Teo Seng Capital 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	142.09	183.36	155.8	21.64	3.04
Depreciation & Amortization	31.96	29.4	28.65	25.75	24.26
Loss (Gain) From Sale of Assets	-	-6.85	-0.79	-0.45	-4.97
Asset Writedown & Restructuring Costs	-	1.82	5.36	0.26	0.17
Stock-Based Compensation	-	0.3	-	0.02	0.07
Provision & Write-off of Bad Debts	-	0.29	-0.6	-0.09	1.02
Other Operating Activities	16.91	11.79	8	8.79	2.39
Change in Accounts Receivable	-	-1.36	4.06	-4.61	-6.19
Change in Inventory	-	-61.8	-18.08	-4.9	-19.74
Change in Accounts Payable	-	10.25	7.86	9.3	9.41
Change in Other Net Operating Assets	-30.42	-	-	-	-
Operating Cash Flow	160.53	167.21	190.26	55.69	9.46
Operating Cash Flow Growth	-3.99%	-12.12%	241.65%	488.44%	-70.50%
Capital Expenditures	-95.24	-99.99	-38.68	-24.1	-23.23
Sale of Property, Plant & Equipment	0.29	29.34	0.81	6.26	3.24
Cash Acquisitions	-	0	-	-	-
Investment in Securities	-0.03	-	-	-	-
Other Investing Activities	-	-4.6	0	0	-
Investing Cash Flow	-94.98	-75.25	-37.86	-17.83	-19.98
Short-Term Debt Issued	-	12.64	-	-	26.99
Long-Term Debt Issued	33.53	9.4	19.29	13.05	21.11
Total Debt Issued	33.53	22.03	19.29	13.05	48.1
Short-Term Debt Repaid	-	-	-64.93	-15.33	-
Long-Term Debt Repaid	-	-38.89	-26.12	-36.68	-25.44
Total Debt Repaid	-	-38.89	-91.05	-52.02	-25.44
Net Debt Issued (Repaid)	33.53	-16.86	-71.76	-38.97	22.66
Repurchase of Common Stock	-8.5	-3.01	-0.5	-	-
Common Dividends Paid	-29.56	-37.21	-14.68	-	-
Other Financing Activities	-4.4	-5.22	-7.8	-6.85	-6.33
Financing Cash Flow	-8.92	-62.29	-94.74	-45.82	16.33
Foreign Exchange Rate Adjustments	-	-1.75	0.19	0.05	0.1
Net Cash Flow	56.64	27.91	57.84	-7.92	5.9
Free Cash Flow	65.29	67.22	151.58	31.59	-13.76
Free Cash Flow Growth	-2.87%	-55.66%	379.85%	-	-
Free Cash Flow Margin	8.87%	8.92%	19.92%	4.84%	-2.60%
Free Cash Flow Per Share	0.11	0.11	0.26	0.05	-0.02
Cash Interest Paid	4.4	5.22	7.8	6.85	6.33
Cash Income Tax Paid	6.66	8.88	7.16	6.12	5.68
Levered Free Cash Flow	-57.27	0.1	86.16	24.49	-22.08
Unlevered Free Cash Flow	-54.53	3.36	91.04	28.77	-18.13
Change in Working Capital	-30.42	-52.91	-6.17	-0.22	-16.52

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.