.74	-8.91	3.54	3.23
Unlevered Free Cash Flow	-	10.76	-8.89	3.55	3.25
Change in Working Capital	8.12	-6.66	-17.13	-1.66	-2.28

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