KLSE:TEXCYCL 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	20.71	16.63	15.49	9.39	6.23
Depreciation & Amortization	5.07	4.48	4.54	3.81	3.43
Loss (Gain) From Sale of Assets	-6.72	-15.09	-0.29	0.03	-
Asset Writedown & Restructuring Costs	14.01	8.25	-	-2.88	0.18
Loss (Gain) From Sale of Investments	-9.62	-10.22	-8.79	0.2	0.4
Loss (Gain) on Equity Investments	-0.44	0.01	0.11	0.01	0.15
Stock-Based Compensation	-	-	-	0.3	-
Provision & Write-off of Bad Debts	-	5.28	-0.14	-0.57	0.58
Other Operating Activities	-13.89	-0.94	0.13	0.85	-1.27
Change in Accounts Receivable	0.1	-1.63	-0.54	2.84	-0.77
Change in Inventory	0.95	-0.18	0	-0.07	0
Change in Accounts Payable	1.19	-0.02	0.02	0.01	-0.09
Change in Other Net Operating Assets	-6.35	-2.48	-2.42	-7.63	2.56
Operating Cash Flow	5.02	4.08	8.11	6.28	11.41
Operating Cash Flow Growth	23.07%	-49.74%	29.07%	-44.92%	63.06%
Capital Expenditures	-12.89	-24.85	-12.8	-17.3	-13.76
Sale of Property, Plant & Equipment	0.3	-	0.33	0.01	-
Cash Acquisitions	-53.02	-0.41	-0.4	-	-
Divestitures	-	19	-	-	-
Sale (Purchase) of Intangibles	-	-0.09	-	-	-
Sale (Purchase) of Real Estate	-	-	28.42	-	-
Investment in Securities	12.63	-24.91	-17.93	-6.31	0.32
Other Investing Activities	0	0.07	0.11	-0.02	-
Investing Cash Flow	-52.97	-31.19	-2.27	-23.63	-13.44
Short-Term Debt Issued	-	2	-	-	-
Long-Term Debt Issued	50.07	3.41	6.55	23.45	-
Total Debt Issued	50.07	5.41	6.55	23.45	-
Long-Term Debt Repaid	-0.03	-6.66	-2.71	-1.63	-1.01
Net Debt Issued (Repaid)	50.04	-1.25	3.84	21.82	-1.01
Issuance of Common Stock	-	31.25	-	-	-
Repurchase of Common Stock	-15.49	-	-	-	-
Common Dividends Paid	-	-	-	-1.52	-
Other Financing Activities	-	0.05	-1.29	0.18	-0.05
Financing Cash Flow	34.55	30.05	2.55	20.48	-1.06
Foreign Exchange Rate Adjustments	-0.01	-0	0	-0.03	0.02
Net Cash Flow	-13.41	2.93	8.39	3.1	-3.08
Free Cash Flow	-7.87	-20.77	-4.69	-11.02	-2.35
Free Cash Flow Margin	-13.66%	-57.38%	-13.38%	-33.36%	-8.19%
Free Cash Flow Per Share	-0.03	-0.08	-0.02	-0.04	-0.01
Cash Interest Paid	2.23	1.42	1.29	0.56	0.11
Cash Income Tax Paid	2.9	4.69	3.93	3.17	2.73
Levered Free Cash Flow	-27.29	-19.92	-9.07	-18.71	-4.92
Unlevered Free Cash Flow	-25.9	-19.06	-8.3	-18.38	-4.91
Change in Working Capital	-4.1	-4.31	-2.94	-4.86	1.71

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