Peoplelogy 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	0.04	5.47	5.8	4.77	3.6
Depreciation & Amortization	1.17	0.87	0.9	0.72	0.63
Other Amortization	-	0.1	0.07	0.05	0.02
Loss (Gain) From Sale of Investments	-	0.01	-	-	-
Loss (Gain) on Equity Investments	-0.01	-0.52	-	-	-
Other Operating Activities	-0.44	-0.47	0.13	0.29	0.21
Change in Accounts Receivable	4.51	1.9	-3.96	-3.18	-2.61
Change in Accounts Payable	2.95	1.11	0.32	1.6	-0.01
Change in Other Net Operating Assets	1.33	-1.33	-	-	-
Operating Cash Flow	9.56	7.14	3.26	4.26	1.85
Operating Cash Flow Growth	33.84%	118.93%	-23.39%	130.12%	-
Capital Expenditures	-0.28	-0.43	-0.07	-0.23	-0.05
Cash Acquisitions	-	-0.6	-	-3.57	-
Sale (Purchase) of Intangibles	-0.86	-0.03	-0.32	-0.25	-0.16
Investment in Securities	-	-0.5	-0.5	0.6	-
Other Investing Activities	-0.33	-0.04	-	-0.02	-
Investing Cash Flow	-1.47	-1.6	-0.89	-3.48	-0.21
Short-Term Debt Issued	-	-	0.5	0.77	0.2
Long-Term Debt Issued	2.5	-	3	-	-
Total Debt Issued	2.5	-	3.5	0.77	0.2
Short-Term Debt Repaid	-0.36	-1.18	-	-	-
Long-Term Debt Repaid	-0.63	-4.17	-1.43	-0.97	-0.77
Total Debt Repaid	-0.99	-5.35	-1.43	-0.97	-0.77
Net Debt Issued (Repaid)	1.51	-5.35	2.07	-0.19	-0.57
Issuance of Common Stock	26.25	5.4	0	-	-
Common Dividends Paid	-4	-5.2	-3.8	-	-0.2
Other Financing Activities	0.08	-	-	-	-
Financing Cash Flow	23.83	-5.15	-1.73	-0.19	-0.77
Foreign Exchange Rate Adjustments	-0.03	-0	-0	-	-
Net Cash Flow	31.89	0.38	0.64	0.58	0.86
Free Cash Flow	9.28	6.71	3.19	4.03	1.8
Free Cash Flow Growth	38.22%	110.57%	-20.82%	124.02%	-
Free Cash Flow Margin	31.10%	22.96%	12.89%	17.66%	11.04%
Free Cash Flow Per Share	0.02	0.02	0.01	0.01	0.01
Cash Interest Paid	0.2	0.26	0.32	0.19	0.21
Cash Income Tax Paid	2.06	2.52	1.63	1.47	0.9
Levered Free Cash Flow	12.89	3.22	3.99	4.19	-
Unlevered Free Cash Flow	13.01	3.38	4.19	4.31	-
Change in Working Capital	8.79	1.68	-3.64	-1.58	-2.62

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