KLSE:PAVREIT Cash Flow Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2015
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2019 - 2015
Net Income	444.36	409.92	431.8	397.8	125.24	46.35	Upgrade
Depreciation & Amortization	0.72	0.78	0.63	0.33	0.53	0.41	Upgrade
Other Amortization	2.53	2.53	1.97	1.47	1.82	2.33	Upgrade
Gain (Loss) on Sale of Assets	-	-	-0	-0	-	-	Upgrade
Asset Writedown	-99.85	-99.94	-146.53	-151.38	0.63	70.32	Upgrade
Change in Accounts Receivable	-10.77	-11.62	-20.58	-4.53	-11.66	20.48	Upgrade
Change in Other Net Operating Assets	30.49	36.78	69.97	29.19	-5.96	6.03	Upgrade
Other Operating Activities	158.03	164.82	131.21	84	81.72	87.11	Upgrade
Operating Cash Flow	174.62	506.58	475.23	361.85	194.73	250.05	Upgrade
Operating Cash Flow Growth	-65.27%	6.60%	31.34%	85.82%	-22.12%	-28.44%	Upgrade
Acquisition of Real Estate Assets	-487.9	-0.07	-1,827	-13.77	-17.72	-20.8	Upgrade
Sale of Real Estate Assets	-	-	0	0	-	-	Upgrade
Net Sale / Acq. of Real Estate Assets	-487.9	-0.07	-1,827	-13.77	-17.72	-20.8	Upgrade
Other Investing Activities	12.28	8.32	-20.09	5.32	10.38	4.9	Upgrade
Investing Cash Flow	-475.62	8.25	-1,847	-8.44	-7.34	-15.9	Upgrade
Long-Term Debt Issued	-	100	2,095	190	420	10	Upgrade
Long-Term Debt Repaid	-	-100	-895	-170	-406.76	-26.1	Upgrade
Net Debt Issued (Repaid)	513.71	-	1,200	20	13.24	-16.1	Upgrade
Issuance of Common Stock	360	-	720	-	-	-	Upgrade
Common Dividends Paid	-359.02	-333.66	-270.47	-203.25	-132.52	-173.68	Upgrade
Other Financing Activities	-169.46	-162.81	-155.47	-91.25	-91.42	-73.53	Upgrade
Net Cash Flow	44.22	18.36	122.59	78.91	-23.3	-29.17	Upgrade
Cash Interest Paid	161.87	161.99	132.56	90.52	86.39	73.27	Upgrade
Levered Free Cash Flow	-96.91	226.58	541.7	217.97	-9.37	120.21	Upgrade
Unlevered Free Cash Flow	10.39	337.89	630.09	273.99	43.95	177.78	Upgrade
Change in Working Capital	-344.19	23.34	48.36	24.85	-17.65	26.38	Upgrade

Source: S&P Capital IQ. Real Estate template. Financial Sources.