KLSE:NORTHERN Cash Flow Statement

Financials in millions MYR. Fiscal year is April - March.

Millions MYR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	12.73	11.41	10.09	6.12	3.11
Depreciation & Amortization	1.5	0.88	0.45	0.33	0.06
Loss (Gain) From Sale of Assets	0.05	0.07	0	-	-
Asset Writedown & Restructuring Costs	-	-	-	0.02	-
Loss (Gain) From Sale of Investments	-	-	0.01	-	-
Loss (Gain) on Equity Investments	-0.04	-0.01	0	-	-
Provision & Write-off of Bad Debts	1.32	1.32	1.84	-	-
Other Operating Activities	-1.68	1.41	1.58	0.68	0.21
Change in Accounts Receivable	-6.98	-10.29	-6.03	-6.46	-4.02
Change in Inventory	-10.14	-1.23	1.13	-2.5	-1.49
Change in Accounts Payable	7.93	1.97	-0.14	2.52	2.83
Change in Unearned Revenue	-2.42	2.86	-1.29	1.69	0.19
Operating Cash Flow	2.29	8.38	7.64	2.41	0.89
Operating Cash Flow Growth	-69.98%	9.74%	217.44%	169.73%	-
Capital Expenditures	-8.74	-3.16	-7	-0.15	-0.14
Sale of Property, Plant & Equipment	0.06	0.01	-	-	-
Cash Acquisitions	0.02	0.02	0.25	-	-
Divestitures	-	-	-0.25	-	-
Investment in Securities	-	-	-0.14	-0.06	-0
Other Investing Activities	0.07	-1.08	1.58	-1.4	-0.07
Investing Cash Flow	-8.58	-4.21	-5.56	-1.61	-0.21
Long-Term Debt Issued	-	17.12	2.83	4.72	0.5
Long-Term Debt Repaid	-	-13.97	-3.25	-	-0.05
Net Debt Issued (Repaid)	-9.92	3.15	-0.42	4.72	0.45
Issuance of Common Stock	42.37	42.37	-	-	-
Common Dividends Paid	-	-5	-	-	-
Other Financing Activities	-2.72	-2.52	-0.52	-0.36	-0.05
Financing Cash Flow	29.73	37.99	-0.93	4.36	0.4
Foreign Exchange Rate Adjustments	-0.02	-0.01	0.01	-	-
Net Cash Flow	23.42	42.15	1.16	5.15	1.09
Free Cash Flow	-6.44	5.22	0.64	2.25	0.75
Free Cash Flow Growth	-	718.54%	-71.69%	198.67%	-
Free Cash Flow Margin	-5.71%	6.15%	0.82%	5.04%	3.39%
Free Cash Flow Per Share	-0.02	0.01	0.64	2.25	0.75
Cash Interest Paid	0.44	0.71	0.52	0.36	0.05
Cash Income Tax Paid	6.17	4.65	1.42	0.74	0.07
Levered Free Cash Flow	-	2.06	-0.11	-0.03	-
Unlevered Free Cash Flow	-	2.55	0.22	0.21	-
Change in Working Capital	-11.6	-6.7	-6.33	-4.74	-2.48

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