Raffles Medical Group Cash Flow Statement

Financials in millions SGD. Fiscal year is January - December.

Millions SGD. 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	70.57	62.24	90.15	143.21	84.17
Depreciation & Amortization	42.21	40.75	35.98	37.88	37.1
Other Amortization	2.35	2.33	2.27	2.34	2.23
Loss (Gain) From Sale of Assets	-0	1.92	-0.35	-0.02	0.06
Asset Writedown & Restructuring Costs	-2.52	3.09	-7.24	19.15	4.64
Stock-Based Compensation	3.07	3.47	3.41	3.16	2.47
Other Operating Activities	-2.55	-6.31	-23.82	23	15.27
Change in Accounts Receivable	4.88	-28.1	95.35	-32.62	-48.33
Change in Inventory	-0.5	1.7	0.63	0.28	1.21
Change in Accounts Payable	-3.83	-1.54	-37.34	-6.23	61.11
Change in Unearned Revenue	-12.35	6.69	30.27	6.08	-
Change in Other Net Operating Assets	-	-	-	-	0.17
Operating Cash Flow	101.33	86.25	189.31	196.23	160.11
Operating Cash Flow Growth	17.48%	-54.44%	-3.52%	22.55%	20.25%
Capital Expenditures	-7.87	-19.27	-20.53	-25.01	-49.94
Sale of Property, Plant & Equipment	0.01	1.09	0.52	0.16	0.05
Sale (Purchase) of Intangibles	-2.16	-1.64	-1.41	-0.29	-2.86
Sale (Purchase) of Real Estate	-	-	-	-	-0.07
Other Investing Activities	7.52	9.95	9.01	2.31	0.63
Investing Cash Flow	-2.51	-9.87	-12.41	-22.83	-52.2
Long-Term Debt Issued	1.2	67.67	110.94	85.61	47.01
Total Debt Issued	1.2	67.67	110.94	85.61	47.01
Long-Term Debt Repaid	-46.34	-92.98	-122.41	-192.19	-51.6
Net Debt Issued (Repaid)	-45.13	-25.31	-11.47	-106.58	-4.58
Issuance of Common Stock	1.12	0.28	7.44	6.03	5.6
Repurchase of Common Stock	-19.92	-	-5.7	-24.34	-3.23
Common Dividends Paid	-46.27	-44.58	-70.68	-52.02	-37.35
Other Financing Activities	-20.65	-6.6	-5.12	-6.8	-7.31
Financing Cash Flow	-130.85	-76.2	-85.52	-183.7	-46.87
Foreign Exchange Rate Adjustments	-0.86	0.95	-0.89	-1.55	0.81
Net Cash Flow	-32.88	1.13	90.49	-11.85	61.85
Free Cash Flow	93.46	66.98	168.79	171.21	110.17
Free Cash Flow Growth	39.53%	-60.31%	-1.42%	55.40%	48.34%
Free Cash Flow Margin	12.21%	8.90%	23.84%	20.75%	15.19%
Free Cash Flow Per Share	0.05	0.04	0.09	0.09	0.06
Cash Interest Paid	4.05	5.03	5.12	6.8	7.31
Cash Income Tax Paid	22.29	1.16	21.14	29.15	21.74
Levered Free Cash Flow	47.4	57.6	193.49	113.84	82.13
Unlevered Free Cash Flow	49.96	61.21	197.29	118.13	86.11
Change in Working Capital	-11.79	-21.25	88.92	-32.5	14.17

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