ManagePay Systems Berhad (KLSE:MPAY)

ManagePay Systems Berhad Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-13.23	-14.66	-11.68	-13.36	-10.7	1.19
Depreciation & Amortization	1.37	1.45	1.59	1.44	2.64	3.02
Other Amortization	2.53	2.49	3.04	2.36	2.05	1.41
Loss (Gain) From Sale of Assets	-	-	-	-	-0	-3.81
Asset Writedown & Restructuring Costs	-	-	0.94	-	-	0
Loss (Gain) From Sale of Investments	8.26	8.26	6.51	7.79	5.91	1.3
Loss (Gain) on Equity Investments	-1.1	-0.31	-0.66	-0.12	0.51	-0.31
Stock-Based Compensation	-0.35	-	0.8	1.15	1.16	1.05
Provision & Write-off of Bad Debts	5.43	-	-	-	-	-0.1
Other Operating Activities	1.18	0.29	0.4	-0.29	-0.87	-1.21
Change in Accounts Receivable	-7.22	-8.48	-3.33	-6.5	-9.84	-21.96
Change in Inventory	0.06	0.56	0.41	-0.02	0.77	2.19
Change in Accounts Payable	2.75	-3.24	2.39	3.07	2.6	0.78
Change in Unearned Revenue	-0.54	-0.54	0.44	-	-0.08	0.15
Operating Cash Flow	-0.85	-14.2	0.84	-4.49	-5.83	-16.31
Capital Expenditures	-0.11	-0.47	-0.57	-0.68	-2.99	-0.64
Sale of Property, Plant & Equipment	-	-	-	0.01	4.2	0.06
Divestitures	-	-	-	-	-	-0.04
Sale (Purchase) of Intangibles	-1.44	-0.71	-2.85	-0.97	-6.01	-1.14
Investment in Securities	1.95	-1.78	-3.25	1.12	-1.35	-4.34
Other Investing Activities	-0.55	-0.55	-0.42	-	-0.34	0.11
Investing Cash Flow	-0.16	-3.5	-7.09	-0.52	-6.49	-5.99
Short-Term Debt Issued	-	0.3	-	-	-	0.69
Total Debt Issued	0.3	0.3	1.87	-	-	0.69
Short-Term Debt Repaid	-	-	-	-	-0.68	-
Long-Term Debt Repaid	-	-0.5	-	-0.19	-0.18	-0.18
Total Debt Repaid	0.03	-0.5	-0.19	-0.19	-0.87	-0.18
Net Debt Issued (Repaid)	0.33	-0.21	1.68	-0.19	-0.87	0.51
Issuance of Common Stock	-	12.72	5.85	0.73	-	34.56
Financing Cash Flow	0.33	12.52	7.53	0.54	-0.87	35.07
Foreign Exchange Rate Adjustments	-0.02	-0.16	0.09	-0.18	0.13	0.03
Net Cash Flow	-0.7	-5.34	1.37	-4.65	-13.06	12.8
Free Cash Flow	-0.97	-14.67	0.27	-5.16	-8.83	-16.95
Free Cash Flow Margin	-5.20%	-100.65%	1.66%	-29.35%	-48.92%	-84.22%
Free Cash Flow Per Share	-0.00	-0.01	-	-0.01	-0.01	-0.02
Cash Interest Paid	0.4	0.42	0.36	0.45	0.02	0.03
Cash Income Tax Paid	-	0.09	0.28	0.3	0.37	0.23
Levered Free Cash Flow	-	-6.49	-	-5.02	-5.02	-5.27
Unlevered Free Cash Flow	-	-6.22	-	-4.85	-5	-5.25
Change in Working Capital	-4.95	-11.7	-0.09	-3.45	-6.54	-18.84

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