Kawan Renergy Berhad Cash Flow Statement

Financials in millions MYR. Fiscal year is November - October.

Millions MYR. Fiscal year is Nov - Oct.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020
Period Ending	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021	2020
Net Income	23.69	18.01	13.3	14.23	6.88	Upgrade
Depreciation & Amortization	4.93	3.29	2.92	1.81	1.21	Upgrade
Loss (Gain) From Sale of Assets	0	0.11	-0.14	-	-0.03	Upgrade
Provision & Write-off of Bad Debts	0.25	-0.05	0.22	2.45	-0.26	Upgrade
Other Operating Activities	-1.91	1.18	-1.65	-0.36	0.33	Upgrade
Change in Accounts Receivable	-30.49	-9.92	17.94	-33.35	-2.06	Upgrade
Change in Inventory	-0.59	0.7	-0.11	-0.03	0.3	Upgrade
Change in Accounts Payable	3.02	2.74	-26.17	25.61	1.67	Upgrade
Change in Unearned Revenue	-5	-14.79	13.62	5.42	1.57	Upgrade
Operating Cash Flow	-6.08	1.26	19.94	15.78	9.62	Upgrade
Operating Cash Flow Growth	-	-93.68%	26.38%	64.08%	-2.53%	Upgrade
Capital Expenditures	-7.38	-1.46	-3.57	-3.61	-2.48	Upgrade
Sale of Property, Plant & Equipment	-	0.55	0.84	-	0.06	Upgrade
Cash Acquisitions	-2.4	-	-	0.59	-	Upgrade
Other Investing Activities	-0.17	0.01	-3.97	-0.03	-0.04	Upgrade
Investing Cash Flow	-9.95	-0.91	-6.7	-3.05	-2.46	Upgrade
Short-Term Debt Issued	8.08	5.7	9.5	18.14	8.63	Upgrade
Long-Term Debt Issued	3.33	-	-	-	0.56	Upgrade
Total Debt Issued	11.41	5.7	9.5	18.14	9.19	Upgrade
Short-Term Debt Repaid	-3.81	-8.2	-10.22	-16.69	-8.14	Upgrade
Long-Term Debt Repaid	-0.28	-7.02	-1.36	-0.44	-0.27	Upgrade
Total Debt Repaid	-4.09	-15.23	-11.58	-17.13	-8.41	Upgrade
Net Debt Issued (Repaid)	7.33	-9.53	-2.08	1.01	0.79	Upgrade
Issuance of Common Stock	-	33	-	-	-	Upgrade
Common Dividends Paid	-6.88	-10	-13	-3	-1.5	Upgrade
Other Financing Activities	-0.22	-1.35	-0.45	-0.22	-0.08	Upgrade
Financing Cash Flow	0.23	12.12	-15.52	-2.21	-0.8	Upgrade
Foreign Exchange Rate Adjustments	-0.12	-0.05	1.65	0.81	0.22	Upgrade
Net Cash Flow	-15.92	12.42	-0.63	11.32	6.58	Upgrade
Free Cash Flow	-13.47	-0.2	16.37	12.16	7.13	Upgrade
Free Cash Flow Growth	-	-	34.60%	70.50%	-21.61%	Upgrade
Free Cash Flow Margin	-9.76%	-0.18%	16.64%	8.74%	11.14%	Upgrade
Free Cash Flow Per Share	-0.02	-0.00	1.60	1.20	0.82	Upgrade
Cash Interest Paid	0.22	0.35	0.45	0.22	0.08	Upgrade
Cash Income Tax Paid	8.78	7.77	5.94	2.45	1.59	Upgrade
Levered Free Cash Flow	-10.51	-2.54	1.39	17.14	7.03	Upgrade
Unlevered Free Cash Flow	-10.37	-2.32	1.67	17.28	7.08	Upgrade
Change in Working Capital	-33.05	-21.27	5.28	-2.34	1.49	Upgrade

Updated Oct 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.