Kerjaya Prospek Group Berhad (KLSE:KERJAYA)
Malaysia · Delayed Price · Currency is MYR 2.960
+0.070 (2.42%)
At close: Aug 28, 2026
KLSE:KERJAYA Cash Flow Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 | 250.55 | 227.04 | 160.24 | 131.52 | 114.8 | 96.96 |
Depreciation & Amortization | 13.33 | 18.5 | 16.83 | 17.65 | 25.99 | 33.27 |
Other Amortization | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 |
Loss (Gain) From Sale of Assets | -0.13 | -0.13 | -0.02 | -0.1 | -0.2 | 1.44 |
Asset Writedown & Restructuring Costs | 0.01 | 0.01 | - | - | 0.05 | 0.02 |
Loss (Gain) From Sale of Investments | -0.18 | -0.18 | -0.14 | -0.51 | -0.11 | 1.61 |
Provision & Write-off of Bad Debts | 11.37 | 11.37 | 11.96 | -4.93 | 5.48 | 8.01 |
Other Operating Activities | 80.66 | 12.39 | 0.81 | 3.91 | -8.91 | 5.93 |
Change in Accounts Receivable | -65.65 | -65.65 | -465.82 | -254.38 | 7.81 | -97.71 |
Change in Inventory | 5.72 | 5.72 | -33.42 | -14.12 | -19.69 | -29.74 |
Change in Accounts Payable | -60.63 | -60.63 | 39.62 | 134.6 | -11.7 | 21.83 |
Change in Unearned Revenue | 121.07 | 121.07 | 593.82 | 12.68 | -9.63 | -19.81 |
Change in Other Net Operating Assets | -90.72 | - | - | - | - | - |
Operating Cash Flow | 265.39 | 269.5 | 323.92 | 26.35 | 103.92 | 21.83 |
Operating Cash Flow Growth | -21.88% | -16.80% | 1129.42% | -74.65% | 376.08% | -15.72% |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Capital Expenditures | -7.65 | -11.72 | -14.4 | -18.14 | -14.33 | -9.48 |
Sale of Property, Plant & Equipment | 0.25 | 0.22 | 0.11 | 0.04 | 0.16 | 5.99 |
Cash Acquisitions | -98 | - | - | - | - | 0.07 |
Divestitures | - | - | - | - | 0.13 | 0.87 |
Sale (Purchase) of Real Estate | - | - | - | 1.18 | - | - |
Investment in Securities | -143.59 | -89.74 | -47.68 | 106.99 | 1.85 | 10.12 |
Other Investing Activities | 14.33 | -5.68 | 1.14 | -3.33 | 1.71 | -3.24 |
Investing Cash Flow | -234.65 | -106.93 | -60.82 | 86.73 | -10.47 | 4.33 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Short-Term Debt Issued | - | - | - | 20 | - | 25 |
Total Debt Issued | 149.18 | - | - | 20 | - | 25 |
Short-Term Debt Repaid | - | - | -10 | - | -25 | - |
Long-Term Debt Repaid | - | -9.45 | -2.21 | -1.09 | -0.89 | -0.7 |
Total Debt Repaid | -1.43 | -9.45 | -12.21 | -1.09 | -25.89 | -0.7 |
Net Debt Issued (Repaid) | 147.75 | -9.45 | -12.21 | 18.91 | -25.89 | 24.3 |
Issuance of Common Stock | - | - | - | - | 40.38 | - |
Repurchase of Common Stock | -9.4 | -7.42 | - | - | -1.73 | -0.19 |
Common Dividends Paid | -163.73 | -151.4 | -201.77 | -88.27 | -62.06 | -37.12 |
Other Financing Activities | 0.1 | - | - | - | - | -0.01 |
Financing Cash Flow | -25.28 | -168.27 | -213.98 | -69.37 | -49.3 | -13.03 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Foreign Exchange Rate Adjustments | -0.86 | -0.73 | -1.04 | 1.07 | 0.97 | -0.03 |
Miscellaneous Cash Flow Adjustments | 0.08 | 0.08 | -0.02 | -0.03 | 0.09 | -0.97 |
Net Cash Flow | 4.68 | -6.35 | 48.06 | 44.76 | 45.21 | 12.13 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 257.75 | 257.78 | 309.52 | 8.21 | 89.59 | 12.35 |
Free Cash Flow Growth | -23.86% | -16.72% | 3671.26% | -90.84% | 625.69% | 83.08% |
Free Cash Flow Margin | 12.35% | 11.46% | 16.86% | 0.56% | 7.98% | 1.26% |
Free Cash Flow Per Share | 0.20 | 0.20 | 0.24 | 0.01 | 0.07 | 0.01 |
Levered Free Cash Flow | 201.64 | 225.4 | 308.38 | 4.71 | 68.64 | -104.71 |
Unlevered Free Cash Flow | 202.8 | 226.09 | 309.14 | 5.68 | 69.04 | -104.02 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Cash Interest Paid | 1.78 | 1.07 | 1.18 | 1.56 | 0.63 | 1.08 |
Cash Income Tax Paid | 4.94 | 68.51 | 53.74 | 41.83 | 42.53 | 30.21 |
Change in Working Capital | -90.22 | 0.5 | 134.2 | -121.22 | -33.22 | -125.44 |