Nova MSC 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 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '25 Jun 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	-7.9	-5	-6.3	-12.29	-20.22
Depreciation & Amortization	1.49	8.44	1.69	1.78	2.22
Other Amortization	7.09	-	7.08	5.87	5.5
Asset Writedown & Restructuring Costs	3.46	-	0.03	-	-
Loss (Gain) on Equity Investments	0.09	-	-0.11	-0.02	-0.2
Provision & Write-off of Bad Debts	-0.88	-	-0.62	4.55	-0.18
Other Operating Activities	1.98	2.51	-2.23	-1.88	-0.29
Change in Accounts Receivable	3.56	-	4.44	0.63	9.31
Change in Inventory	-0.1	-	-1.34	-0.96	-
Change in Accounts Payable	-4.71	-	1.39	1.53	1.97
Change in Unearned Revenue	-4.21	-	1.63	-0.03	3.94
Change in Other Net Operating Assets	-	-2.39	-	-	-
Operating Cash Flow	-0.14	3.55	5.65	-0.82	2.04
Operating Cash Flow Growth	-	-37.14%	-	-	-77.98%
Capital Expenditures	-0.13	-0.09	-0.09	-0.14	-0.45
Divestitures	-	-	-	2.73	-
Sale (Purchase) of Intangibles	-6.49	-6.6	-5.25	-6.9	-7.23
Other Investing Activities	-	-	-	0.09	0.16
Investing Cash Flow	-6.63	-6.69	-5.34	-4.22	-7.52
Long-Term Debt Repaid	-	-1.66	-1.72	-1.55	-1.51
Total Debt Repaid	-1.89	-1.66	-1.72	-1.55	-1.51
Net Debt Issued (Repaid)	-1.89	-1.66	-1.72	-1.55	-1.51
Issuance of Common Stock	23.26	29.08	0.35	0.53	1.33
Other Financing Activities	-0.76	-0.85	-0.77	-0.91	-0.41
Financing Cash Flow	20.62	26.57	-2.14	-1.93	-0.59
Foreign Exchange Rate Adjustments	1.39	-0.19	-0.5	-0.4	0.04
Net Cash Flow	15.24	23.25	-2.33	-7.37	-6.03
Free Cash Flow	-0.27	3.46	5.56	-0.96	1.59
Free Cash Flow Growth	-	-37.71%	-	-	-82.26%
Free Cash Flow Margin	-0.73%	9.25%	16.05%	-3.50%	6.72%
Free Cash Flow Per Share	-	0.00	0.01	-0.00	0.00
Cash Interest Paid	0.76	0.85	0.77	0.91	0.41
Cash Income Tax Paid	-	-	0.04	0.05	0.06
Levered Free Cash Flow	-	-4.9	5.63	-1.77	5.04
Unlevered Free Cash Flow	-	-4.28	6.11	-1.2	5.3
Change in Working Capital	-5.46	-2.39	6.12	1.18	15.21

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