ISF Group 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	25.34	9.64	4.38	0.93
Depreciation & Amortization	0.99	0.65	0.42	0.23
Loss (Gain) From Sale of Assets	-0.04	-0.47	-	-
Asset Writedown & Restructuring Costs	0.07	-	-	-
Loss (Gain) From Sale of Investments	-	-	-0.03	-
Provision & Write-off of Bad Debts	0.87	0.29	0.47	-0.21
Other Operating Activities	0.77	-0.06	1.12	0.45
Change in Accounts Receivable	-11.25	-16.7	-3.82	-2.98
Change in Inventory	-	-	-	0.52
Change in Accounts Payable	1.44	2.41	-4.7	10.21
Change in Unearned Revenue	1.69	7.95	9.02	0.05
Operating Cash Flow	19.88	3.71	6.86	9.2
Operating Cash Flow Growth	435.71%	-45.93%	-25.43%	-
Capital Expenditures	-0.59	-0.42	-0.39	-0.52
Sale of Property, Plant & Equipment	0.03	0	-	-
Sale (Purchase) of Real Estate	0.12	-	-	-
Other Investing Activities	0.64	0.78	-0.84	-0.16
Investing Cash Flow	0.21	0.37	-1.23	-0.68
Long-Term Debt Issued	16.68	7.56	2.94	2.67
Long-Term Debt Repaid	-15.02	-8.99	-5.92	-4.17
Net Debt Issued (Repaid)	1.66	-1.43	-2.98	-1.5
Issuance of Common Stock	0	-	-	-
Common Dividends Paid	-12	-1.18	-	-2
Other Financing Activities	-0.38	-0.37	-0.42	-0.49
Financing Cash Flow	-10.72	-2.98	-3.4	-3.99
Net Cash Flow	9.36	1.1	2.23	4.54
Free Cash Flow	19.29	3.29	6.47	8.68
Free Cash Flow Growth	485.69%	-49.12%	-25.41%	-
Free Cash Flow Margin	19.58%	6.02%	16.73%	40.23%
Free Cash Flow Per Share	0.02	0.00	6.47	8.68
Cash Interest Paid	0.38	0.37	0.42	0.49
Cash Income Tax Paid	7.4	2.59	0.15	0.4
Levered Free Cash Flow	15.77	0.15	5.23	-
Unlevered Free Cash Flow	16	0.38	5.49	-
Change in Working Capital	-8.12	-6.34	0.51	7.8