Panda Eco System Berhad Cash Flow Statement

Financials in millions MYR. Fiscal year is January - December.

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	9.22	8.08	4.3	7.05	7.9
Depreciation & Amortization	1.85	0.38	0.18	0.18	0.25
Loss (Gain) From Sale of Assets	-0.01	-0.07	0	-0.29	-
Asset Writedown & Restructuring Costs	0	0.01	-	0.01	0.35
Loss (Gain) From Sale of Investments	-	-	-0.04	-	-1.78
Provision & Write-off of Bad Debts	-0.27	0.16	0.05	-0.34	-0.47
Other Operating Activities	0.02	-1.38	-0.59	-0.79	0.35
Change in Accounts Receivable	4.14	0.08	-1.54	-0.48	1.57
Change in Inventory	0.43	-0.03	0.09	0.05	-0.07
Change in Accounts Payable	-0.68	0.74	1.25	0.83	1.05
Change in Unearned Revenue	-1.66	1.07	0.87	-	-
Operating Cash Flow	13.06	9.06	4.57	6.22	9.14
Operating Cash Flow Growth	44.13%	98.09%	-26.44%	-32.00%	15.66%
Capital Expenditures	-1.39	-0.11	-0.67	-0.27	-0.05
Sale of Property, Plant & Equipment	0.01	0.25	0	0	0
Cash Acquisitions	-6.15	-1.71	-	-	-
Sale (Purchase) of Intangibles	-1.58	-0.61	-0.81	-0.63	-0.55
Investment in Securities	-	-	0.04	-	4.09
Other Investing Activities	-15.86	-1.14	0.21	0.08	0.64
Investing Cash Flow	-24.97	-3.31	-1.23	-0.82	4.14
Long-Term Debt Repaid	-1.6	-0.11	-0.03	-0.03	-0.99
Net Debt Issued (Repaid)	-1.6	-0.11	-0.03	-0.03	-0.99
Issuance of Common Stock	-	-	17.49	0	0.02
Common Dividends Paid	-1.68	-3.36	-1	-0.01	-16.1
Other Financing Activities	-0.01	-0.02	-0.94	-0	-0.01
Financing Cash Flow	-3.29	-3.49	15.52	-0.05	-17.08
Net Cash Flow	-15.2	2.26	18.86	5.35	-3.8
Free Cash Flow	11.67	8.95	3.9	5.95	9.09
Free Cash Flow Growth	30.36%	129.38%	-34.42%	-34.56%	21.39%
Free Cash Flow Margin	26.65%	28.72%	16.41%	28.36%	45.45%
Free Cash Flow Per Share	0.02	0.01	0.01	0.01	0.01
Cash Interest Paid	0.11	0.02	0.01	0	0.01
Cash Income Tax Paid	2.32	3.47	2.43	2.14	2
Levered Free Cash Flow	11.99	5.93	2.68	3.4	3.11
Unlevered Free Cash Flow	12.06	5.94	2.68	3.4	3.12
Change in Working Capital	2.24	1.87	0.67	0.4	2.55

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