NTPM Holdings Berhad Cash Flow Statement

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

Millions MYR. Fiscal year is May - Apr.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021
Net Income	-47.54	-34.1	-7.89	-5.88	28.51	63.27
Depreciation & Amortization	52.77	53.96	52.03	52.1	47.56	44.92
Loss (Gain) From Sale of Assets	-2.76	-3.01	0.05	-0.14	-0.03	-12.98
Asset Writedown & Restructuring Costs	-1.13	-1.28	-2	-3.2	0.92	2.62
Loss (Gain) From Sale of Investments	-0.02	-0.02	0.46	-	-	-
Provision & Write-off of Bad Debts	0.47	0.53	-0.18	0.44	0.46	0.72
Other Operating Activities	29.43	29.14	21.55	-8.56	-14.53	5.81
Change in Accounts Receivable	-55.03	-85.11	30.61	13.6	6.92	24.46
Change in Inventory	8.09	-18.21	47.16	-38.63	-21.63	14.75
Change in Accounts Payable	35.31	56.55	-26.32	-18.11	-7.99	5.11
Change in Other Net Operating Assets	-1.3	-0.91	-0.62	-0.3	-0.19	-0.22
Operating Cash Flow	18.3	-2.47	114.86	-8.69	40.01	148.46
Operating Cash Flow Growth	-63.74%	-	-	-	-73.05%	1699.37%
Capital Expenditures	-28.23	-27.9	-24.4	-17.71	-37.27	-69.36
Sale of Property, Plant & Equipment	13.27	11.74	0.28	0.28	0.17	2.1
Divestitures	-	-	-	-	-	27.5
Investment in Securities	-	-	-1	-	-	-
Other Investing Activities	0.3	0.4	0.48	0.3	-0.16	0.24
Investing Cash Flow	-14.67	-15.76	-24.65	-17.13	-37.27	-39.52
Long-Term Debt Issued	-	24.88	-	31.77	15.15	-
Long-Term Debt Repaid	-	-2.78	-69.88	-2.61	-2.42	-79.12
Net Debt Issued (Repaid)	-4.91	22.1	-69.88	29.16	12.73	-79.12
Common Dividends Paid	-4.49	-4.49	-8.98	-8.98	-17.97	-26.95
Financing Cash Flow	-9.41	17.61	-78.86	20.18	-5.24	-106.07
Foreign Exchange Rate Adjustments	-0.91	-1.12	0.14	0.62	0.17	-0.16
Net Cash Flow	-6.69	-1.73	11.49	-5.02	-2.33	2.71
Free Cash Flow	-9.93	-30.37	90.46	-26.4	2.74	79.1
Free Cash Flow Growth	-	-	-	-	-96.54%	-
Free Cash Flow Margin	-1.13%	-3.46%	9.99%	-3.04%	0.36%	10.55%
Free Cash Flow Per Share	-0.01	-0.03	0.08	-0.02	0.00	0.07
Cash Interest Paid	16.06	16.35	18.67	14.51	7.18	9.15
Cash Income Tax Paid	7.35	8.44	5.92	15.35	21.65	18.23
Levered Free Cash Flow	20.6	-22.71	100.26	-14.74	1.94	65.08
Unlevered Free Cash Flow	30.74	-12.41	112.01	-5.59	6.5	70.92
Change in Working Capital	-12.93	-47.69	50.84	-43.44	-22.88	44.1

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