MBM Resources 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	Sep '25 Sep 30, 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	336.53	333.39	331.23	280.35	171.22	158.96
Depreciation & Amortization	16.5	17.35	19.03	18.16	16.99	16.68
Other Amortization	0.58	0.58	0.58	0.54	0.48	0.48
Loss (Gain) From Sale of Assets	-5.73	-0.01	-29.5	-45.1	-0.04	7.42
Asset Writedown & Restructuring Costs	0.02	0.02	0.02	0.03	0.12	0.08
Loss (Gain) From Sale of Investments	-	-	-0.06	-	-0.42	-
Loss (Gain) on Equity Investments	-328.38	-320.42	-288.95	-214.3	-163.89	-159.52
Provision & Write-off of Bad Debts	0.08	0.08	0.18	-0.34	0.22	0
Other Operating Activities	39.24	33.12	28.33	19.36	19.34	30.63
Change in Accounts Receivable	-1.42	3.47	12.91	-38.08	-2.89	-17.43
Change in Inventory	-22.35	46.58	-45.7	-22.29	-36.88	50.75
Change in Accounts Payable	2.35	-13.52	-29.07	37.66	5.19	-0.18
Change in Other Net Operating Assets	0.34	-0.04	0.03	-0.03	0.03	-
Operating Cash Flow	37.76	100.59	-0.98	48.95	9.33	79.88
Operating Cash Flow Growth	-66.61%	-	-	424.82%	-88.33%	138.25%
Capital Expenditures	-26.06	-18.68	-26.83	-6.31	-8.96	-4.65
Sale of Property, Plant & Equipment	7.83	0.01	48.18	69.73	0.13	0.51
Sale (Purchase) of Real Estate	-	-	-0.06	0.05	-0.01	-
Other Investing Activities	286.14	204.9	164.5	107.68	73.62	54.38
Investing Cash Flow	267.91	186.23	185.79	171.14	64.78	50.23
Long-Term Debt Issued	-	29.54	16.37	-	18.86	-
Long-Term Debt Repaid	-	-3.56	-3.92	-22.46	-2.93	-30.58
Net Debt Issued (Repaid)	5.87	25.98	12.45	-22.46	15.94	-30.58
Common Dividends Paid	-234.53	-234.53	-257.99	-144.63	-78.18	-82.09
Other Financing Activities	-28.94	-18.71	-27.28	-13.54	-31.53	-11.33
Financing Cash Flow	-257.6	-227.26	-272.82	-180.63	-93.77	-123.99
Net Cash Flow	48.07	59.55	-88.01	39.46	-19.67	6.11
Free Cash Flow	11.7	81.91	-27.81	42.64	0.37	75.22
Free Cash Flow Growth	-85.24%	-	-	11423.24%	-99.51%	248.91%
Free Cash Flow Margin	0.47%	3.29%	-1.15%	1.85%	0.02%	4.19%
Free Cash Flow Per Share	0.03	0.21	-0.07	0.11	0.00	0.19
Cash Interest Paid	2.36	1.92	0.93	0.67	0.54	1.18
Cash Income Tax Paid	21.24	23.42	26.7	19.12	16.35	14.53
Levered Free Cash Flow	-27	40.46	-38.98	17.73	-14.51	60.82
Unlevered Free Cash Flow	-25.53	41.66	-38.4	18.15	-14.17	61.56
Change in Working Capital	-21.08	36.49	-61.84	-22.74	-34.55	33.14

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