Tashin Holdings 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	3.31	-1.1	6.17	13.12	62.62
Depreciation & Amortization	6.56	6.05	5.81	5.1	3.95
Loss (Gain) From Sale of Assets	-	-0.05	-0.1	-	0.01
Asset Writedown & Restructuring Costs	-	-	0.1	-	-
Provision & Write-off of Bad Debts	-	-0.13	0.17	-0.14	0.77
Other Operating Activities	2.35	0.85	-1.29	-10.46	15.73
Change in Accounts Receivable	-	0.21	9.68	0.26	-18.64
Change in Inventory	-	-32.69	8.26	56.88	-101.2
Change in Accounts Payable	-	-0.69	-14.76	-28.52	53.87
Change in Other Net Operating Assets	34.06	-	-	-	-
Operating Cash Flow	46.28	-27.54	14.02	36.24	17.11
Operating Cash Flow Growth	-	-	-61.31%	111.85%	-3.98%
Capital Expenditures	-3.45	-0.77	-3.75	-56.47	-5.84
Sale of Property, Plant & Equipment	0.11	0.32	0.28	-	0.12
Investing Cash Flow	-3.34	-0.45	-3.47	-56.47	-5.72
Short-Term Debt Issued	-	134.75	111.15	-	28.56
Long-Term Debt Issued	-	-	-	21.02	-
Total Debt Issued	-	134.75	111.15	21.02	28.56
Short-Term Debt Repaid	-	-102.96	-133.96	-8.14	-
Long-Term Debt Repaid	-39.12	-3.36	-3.34	-0.56	-0.18
Total Debt Repaid	-39.12	-106.33	-137.3	-8.7	-0.18
Net Debt Issued (Repaid)	-39.12	28.43	-26.15	12.32	28.38
Common Dividends Paid	-	-5.23	-6.98	-10.47	-8.72
Other Financing Activities	-1.92	-2.25	-2.59	-2.97	-2
Financing Cash Flow	-41.04	20.94	-35.72	-1.11	17.65
Net Cash Flow	1.9	-7.05	-25.16	-21.35	29.04
Free Cash Flow	42.82	-28.31	10.27	-20.24	11.27
Free Cash Flow Growth	-	-	-	-	-31.03%
Free Cash Flow Margin	12.43%	-7.59%	2.83%	-4.66%	2.90%
Free Cash Flow Per Share	0.12	-0.08	0.03	-0.06	0.03
Cash Interest Paid	1.92	2.25	2.59	2.97	2
Cash Income Tax Paid	0.68	1.41	1.61	16.42	16.19
Levered Free Cash Flow	39.98	-29.8	5.57	-29.78	4.25
Unlevered Free Cash Flow	41.19	-28.37	7.21	-27.91	5.5
Change in Working Capital	34.06	-33.17	3.17	28.62	-65.97

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