Vanzo Holdings Berhad (KLSE:VANZO)

Vanzo Holdings Berhad Cash Flow Statement

Financials in millions MYR. Fiscal year is October - September.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Net Income	1.18	4.91	5.1	4.27	3.04
Depreciation & Amortization	2.34	1.97	0.96	0.92	0.68
Loss (Gain) From Sale of Assets	-	-	-0.11	-0.01	-
Asset Writedown & Restructuring Costs	-	0.31	-	0.01	-
Loss (Gain) From Sale of Investments	-	0.09	0.08	0.04	0.02
Other Operating Activities	0.24	0.84	0.82	0.32	-0.11
Change in Accounts Receivable	1.32	-2.6	-2.85	-4.4	0.81
Change in Inventory	-3	-0.28	-2.91	-0.2	-2.62
Change in Accounts Payable	-1.14	1.65	0.96	-0.63	0.58
Operating Cash Flow	0.94	6.88	2.04	0.33	2.4
Operating Cash Flow Growth	-86.32%	237.55%	524.24%	-86.39%	-
Capital Expenditures	-0.91	-2.42	-1.04	-1.39	-0.55
Sale of Property, Plant & Equipment	0.19	-	0.17	0.03	-
Sale (Purchase) of Intangibles	-0.03	-0	-0	-0.01	-0.02
Investment in Securities	-	-	-	-0.1	-
Investing Cash Flow	-0.75	-2.42	-0.88	-1.45	-0.57
Long-Term Debt Issued	-	-	3.8	3.09	1.2
Long-Term Debt Repaid	-7.65	-3.79	-1.35	-0.83	-0.44
Net Debt Issued (Repaid)	-7.65	-3.79	2.45	2.26	0.77
Issuance of Common Stock	13.21	-	-	-	0.1
Common Dividends Paid	-0.93	-0.86	-3.2	-1	-1.43
Other Financing Activities	-	-0.35	-0.63	-0.69	-0.2
Financing Cash Flow	4.63	-5	-1.38	0.57	-0.76
Net Cash Flow	4.82	-0.54	-0.22	-0.55	1.06
Free Cash Flow	0.04	4.46	0.99	-1.06	1.85
Free Cash Flow Growth	-99.17%	348.46%	-	-	-
Free Cash Flow Margin	0.06%	8.93%	2.44%	-3.12%	8.10%
Free Cash Flow Per Share	-	0.01	1.99	-2.12	3.69
Cash Interest Paid	0.32	0.57	0.54	0.3	0.19
Cash Income Tax Paid	1.98	1.8	1.55	1.35	1.54
Levered Free Cash Flow	2.01	3.16	-0.14	-2.49	-
Unlevered Free Cash Flow	2.27	3.61	0.24	-2.27	-
Change in Working Capital	-2.82	-1.23	-4.81	-5.23	-1.24

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.