Puncak Niaga Holdings Berhad (KLSE:PUNCAK)

KLSE:PUNCAK Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-118.92	-131.78	8.85	-15.9	-9.05	6.85
Depreciation & Amortization	27.68	26.84	23.78	21.87	24.99	24.56
Other Operating Activities	107.91	132.29	62.06	63.45	-11.8	-129.26
Operating Cash Flow	16.68	27.35	94.68	69.42	4.14	-97.85
Operating Cash Flow Growth	-83.72%	-71.11%	36.39%	1578.38%	-	-
Capital Expenditures	-3.12	-4.12	-10.26	-13.03	-8.72	-14.96
Sale of Property, Plant & Equipment	0.22	0.22	0.4	0.79	0.33	0.23
Divestitures	84.61	80.21	-	-	-	-
Investment in Securities	-46.23	-14.43	-39.43	35.92	28.23	12.55
Other Investing Activities	27.77	50.4	-	-	-	-
Investing Cash Flow	63.25	136.59	-49.29	13.78	25.72	33.29
Long-Term Debt Issued	-	-	43.89	40.6	30.7	106.3
Long-Term Debt Repaid	-	-89.89	-71.48	-100.54	-58.66	-97.51
Net Debt Issued (Repaid)	-89.5	-89.89	-27.59	-59.94	-27.96	8.79
Other Financing Activities	-70.14	-60.94	-64.57	-73.23	-87.79	-56.18
Financing Cash Flow	-159.64	-150.83	-92.16	-133.17	-115.75	-47.39
Foreign Exchange Rate Adjustments	-0.02	-0.02	-0	0.01	-0.01	-0.01
Net Cash Flow	-79.73	13.09	-46.77	-49.96	-85.9	-111.95
Free Cash Flow	13.56	23.23	84.42	56.39	-4.58	-112.81
Free Cash Flow Growth	-85.58%	-72.48%	49.72%	-	-	-
Free Cash Flow Margin	6.93%	10.45%	25.05%	23.08%	-1.24%	-27.80%
Free Cash Flow Per Share	0.03	0.05	0.19	0.13	-0.01	-0.25
Cash Interest Paid	68.56	69.02	69.33	69.27	63.31	83.39
Cash Income Tax Paid	24.7	24.52	7.69	8.94	3.16	3.64
Levered Free Cash Flow	247.97	306.82	-286.14	23.52	0.51	-36.12
Unlevered Free Cash Flow	290.01	349.63	-242.58	66.6	45.89	-9.67

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