Maxland Berhad Cash Flow Statement

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

Millions MYR. Fiscal year is Dec - Nov.

Fiscal Year	FY 2025	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Nov '25 Nov 30, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-7.36	-32.95	-40.82	-2.52	17.18
Depreciation & Amortization	8.74	8.97	9.81	9.8	15.52
Loss (Gain) From Sale of Assets	0.71	1.23	-0.53	-0.01	-1.03
Asset Writedown & Restructuring Costs	-2.99	-	13.68	-0.13	-17.2
Loss (Gain) From Sale of Investments	-	-	-	0.97	-
Provision & Write-off of Bad Debts	2.97	0.53	-32.22	-46.7	-4.02
Other Operating Activities	-5.03	0.13	13.47	5.4	5.72
Change in Accounts Receivable	-19.14	-4.98	27.13	-6.05	-3.84
Change in Inventory	5.47	10.99	24.34	18.15	-39.18
Change in Accounts Payable	15.3	10.61	4.56	10.6	8.87
Operating Cash Flow	-1.32	-5.47	19.41	-10.48	-17.98
Capital Expenditures	-8.87	-7.25	-34.41	-2.24	-15.68
Sale of Property, Plant & Equipment	0.54	0.76	1.78	0.1	4.97
Cash Acquisitions	-	-	-0.02	-	-0.22
Divestitures	7.43	10.53	-	-	-0
Sale (Purchase) of Intangibles	-	-	-0.26	-0.39	-
Other Investing Activities	-	0	0.24	-	-1.11
Investing Cash Flow	-0.89	4.05	-32.67	-2.52	-12.04
Long-Term Debt Repaid	-	-0.64	-	-	-20.65
Total Debt Repaid	-0.62	-0.64	-0.2	-	-20.65
Net Debt Issued (Repaid)	-0.62	-0.64	-0.2	-	-20.65
Issuance of Common Stock	0.38	0.29	10.59	9.54	57.93
Other Financing Activities	-	-0	-0.01	-	0.09
Financing Cash Flow	-0.24	-0.36	10.38	9.54	37.37
Miscellaneous Cash Flow Adjustments	-	-	-	0	-
Net Cash Flow	-2.45	-1.79	-2.88	-3.46	7.34
Free Cash Flow	-10.19	-12.72	-15	-12.71	-33.66
Free Cash Flow Margin	-17.05%	-23.40%	-19.82%	-25.61%	-26.02%
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.01	-0.03
Cash Income Tax Paid	1.13	1.47	0.7	0.67	0.77
Levered Free Cash Flow	-	50.14	-	14.43	-70.49
Unlevered Free Cash Flow	-	57.11	-	16	-66.66
Change in Working Capital	1.64	16.62	56.03	22.7	-34.16

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