LKL International 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	Sep '21 Sep 30, 2021
Net Income	-27.49	-41.29	-6.98	-16.32	-36.44
Depreciation & Amortization	7.72	7.5	5.47	3.09	2.65
Loss (Gain) From Sale of Assets	-0.15	-1.74	-0.01	-0.02	-0.07
Asset Writedown & Restructuring Costs	7.28	7.02	0.03	0.14	0.6
Loss (Gain) From Sale of Investments	1.63	20.58	2.31	9.04	-
Loss (Gain) on Equity Investments	-	-	-	-	0.05
Stock-Based Compensation	1.35	-	-	0.33	1.98
Provision & Write-off of Bad Debts	1.61	1.91	0.32	-1.45	1.44
Other Operating Activities	2.8	1.52	6.94	7.73	30.62
Change in Accounts Receivable	2.28	-9.21	-16.83	1.75	-19.27
Change in Inventory	4.99	-0.83	-8.01	-10.3	-5.48
Change in Accounts Payable	2.09	-2.64	0.69	0.17	2.15
Change in Other Net Operating Assets	-5.76	-	-	-	-
Operating Cash Flow	-1.64	-17.18	-16.08	-5.84	-21.78
Capital Expenditures	-2.97	-18.33	-26	-15.05	-9.12
Sale of Property, Plant & Equipment	0.44	13.55	0.02	0.02	0.11
Cash Acquisitions	-	-4.2	-	-	-
Divestitures	-	-	0.04	-	-
Investment in Securities	-	1.26	-20.82	-28.8	-0.31
Other Investing Activities	-1.2	0.61	0.66	0.15	-0
Investing Cash Flow	-3.73	-7.11	-46.1	-43.68	-9.32
Long-Term Debt Issued	-	20.29	19.59	-	-
Total Debt Issued	-	20.29	19.59	-	-
Short-Term Debt Repaid	-0.37	-	-	-	-
Long-Term Debt Repaid	-2.22	-1.64	-1.35	-	-
Total Debt Repaid	-2.59	-1.64	-1.35	-4.69	-1.25
Net Debt Issued (Repaid)	-2.59	18.64	18.24	-4.69	-1.25
Issuance of Common Stock	-	-	49.45	11.45	88.49
Other Financing Activities	17.84	-1	-21.27	-0.48	-1.2
Financing Cash Flow	15.25	17.64	46.41	6.28	86.04
Foreign Exchange Rate Adjustments	-	0.01	0.04	0.08	-0.03
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-
Net Cash Flow	9.88	-6.63	-15.72	-43.16	54.91
Free Cash Flow	-4.61	-35.5	-42.07	-20.89	-30.9
Free Cash Flow Margin	-8.15%	-74.59%	-94.38%	-25.48%	-57.98%
Free Cash Flow Per Share	-0.01	-0.09	-0.13	-0.41	-0.62
Cash Interest Paid	2.4	-	-	0.37	0.4
Cash Income Tax Paid	-0.1	0.74	-1.12	0.7	1.37
Levered Free Cash Flow	17.27	-39.45	-48.33	-	-
Unlevered Free Cash Flow	18.77	-38.37	-47.9	-	-
Change in Working Capital	3.61	-12.68	-24.15	-8.38	-22.6

Source: S&P Global Market Intelligence. Standard template. Financial Sources.