SDS Group Berhad Cash Flow Statement

Financials in millions MYR. Fiscal year is April - March.

Millions MYR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	29.24	33.28	32.55	24.53	10.62	7.27
Depreciation & Amortization	22.82	21.11	17.8	15.22	14.77	15.57
Loss (Gain) From Sale of Assets	-0.53	-0.35	-0.19	-0.04	-0.11	-0.43
Asset Writedown & Restructuring Costs	0.01	0	0.16	0.29	0.09	0.02
Loss (Gain) From Sale of Investments	-0.48	-0.49	-0.31	-0.2	-0.02	-
Provision & Write-off of Bad Debts	-0.04	-0.04	0.08	-	0.06	0.05
Other Operating Activities	1.63	3.26	4.44	3.83	2.82	2.38
Change in Accounts Receivable	-1.9	-0.34	-2.04	-1.82	-2.23	2.12
Change in Inventory	-0.75	-1.51	-1.34	-0.7	-0.94	-0.42
Change in Accounts Payable	-1.29	3.01	2.03	5.29	7.28	-2.55
Change in Unearned Revenue	-0.05	0.04	0.23	0.29	0.13	0.37
Operating Cash Flow	48.64	57.98	53.41	46.69	32.46	24.38
Operating Cash Flow Growth	-20.93%	8.56%	14.38%	43.84%	33.17%	71.15%
Capital Expenditures	-21.78	-27.18	-36.21	-19.42	-9.43	-4.82
Sale of Property, Plant & Equipment	0.59	0.23	0.18	0.05	0.23	0.61
Investment in Securities	0.48	0.49	0.31	0.2	0.02	-
Other Investing Activities	0.86	0.73	0.43	0.35	0.21	0.18
Investing Cash Flow	-19.84	-25.73	-35.28	-18.83	-8.97	-4.04
Short-Term Debt Issued	-	-	0.33	-	-	1.65
Long-Term Debt Issued	-	0.35	0.6	1.4	-	0.08
Total Debt Issued	0.3	0.35	0.93	1.4	-	1.73
Short-Term Debt Repaid	-	-	-0.33	-	-	-1.65
Long-Term Debt Repaid	-	-7.48	-6.97	-18.34	-18.1	-11.2
Total Debt Repaid	-7.91	-7.48	-7.3	-18.34	-18.1	-12.86
Net Debt Issued (Repaid)	-7.61	-7.13	-6.37	-16.94	-18.1	-11.13
Issuance of Common Stock	-	-	-	1.45	-	-
Common Dividends Paid	-5.18	-5.53	-8.4	-4.08	-1.02	-
Other Financing Activities	-1.3	-1.25	-1.12	-1.03	-1.45	-2.05
Financing Cash Flow	-15.27	-13.91	-15.88	-20.6	-20.57	-13.18
Foreign Exchange Rate Adjustments	0.12	-0.36	0.21	0.13	0.01	0.04
Net Cash Flow	13.65	17.98	2.46	7.4	2.93	7.2
Free Cash Flow	26.86	30.8	17.2	27.27	23.03	19.56
Free Cash Flow Growth	-16.80%	79.12%	-36.95%	18.41%	17.76%	694.11%
Free Cash Flow Margin	7.83%	8.91%	5.31%	9.61%	11.62%	11.25%
Free Cash Flow Per Share	0.05	0.06	0.03	0.05	0.04	0.04
Cash Interest Paid	1.05	1	0.87	0.89	1.45	2.05
Cash Income Tax Paid	7.84	7.94	7.1	4.81	1.79	1.72
Levered Free Cash Flow	15.49	21.88	10.1	17.29	18.4	14.71
Unlevered Free Cash Flow	16.15	22.51	10.64	17.84	19.31	16
Change in Working Capital	-3.99	1.2	-1.12	3.06	4.24	-0.48

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