Sorento Capital Berhad Cash Flow Statement

Financials in millions MYR. Fiscal year is July - June.

Millions MYR. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024
Period Ending	Sep '25 Sep 30, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024
Net Income	29.25	26.24	24.43
Depreciation & Amortization	4.88	4.82	1.91
Loss (Gain) From Sale of Assets	-0.87	-0.86	-0.01
Asset Writedown & Restructuring Costs	0.12	0.12	0
Loss (Gain) on Equity Investments	-	-	0
Provision & Write-off of Bad Debts	0.15	0.14	0.05
Other Operating Activities	1.43	2.06	0.65
Change in Accounts Receivable	0.02	-6.54	-16.65
Change in Inventory	-1.06	-2.78	-3.14
Change in Accounts Payable	-0.19	-5.52	-0.76
Operating Cash Flow	33.73	17.69	6.49
Operating Cash Flow Growth	-	172.69%	-
Capital Expenditures	-0.99	-1.61	-1.92
Sale of Property, Plant & Equipment	0.32	0.33	0.14
Sale (Purchase) of Intangibles	-	-	-2
Sale (Purchase) of Real Estate	0.4	0.4	-
Investment in Securities	-25.47	-25.34	0
Other Investing Activities	0.86	0.59	0.18
Investing Cash Flow	-24.89	-25.63	-3.61
Short-Term Debt Issued	-	16.28	36.63
Total Debt Issued	3.78	16.28	36.63
Short-Term Debt Repaid	-	-28.51	-32.27
Long-Term Debt Repaid	-	-5.14	-0.81
Total Debt Repaid	-28.46	-33.65	-33.08
Net Debt Issued (Repaid)	-24.68	-17.37	3.55
Issuance of Common Stock	55.47	55.47	-
Common Dividends Paid	-8.6	-7.3	-6
Other Financing Activities	-1.75	-1.98	-1.26
Financing Cash Flow	20.44	28.81	-3.71
Foreign Exchange Rate Adjustments	0.01	0	-0.01
Net Cash Flow	29.29	20.88	-0.84
Free Cash Flow	32.74	16.08	4.56
Free Cash Flow Growth	-	252.40%	-
Free Cash Flow Margin	18.37%	8.97%	3.01%
Free Cash Flow Per Share	0.04	0.02	0.01
Cash Interest Paid	1.75	1.98	1.26
Cash Income Tax Paid	9.44	9.06	8.45
Levered Free Cash Flow	-	4.9	-
Unlevered Free Cash Flow	-	6.14	-
Change in Working Capital	-1.24	-14.83	-20.54

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