KTI Landmark Berhad Cash Flow Statement

Financials in millions MYR. Fiscal year is January - December.

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
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	Dec '20 Dec 31, 2020
Net Income	10.05	8.52	13.82	10.48	15.62	12.59
Depreciation & Amortization	1.21	1.33	1.36	1.55	1.55	1.63
Loss (Gain) From Sale of Assets	-	-	-0.07	-0.05	-0.1	-0.27
Asset Writedown & Restructuring Costs	-	-	-	0	-	-
Provision & Write-off of Bad Debts	0.1	0.1	-	-	-	-
Other Operating Activities	-12.6	-6.48	-0.58	0.24	0.2	-0.46
Change in Accounts Receivable	-129.22	-113.71	-2.85	21.79	-5.5	22.39
Change in Inventory	-103.08	-98.96	-47.75	-10.03	-3.47	-24.79
Change in Accounts Payable	92.29	85.38	16.04	1.19	-1.71	6.09
Operating Cash Flow	-141.25	-123.82	-20.02	25.17	6.59	17.18
Operating Cash Flow Growth	-	-	-	281.74%	-61.62%	-
Capital Expenditures	-72.41	-61	-27.15	-14.21	-1.79	-0.44
Sale of Property, Plant & Equipment	-	-	0.07	0.05	0.1	0
Sale (Purchase) of Real Estate	-	-	-	-	-	0.79
Other Investing Activities	-13.76	-5.77	0	0.42	-0.37	1.17
Investing Cash Flow	-86.17	-66.77	-27.07	-13.75	-2.06	1.52
Short-Term Debt Issued	-	181.81	64.24	42.68	56.81	44.6
Long-Term Debt Issued	-	30.73	35.81	10.52	27.82	-
Total Debt Issued	254.29	212.54	100.04	53.2	84.62	44.6
Short-Term Debt Repaid	-	-33.55	-49.3	-64.15	-44.72	-40.02
Long-Term Debt Repaid	-	-6.14	-12.24	-6.78	-3.68	-1.73
Total Debt Repaid	-55.59	-39.69	-61.54	-70.93	-48.41	-41.75
Net Debt Issued (Repaid)	198.7	172.85	38.5	-17.73	36.22	2.86
Issuance of Common Stock	46.04	46.04	-	-	-	-
Common Dividends Paid	-2.4	-15	-15	-	-	-
Other Financing Activities	0.5	0.58	-0.86	-0.28	-3.25	4.86
Financing Cash Flow	242.84	204.48	22.64	-18.01	32.96	7.72
Net Cash Flow	15.42	13.88	-24.45	-6.59	37.5	26.42
Free Cash Flow	-213.65	-184.82	-47.16	10.95	4.8	16.74
Free Cash Flow Growth	-	-	-	128.05%	-71.31%	-
Free Cash Flow Margin	-104.61%	-105.40%	-39.25%	9.71%	4.88%	18.56%
Free Cash Flow Per Share	-0.30	-0.26	-0.06	0.01	0.01	0.02
Cash Interest Paid	18.78	10.59	3.07	2.25	2.1	2.52
Cash Income Tax Paid	6.3	5.77	4.06	3.28	3.57	2.64
Levered Free Cash Flow	-	-183.26	-127.08	6.92	11.61	-
Unlevered Free Cash Flow	-	-177.11	-125.16	8.32	12.93	-
Change in Working Capital	-140.01	-127.29	-34.56	12.95	-10.68	3.69

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.