Karex Berhad (KLSE:KAREX)
Malaysia
· Delayed Price · Currency is MYR 0.720
-0.010 (-1.37%)
At close: Dec 5, 2025
Karex Berhad Cash Flow Statement
Financials in millions MYR. Fiscal year is July - June.
Millions MYR. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | 2020 - 2016 |
| Net Income | 3.41 | 0.21 | 23.44 | 10.48 | -6.19 | -1.02 | Upgrade
|
| Depreciation & Amortization | 29.19 | 28.14 | 25.51 | 26.8 | 23.43 | 23 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.03 | 0.03 | -0.13 | -0.03 | 0.07 | -0.47 | Upgrade
|
| Asset Writedown & Restructuring Costs | 9.55 | 9.55 | 5.66 | 0.25 | 0.53 | 1.18 | Upgrade
|
| Provision & Write-off of Bad Debts | 1.43 | 1.43 | 0.91 | 0.74 | 0.48 | 1.19 | Upgrade
|
| Other Operating Activities | 5.32 | 2.98 | 13.58 | 15.6 | 5.42 | 1.06 | Upgrade
|
| Change in Accounts Receivable | -8.22 | -8.22 | 0.51 | -10.08 | -14.62 | -11.55 | Upgrade
|
| Change in Inventory | -5.67 | -5.67 | -1.19 | -10.64 | -23.1 | -3.3 | Upgrade
|
| Change in Accounts Payable | 2.67 | 2.67 | -5.18 | -25.86 | 17.96 | 1.81 | Upgrade
|
| Change in Unearned Revenue | -2.54 | -2.54 | 8 | -0.3 | -3.43 | 4.3 | Upgrade
|
| Operating Cash Flow | 7.62 | 28.58 | 71.11 | 6.97 | 0.55 | 16.2 | Upgrade
|
| Operating Cash Flow Growth | -90.90% | -59.81% | 920.47% | 1157.76% | -96.58% | -42.19% | Upgrade
|
| Capital Expenditures | -42.71 | -41.76 | -19.86 | -18.15 | -35.51 | -56.31 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.27 | 0.04 | 1.06 | 0.66 | 0.5 | 1 | Upgrade
|
| Sale (Purchase) of Intangibles | -2.4 | -1.81 | -0.84 | -0.51 | -0.08 | -0.05 | Upgrade
|
| Other Investing Activities | 0.4 | 0.46 | 0.34 | 0.13 | 0.31 | 0.19 | Upgrade
|
| Investing Cash Flow | -44.44 | -43.07 | -19.3 | -17.87 | -34.78 | -55.18 | Upgrade
|
| Short-Term Debt Issued | - | 48.32 | 24.66 | 24.51 | - | 36.91 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 11.65 | 31.17 | 31.6 | Upgrade
|
| Total Debt Issued | 56.31 | 48.32 | 24.66 | 36.16 | 31.17 | 68.51 | Upgrade
|
| Short-Term Debt Repaid | - | -6.52 | -26.41 | - | -13.76 | -0.81 | Upgrade
|
| Long-Term Debt Repaid | - | -17.05 | -15.65 | -12.53 | -11.66 | -9.38 | Upgrade
|
| Total Debt Repaid | -23.03 | -23.57 | -42.06 | -12.53 | -25.41 | -10.18 | Upgrade
|
| Net Debt Issued (Repaid) | 33.28 | 24.74 | -17.4 | 23.64 | 5.75 | 58.33 | Upgrade
|
| Common Dividends Paid | -10.53 | -10.53 | -15.8 | - | - | -5.01 | Upgrade
|
| Other Financing Activities | -9.32 | -9.32 | -8.76 | -6.03 | -4 | -6.55 | Upgrade
|
| Financing Cash Flow | 13.43 | 4.9 | -41.96 | 17.6 | 1.75 | 46.77 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.53 | -2.86 | 1.52 | 0.52 | 0.14 | -0.07 | Upgrade
|
| Net Cash Flow | -24.92 | -12.46 | 11.36 | 7.22 | -32.33 | 7.72 | Upgrade
|
| Free Cash Flow | -35.09 | -13.19 | 51.24 | -11.18 | -34.95 | -40.11 | Upgrade
|
| Free Cash Flow Margin | -7.07% | -2.65% | 10.09% | -2.10% | -8.29% | -9.55% | Upgrade
|
| Free Cash Flow Per Share | -0.03 | -0.01 | 0.05 | -0.01 | -0.03 | -0.04 | Upgrade
|
| Cash Interest Paid | 8.07 | 8.07 | 8.83 | 7.43 | 3.93 | 2.66 | Upgrade
|
| Cash Income Tax Paid | 4.39 | 5.96 | 6.46 | 2.4 | 1.27 | 3.23 | Upgrade
|
| Levered Free Cash Flow | -42.97 | -16.46 | 28.06 | -15.98 | -37.62 | -31.35 | Upgrade
|
| Unlevered Free Cash Flow | -37.71 | -11.41 | 33.58 | -11.34 | -35.16 | -29.68 | Upgrade
|
| Change in Working Capital | -41.3 | -13.76 | 2.14 | -46.87 | -23.19 | -8.73 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.