Vestland 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	35.04	38.52	27.77	25.11	10.64
Depreciation & Amortization	3.36	2.8	2	1.27	1.72
Loss (Gain) From Sale of Assets	-0.02	-	-1.57	-0.46	-0.03
Asset Writedown & Restructuring Costs	0.03	0.01	0.01	0	0.02
Other Operating Activities	20.75	17.74	5.88	3.84	1.52
Change in Accounts Receivable	-190.37	-210.82	-204.44	-41.08	-46
Change in Accounts Payable	57.56	70.29	34	19.06	38.88
Change in Unearned Revenue	19.53	-8.08	18.92	-1.01	-0.66
Operating Cash Flow	-54.12	-89.55	-117.44	6.72	6.09
Operating Cash Flow Growth	-	-	-	10.34%	-
Capital Expenditures	-0.43	-7.75	-3.08	-0.53	-1.05
Sale of Property, Plant & Equipment	0.02	-	1.05	1.93	2.23
Sale (Purchase) of Real Estate	-	-	8.65	3.61	-
Other Investing Activities	2.06	1.4	1.17	5.75	5.15
Investing Cash Flow	1.66	-6.34	7.78	10.75	6.34
Short-Term Debt Issued	91.73	120.09	129.59	19.07	5.54
Long-Term Debt Issued	-	-	-	10.38	4.78
Total Debt Issued	91.73	120.09	129.59	29.45	10.32
Short-Term Debt Repaid	-15.64	-	-	-	-0.05
Long-Term Debt Repaid	-2.83	-2.71	-9.79	-18.57	-6
Total Debt Repaid	-18.47	-2.71	-9.79	-18.57	-6.06
Net Debt Issued (Repaid)	73.26	117.38	119.8	10.88	4.27
Issuance of Common Stock	-	-	56.1	-	0
Other Financing Activities	-45.66	-22.96	-46.23	-10.92	-12.55
Financing Cash Flow	27.6	94.42	129.68	-0.04	-8.28
Net Cash Flow	-24.86	-1.46	20.02	17.44	4.15
Free Cash Flow	-54.55	-97.29	-120.52	6.2	5.05
Free Cash Flow Growth	-	-	-	22.77%	-
Free Cash Flow Margin	-6.97%	-15.54%	-34.51%	2.04%	2.95%
Free Cash Flow Per Share	-0.06	-0.10	-0.13	0.01	-
Cash Interest Paid	24.23	16.56	8.62	1.87	1.7
Cash Income Tax Paid	13.42	10.51	11.52	7.32	4.1
Levered Free Cash Flow	-175.95	-75.49	-97.61	5.28	26.79
Unlevered Free Cash Flow	-160.83	-66.05	-92.86	6.44	27.88
Change in Working Capital	-113.28	-148.61	-151.52	-23.04	-7.77

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