ValueMax 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	102.08	82.83	52.85	44.43	41.51
Depreciation & Amortization	8.11	7.48	7.27	6.94	6.65
Other Amortization	-	-	-	0.13	0.18
Loss (Gain) From Sale of Assets	-	-	-	-0	-
Asset Writedown & Restructuring Costs	0.07	0.1	-0.02	-0.02	-
Loss (Gain) From Sale of Investments	-	-10.14	-	-	-
Loss (Gain) on Equity Investments	-11.61	-6.27	-5.34	-4.26	-3.91
Provision & Write-off of Bad Debts	4.24	2.58	2	0.61	1.72
Other Operating Activities	0.55	5.36	1.96	2.47	1.28
Change in Accounts Receivable	-252.08	-140.87	-31.79	-192.94	-198.13
Change in Inventory	-24.84	4.37	-15.91	-20.47	-4.34
Change in Accounts Payable	3.16	-0.37	-7.59	-0.25	0.35
Change in Other Net Operating Assets	3.61	-1.37	0.1	-0.71	-0.06
Operating Cash Flow	-166.71	-56.31	3.53	-164.08	-154.77
Capital Expenditures	-3.82	-11.41	-5.23	-0.47	-2.36
Cash Acquisitions	-4.65	-	-0.66	-	-0.26
Other Investing Activities	1.18	0.12	0.82	0.72	1.04
Investing Cash Flow	-7.29	-11.28	-5.07	0.25	-1.58
Long-Term Debt Issued	732.14	525.41	402.24	347.2	195.67
Long-Term Debt Repaid	-536.95	-464	-404.55	-189.22	-66.46
Net Debt Issued (Repaid)	195.19	61.41	-2.3	157.98	129.21
Issuance of Common Stock	25.88	23.24	23.42	-	41.9
Common Dividends Paid	-36.3	-19.1	-14.63	-1.78	-10.47
Other Financing Activities	-0.75	-0.69	-0.5	-0.57	-0.88
Financing Cash Flow	184.03	64.87	5.99	155.63	159.77
Net Cash Flow	10.02	-2.72	4.46	-8.2	3.42
Free Cash Flow	-170.53	-67.71	-1.69	-164.55	-157.13
Free Cash Flow Margin	-30.83%	-14.84%	-0.51%	-57.32%	-57.03%
Free Cash Flow Per Share	-0.18	-0.07	-0.00	-0.23	-0.24
Cash Interest Paid	29.12	30.7	34.07	16.55	8.53
Cash Income Tax Paid	12.66	9.37	8.31	7.42	6.96
Levered Free Cash Flow	-71.46	53.73	-58.89	-263.46	-34.87
Unlevered Free Cash Flow	-66.34	59.32	-54.77	-261.5	-33.43
Change in Working Capital	-270.15	-138.24	-55.19	-214.37	-202.19

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