KLSE:WENTEL 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	23.2	15.03	14.1	20.48	12.41
Depreciation & Amortization	4.77	4.48	5.24	6.9	7.33
Loss (Gain) From Sale of Assets	-0.06	-0.08	-0.12	-0.11	-
Asset Writedown & Restructuring Costs	0	0.01	0.01	0	0
Loss (Gain) From Sale of Investments	-	-	-	-	0.02
Loss (Gain) on Equity Investments	-	-	-	-	1.3
Provision & Write-off of Bad Debts	0.16	-	0.13	-0.07	0.15
Other Operating Activities	-1.61	-2.66	-1.85	-0.07	2.37
Change in Accounts Receivable	-7.9	-7.03	1.88	-0.63	-11.36
Change in Inventory	-2.04	-6.38	-0.72	-1.15	-5.49
Change in Accounts Payable	0.61	0.63	-1.5	0.72	1.2
Change in Other Net Operating Assets	-2.2	8.14	-	-	-
Operating Cash Flow	14.94	12.14	17.18	26.08	6.63
Operating Cash Flow Growth	23.10%	-29.35%	-34.13%	293.34%	-49.58%
Capital Expenditures	-56.02	-24.13	-19.15	-3.5	-1.65
Sale of Property, Plant & Equipment	0.16	0.08	0.12	0.18	-
Sale (Purchase) of Intangibles	-	-	-	-0	-
Other Investing Activities	57.42	-47.67	-3.67	0.01	4.21
Investing Cash Flow	1.55	-71.72	-22.71	-3.32	2.56
Long-Term Debt Repaid	-3.18	-3.27	-3.44	-5.42	-3.34
Net Debt Issued (Repaid)	-3.18	-3.27	-3.44	-5.42	-3.34
Issuance of Common Stock	-	71.03	0	-	-
Other Financing Activities	-0.23	-0.2	-0.27	-0.39	-0.34
Financing Cash Flow	-3.41	67.56	-3.7	-5.81	-3.68
Foreign Exchange Rate Adjustments	-0.09	-0.07	0.13	0.7	0.38
Net Cash Flow	12.99	7.91	-9.1	17.65	5.89
Free Cash Flow	-41.08	-12	-1.98	22.57	4.98
Free Cash Flow Growth	-	-	-	353.45%	-46.21%
Free Cash Flow Margin	-28.78%	-10.67%	-2.00%	19.20%	5.54%
Free Cash Flow Per Share	-0.04	-0.01	-0.01	20.52	4.53
Cash Interest Paid	0.23	0.2	0.27	0.39	0.34
Cash Income Tax Paid	6.31	5.07	6.07	5.14	2.55
Levered Free Cash Flow	-46.66	-8.99	-5.39	18.1	6.83
Unlevered Free Cash Flow	-46.51	-8.87	-5.22	18.34	7.05
Change in Working Capital	-11.53	-4.64	-0.34	-1.06	-15.64

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