MAG Holdings Berhad Cash Flow Statement

Financials in millions MYR. Fiscal year is July - June.

Millions MYR. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	46.97	34.35	34.16	17.73	6.14
Depreciation & Amortization	15.44	13.6	11.81	10.76	4.08
Loss (Gain) From Sale of Assets	-	-0.01	-4.13	-	-
Asset Writedown & Restructuring Costs	-	-	0.22	-	-
Loss (Gain) From Sale of Investments	-0.09	0.16	-	-	0.54
Loss (Gain) on Equity Investments	-	-	-	-	3.09
Provision & Write-off of Bad Debts	-	1.72	-0.25	-	-
Other Operating Activities	-18.83	18.72	22.23	-0.67	-13.42
Change in Accounts Receivable	-35.5	-33.22	-49.17	-32.93	-4.37
Change in Inventory	-8.32	-7.64	4.6	8.69	0.69
Change in Accounts Payable	-113.06	62.78	2.4	26.94	6.77
Operating Cash Flow	-100.18	90.46	21.86	30.51	3.52
Operating Cash Flow Growth	-	313.92%	-28.36%	766.05%	-
Capital Expenditures	-64.31	-86.22	-29.73	-46.53	-21.15
Sale of Property, Plant & Equipment	-	0.15	0.03	-	-
Cash Acquisitions	-	-	-	-57.24	-
Investment in Securities	-0.21	-	-	-	25.4
Other Investing Activities	5.29	7.47	1.21	4.28	4.3
Investing Cash Flow	-59.23	-78.6	-28.5	-99.49	8.54
Short-Term Debt Issued	35	0.13	-	-	-
Long-Term Debt Issued	283.7	-	-	1.52	-
Total Debt Issued	318.7	0.13	-	1.52	1.87
Short-Term Debt Repaid	-	-	-1.18	-2.54	-
Long-Term Debt Repaid	-125.2	-5.74	-3.99	-0.38	-
Total Debt Repaid	-125.2	-5.74	-5.16	-2.91	-0.11
Net Debt Issued (Repaid)	193.5	-5.61	-5.16	-1.39	1.76
Issuance of Common Stock	38.08	12.33	25.77	74.6	22
Common Dividends Paid	-1.87	-1.6	-	-	-
Other Financing Activities	-	-8.02	-9.18	-1.07	-2.11
Financing Cash Flow	156.12	-2.9	11.43	72.13	21.66
Foreign Exchange Rate Adjustments	-	-0.88	-3.16	5.48	5.25
Net Cash Flow	-3.29	8.08	1.63	8.64	38.98
Free Cash Flow	-164.49	4.25	-7.88	-16.03	-17.63
Free Cash Flow Margin	-47.72%	1.39%	-3.91%	-11.69%	-33.19%
Free Cash Flow Per Share	-0.09	0.00	-0.01	-0.01	-0.03
Cash Interest Paid	18.32	8.02	9.18	4.57	2.05
Cash Income Tax Paid	0.65	0.38	0.69	1.2	0.02
Levered Free Cash Flow	-172	-25.88	-36.61	-36.16	-
Unlevered Free Cash Flow	-160.55	-18.16	-28.04	-30.42	-
Change in Working Capital	-156.88	21.92	-42.18	2.7	3.09

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.