KLSE:VERDANT Cash Flow Statement

Financials in millions MYR. Fiscal year is July - June.

Millions MYR. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Net Income	17.2	6.65	1.2	0.83
Depreciation & Amortization	0.68	0.23	0.18	0.1
Loss (Gain) From Sale of Assets	0.03	-0.03	-	-
Asset Writedown & Restructuring Costs	0.11	-	-	-
Provision & Write-off of Bad Debts	0.21	0.01	0.09	0.04
Other Operating Activities	1.5	0.83	0.11	0.04
Change in Accounts Receivable	-1.99	-2.35	0.25	-1.13
Change in Inventory	-2.82	-3.32	-1.47	-1.43
Change in Accounts Payable	-1.32	5.93	0.19	0.69
Change in Unearned Revenue	0.84	10.13	0.58	0.53
Operating Cash Flow	14.45	18.06	1.14	-0.33
Operating Cash Flow Growth	-19.99%	1482.41%	-	-
Capital Expenditures	-2.55	-0.31	-0.05	-0.25
Sale of Property, Plant & Equipment	0.02	0.03	-	-
Other Investing Activities	0.21	-0.16	0.01	0.03
Investing Cash Flow	-2.33	-0.44	-0.04	-0.22
Short-Term Debt Issued	-	-	-	0.95
Long-Term Debt Issued	-	-	2	0.35
Total Debt Issued	-	-	2	1.3
Short-Term Debt Repaid	-	-	-0.95	-
Long-Term Debt Repaid	-1.52	-0.82	-0.63	-0.28
Total Debt Repaid	-1.52	-0.82	-1.59	-0.28
Net Debt Issued (Repaid)	-1.52	-0.82	0.41	1.02
Issuance of Common Stock	0	-	-	0.4
Common Dividends Paid	-4.14	-0.36	-0.2	-0.68
Other Financing Activities	-0.21	-0.15	-0.18	-0.12
Financing Cash Flow	-5.87	-1.33	0.03	0.63
Foreign Exchange Rate Adjustments	-0	-0	0	-
Net Cash Flow	6.25	16.29	1.13	0.08
Free Cash Flow	11.9	17.76	1.09	-0.57
Free Cash Flow Growth	-32.98%	1527.56%	-	-
Free Cash Flow Margin	10.68%	31.56%	4.09%	-3.90%
Free Cash Flow Per Share	0.01	0.02	0.00	-0.00
Cash Interest Paid	0.21	0.15	0.19	0.12
Cash Income Tax Paid	3.94	1.43	0.44	0.33
Levered Free Cash Flow	8.86	16.62	0.88	-
Unlevered Free Cash Flow	8.99	16.71	1	-
Change in Working Capital	-5.28	10.38	-0.44	-1.34

Source: S&P Capital IQ. Standard template. Financial Sources.