SBS Nexus 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
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	8.91	7.6	5.56	1.58
Depreciation & Amortization	0.17	0.27	0.72	0.16
Other Amortization	0.15	0.1	0.04	-
Loss (Gain) From Sale of Assets	-0.45	-0.45	0.02	-
Provision & Write-off of Bad Debts	-0.56	0.49	0	0.63
Other Operating Activities	2.32	1.68	0.97	0.23
Change in Accounts Receivable	-5.78	-5.12	4.4	-2.98
Change in Accounts Payable	0.5	-0.05	-1.56	0.88
Change in Unearned Revenue	-0.03	0.55	-0.71	1
Operating Cash Flow	5.22	5.08	9.45	1.51
Operating Cash Flow Growth	246.38%	-46.26%	527.07%	-
Capital Expenditures	-0.18	-0.16	-0.17	-0.05
Sale of Property, Plant & Equipment	0.51	0.51	-	-
Cash Acquisitions	-	-	0.18	-0
Divestitures	-	-	-	0
Sale (Purchase) of Intangibles	-	-	-0.99	-
Sale (Purchase) of Real Estate	1.81	1.81	1.12	-
Other Investing Activities	0	0	0.01	2.96
Investing Cash Flow	2.15	2.16	0.14	2.91
Short-Term Debt Issued	-	-	-	1.65
Long-Term Debt Issued	-	-	-	1.23
Total Debt Issued	-0.88	-	-	2.88
Short-Term Debt Repaid	-	-0.02	-1.65	-
Long-Term Debt Repaid	-	-1.65	-1.1	-0.05
Total Debt Repaid	-1.61	-1.67	-2.74	-0.05
Net Debt Issued (Repaid)	-2.49	-1.67	-2.74	2.83
Issuance of Common Stock	0	0	-	-
Common Dividends Paid	-3	-5	-3.8	-5.66
Other Financing Activities	-0.46	-0.51	-0.45	-0.88
Financing Cash Flow	-5.95	-7.18	-6.99	-3.71
Net Cash Flow	1.42	0.06	2.6	0.7
Free Cash Flow	5.04	4.92	9.28	1.45
Free Cash Flow Growth	246.62%	-47.01%	537.99%	-
Free Cash Flow Margin	12.95%	16.43%	46.53%	12.54%
Free Cash Flow Per Share	0.02	0.02	0.03	0.01
Cash Interest Paid	0.46	0.51	0.45	0.34
Cash Income Tax Paid	1.33	1.31	1.18	0.94
Levered Free Cash Flow	-	3.52	6.85	-
Unlevered Free Cash Flow	-	3.84	7.13	-
Change in Working Capital	-5.32	-4.61	2.14	-1.09

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