Founder Group 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	-5.66	-5.65	9.79	5.19	1.92
Depreciation & Amortization	2.62	0.77	0.32	0.42	0.36
Other Adjustments	3.9	4.84	1.75	0.23	2.02
Change in Receivables	-1.31	-5.92	-11.92	-3.34	-0.42
Changes in Inventories	0.59	-1.19	-0.28	-0.96	-0.62
Changes in Accounts Payable	-9.08	-11.02	19.83	13.43	5.19
Changes in Accrued Expenses	-20.04	6.53	1.05	0.2	0.02
Changes in Income Taxes Payable	-1.35	-1.97	-1.24	-1.2	0.11
Changes in Unearned Revenue	-	-	-0.81	0.6	0.2
Changes in Other Operating Activities	-10.71	7.49	-35.68	-17.09	-3.24
Operating Cash Flow	-41.03	-6.13	-17.18	-2.53	5.54
Capital Expenditures	-0.83	-1.26	-1.46	-0.16	-0.89
Purchases of Investments	-1.92	-	-	-	-
Other Investing Activities	-5.18	-4.12	-2.83	-0.78	-
Investing Cash Flow	-7.93	-5.38	-4.29	-0.94	-0.89
Long-Term Debt Issued	113.62	8.62	20.33	4.38	-
Long-Term Debt Repaid	-0.36	-0.21	-0.13	-0.1	-0.05
Net Long-Term Debt Issued (Repaid)	113.26	8.41	20.2	4.28	-0.05
Issuance of Common Stock	-	7.36	-	-	0.07
Net Common Stock Issued (Repurchased)	-	7.36	-	-	0.07
Other Financing Activities	-2.98	-1.85	-4.24	5.24	-3.26
Financing Cash Flow	110.28	13.92	15.96	9.52	-3.24
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.33	0.21	0	0.11	-0.12
Net Cash Flow	61.32	2.41	-5.51	6.06	1.29
Free Cash Flow	-41.86	-7.39	-18.64	-2.69	4.65
FCF Margin	-34.68%	-8.18%	-12.59%	-4.23%	18.49%
Free Cash Flow Per Share	-1.27	-0.42	-1.19	-0.17	0.30
Levered Free Cash Flow	66.09	2.73	9.09	3.45	3
Unlevered Free Cash Flow	-41.71	-5.77	-10.12	-0.77	2.85

SEC Filings: 10-K · 10-Q