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	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	8.72	8.08	4.3	7.05	7.9	6.87
Depreciation & Amortization	1.04	0.38	0.18	0.18	0.25	0.2
Loss (Gain) From Sale of Assets	-0.07	-0.07	0	-0.29	-	-
Asset Writedown & Restructuring Costs	0.01	0.01	-	0.01	0.35	-
Loss (Gain) From Sale of Investments	-	-	-0.04	-	-1.78	-0.22
Provision & Write-off of Bad Debts	-0.47	0.16	0.05	-0.34	-0.47	-0
Other Operating Activities	-2.17	-1.38	-0.59	-0.79	0.35	0.2
Change in Accounts Receivable	6.54	0.08	-1.54	-0.48	1.57	0.15
Change in Inventory	0.19	-0.03	0.09	0.05	-0.07	-0.06
Change in Accounts Payable	0.22	0.74	1.25	0.83	1.05	0.77
Change in Unearned Revenue	-1.33	1.07	0.87	-	-	-
Operating Cash Flow	12.67	9.06	4.57	6.22	9.14	7.91
Operating Cash Flow Growth	54.68%	98.09%	-26.44%	-32.00%	15.66%	31.33%
Capital Expenditures	-0.94	-0.11	-0.67	-0.27	-0.05	-0.42
Sale of Property, Plant & Equipment	0.26	0.25	0	0	0	-
Cash Acquisitions	-7.85	-1.71	-	-	-	-
Sale (Purchase) of Intangibles	-1.3	-0.61	-0.81	-0.63	-0.55	-
Investment in Securities	-	-	0.04	-	4.09	-0.05
Other Investing Activities	-13.51	-1.14	0.21	0.08	0.64	0.22
Investing Cash Flow	-23.34	-3.31	-1.23	-0.82	4.14	-0.24
Long-Term Debt Repaid	-	-0.11	-0.03	-0.03	-0.99	-0.01
Net Debt Issued (Repaid)	-0.42	-0.11	-0.03	-0.03	-0.99	-0.01
Issuance of Common Stock	-	-	17.49	0	0.02	0.1
Common Dividends Paid	-5.03	-3.36	-1	-0.01	-16.1	-0.25
Other Financing Activities	0	-0.02	-0.94	-0	-0.01	-0.04
Financing Cash Flow	-5.46	-3.49	15.52	-0.05	-17.08	-0.2
Net Cash Flow	-16.13	2.26	18.86	5.35	-3.8	7.47
Free Cash Flow	11.73	8.95	3.9	5.95	9.09	7.49
Free Cash Flow Growth	51.60%	129.38%	-34.42%	-34.56%	21.39%	27.71%
Free Cash Flow Margin	30.23%	28.72%	16.41%	28.36%	45.45%	45.68%
Free Cash Flow Per Share	0.02	0.01	0.01	0.01	0.01	0.01
Cash Interest Paid	0.1	0.02	0.01	0	0.01	0.04
Cash Income Tax Paid	4.4	3.47	2.43	2.14	2	0.86
Levered Free Cash Flow	7.84	5.93	2.68	3.4	3.11	10.13
Unlevered Free Cash Flow	7.9	5.94	2.68	3.4	3.12	10.16
Change in Working Capital	5.61	1.87	0.67	0.4	2.55	0.86

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