Leon Fuat 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	FY 2021
Period Ending	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	11.46	7.53	36	29.62	136.01
Depreciation & Amortization	24.91	22.33	18.76	16.95	15.03
Other Amortization	-	0.07	-	-	-
Loss (Gain) From Sale of Assets	-0.24	-0.18	-0.35	-0.77	-
Asset Writedown & Restructuring Costs	0.05	0.01	0.41	0.35	0.01
Provision & Write-off of Bad Debts	-0.6	0.64	-0.98	-0.45	2.17
Other Operating Activities	11.96	15.32	-1.05	-10.06	19.06
Change in Accounts Receivable	13.6	-14.63	-0.3	14.36	-70.27
Change in Inventory	-37.14	-66.63	13.37	18	-169.29
Change in Accounts Payable	3.01	-10.63	1.76	-9.95	-20.89
Change in Unearned Revenue	-0.56	-1.96	0.9	0.2	-0.99
Operating Cash Flow	26.46	-48.14	68.53	58.26	-89.17
Operating Cash Flow Growth	-	-	17.63%	-	-
Capital Expenditures	-6.71	-17.69	-28.33	-45.87	-65.92
Sale of Property, Plant & Equipment	0.23	0.18	0.28	0.78	-
Cash Acquisitions	-	-0.27	-	-	-
Sale (Purchase) of Intangibles	-	-0.89	-	-	-
Other Investing Activities	-0.01	-0.01	-0.01	-0.01	7.59
Investing Cash Flow	-6.49	-18.67	-28.07	-45.1	-58.33
Short-Term Debt Issued	75.86	64.14	5.28	23.3	156.13
Long-Term Debt Issued	-	9.21	20.58	7.91	6.24
Total Debt Issued	75.86	73.35	25.86	31.21	162.37
Short-Term Debt Repaid	-84.32	-3.64	-22.95	-67.4	-
Long-Term Debt Repaid	-19.02	-18.56	-18.16	-16.42	-7.98
Total Debt Repaid	-103.34	-22.21	-41.12	-83.82	-7.98
Net Debt Issued (Repaid)	-27.48	51.14	-15.26	-52.61	154.39
Issuance of Common Stock	-	-	-	-	26.35
Common Dividends Paid	-3.41	-5.12	-5.12	-6.82	-6.82
Other Financing Activities	-	-	-	-	-0.02
Financing Cash Flow	-30.89	46.03	-20.37	-59.43	173.9
Foreign Exchange Rate Adjustments	-0.05	-0.04	0.26	-0.12	0.05
Net Cash Flow	-10.98	-20.82	20.36	-46.39	26.46
Free Cash Flow	19.75	-65.82	40.2	12.38	-155.09
Free Cash Flow Growth	-	-	224.58%	-	-
Free Cash Flow Margin	2.18%	-7.09%	4.33%	1.21%	-17.49%
Free Cash Flow Per Share	0.06	-0.19	0.12	0.04	-0.47
Cash Interest Paid	22.05	23.59	19.45	15.87	13.17
Cash Income Tax Paid	-2.32	-6.09	7.35	30.74	16.73
Levered Free Cash Flow	16.87	-70.69	39.65	20.18	-182.6
Unlevered Free Cash Flow	31.9	-56.43	51.91	30.27	-174.96
Change in Working Capital	-21.09	-93.85	15.73	22.61	-261.45

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