Dufu Technology Corp Bhd
KLSE:DUFU
Cash Flow Statement
Cash Flow Statement
Dufu Technology Corp Bhd
Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
2
|
7
|
8
|
11
|
9
|
16
|
21
|
21
|
22
|
35
|
38
|
45
|
45
|
33
|
32
|
38
|
54
|
65
|
63
|
62
|
55
|
54
|
67
|
66
|
66
|
69
|
76
|
84
|
92
|
94
|
92
|
109
|
105
|
85
|
75
|
43
|
27
|
34
|
26
|
32
|
22
|
|
Depreciation & Amortization |
11
|
13
|
12
|
13
|
14
|
13
|
12
|
12
|
12
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|
7
|
8
|
8
|
9
|
10
|
11
|
10
|
10
|
9
|
9
|
9
|
9
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
|
Other Non-Cash Items |
(2)
|
(2)
|
(1)
|
(1)
|
5
|
5
|
4
|
5
|
7
|
(5)
|
(5)
|
(7)
|
(8)
|
3
|
3
|
1
|
0
|
2
|
1
|
2
|
4
|
5
|
(1)
|
4
|
4
|
6
|
8
|
5
|
2
|
0
|
2
|
(3)
|
(4)
|
6
|
3
|
5
|
9
|
(1)
|
2
|
5
|
13
|
|
Cash Taxes Paid |
(0)
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
5
|
7
|
8
|
9
|
10
|
10
|
11
|
11
|
10
|
10
|
11
|
12
|
12
|
12
|
12
|
12
|
11
|
15
|
16
|
16
|
17
|
19
|
20
|
21
|
23
|
20
|
19
|
20
|
18
|
12
|
10
|
7
|
6
|
|
Cash Interest Paid |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
|
Change in Working Capital |
(12)
|
(6)
|
(3)
|
6
|
5
|
(8)
|
3
|
(12)
|
(4)
|
5
|
(12)
|
(16)
|
(19)
|
(24)
|
(20)
|
(18)
|
(34)
|
(35)
|
(38)
|
(32)
|
(31)
|
(39)
|
(36)
|
(43)
|
(28)
|
(21)
|
(36)
|
(35)
|
(39)
|
(46)
|
(57)
|
(76)
|
(64)
|
(29)
|
(15)
|
14
|
21
|
5
|
21
|
5
|
11
|
|
Cash from Operating Activities |
(1)
N/A
|
12
N/A
|
16
+35%
|
28
+73%
|
33
+16%
|
26
-22%
|
41
+58%
|
26
-36%
|
37
+42%
|
47
+26%
|
32
-32%
|
33
+4%
|
28
-16%
|
22
-21%
|
25
+17%
|
32
+24%
|
30
-5%
|
39
+29%
|
34
-11%
|
40
+16%
|
37
-8%
|
29
-20%
|
40
+37%
|
37
-7%
|
52
+39%
|
63
+21%
|
57
-9%
|
63
+10%
|
65
+4%
|
59
-10%
|
48
-18%
|
42
-13%
|
48
+15%
|
73
+52%
|
75
+2%
|
73
-2%
|
68
-7%
|
49
-29%
|
60
+22%
|
54
-9%
|
58
+7%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(4)
|
(7)
|
(5)
|
(8)
|
(8)
|
(5)
|
(6)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(4)
|
(5)
|
(9)
|
(13)
|
(15)
|
(24)
|
(35)
|
(33)
|
(31)
|
(26)
|
(16)
|
(15)
|
(15)
|
(10)
|
(7)
|
(6)
|
(4)
|
(32)
|
(38)
|
(46)
|
(58)
|
(52)
|
(47)
|
(41)
|
(31)
|
(18)
|
(30)
|
(34)
|
(37)
|
|
Other Items |
6
|
6
|
6
|
6
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
(4)
|
(4)
|
(1)
|
(2)
|
4
|
5
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
|
Cash from Investing Activities |
2
N/A
|
(1)
N/A
|
1
N/A
|
(2)
N/A
|
(7)
-222%
|
(5)
+33%
|
(6)
-31%
|
(2)
+75%
|
(1)
+13%
|
(2)
-50%
|
(0)
+84%
|
(6)
-1 673%
|
(8)
-37%
|
(7)
+17%
|
(10)
-53%
|
(8)
+21%
|
(10)
-28%
|
(21)
-107%
|
(32)
-50%
|
(31)
+2%
|
(30)
+5%
|
(24)
+18%
|
(15)
+38%
|
(14)
+5%
|
(14)
+3%
|
(10)
+27%
|
(6)
+36%
|
(5)
+16%
|
(3)
+38%
|
(32)
-866%
|
(39)
-20%
|
(46)
-19%
|
(58)
-26%
|
(50)
+13%
|
(45)
+11%
|
(38)
+15%
|
(28)
+27%
|
(15)
+46%
|
(28)
-82%
|
(31)
-14%
|
(35)
-11%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(4)
|
(5)
|
(5)
|
0
|
(1)
|
(0)
|
(3)
|
(4)
|
(5)
|
(3)
|
(1)
|
7
|
1
|
0
|
0
|
0
|
6
|
6
|
0
|
6
|
4
|
5
|
5
|
5
|
2
|
1
|
1
|
1
|
0
|
0
|
1
|
2
|
4
|
|
Net Issuance of Debt |
(5)
|
(6)
|
(12)
|
(18)
|
(15)
|
(14)
|
(13)
|
(9)
|
(11)
|
(14)
|
(11)
|
(7)
|
(6)
|
(4)
|
(4)
|
(3)
|
2
|
5
|
16
|
16
|
12
|
5
|
(1)
|
(1)
|
(8)
|
0
|
(10)
|
(1)
|
4
|
0
|
12
|
16
|
26
|
40
|
28
|
13
|
4
|
(11)
|
14
|
16
|
10
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
(13)
|
(13)
|
(9)
|
0
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(5)
|
0
|
1
|
(22)
|
(22)
|
0
|
(41)
|
(30)
|
(30)
|
0
|
(37)
|
(40)
|
(40)
|
0
|
(34)
|
(29)
|
(29)
|
0
|
(19)
|
(19)
|
|
Other |
6
|
(2)
|
(2)
|
(2)
|
(10)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
|
Cash from Financing Activities |
2
N/A
|
(9)
N/A
|
(14)
-61%
|
(19)
-39%
|
(25)
-31%
|
(16)
+37%
|
(15)
+8%
|
(14)
+9%
|
(17)
-25%
|
(27)
-58%
|
(24)
+12%
|
(23)
+4%
|
(20)
+13%
|
(14)
+28%
|
(16)
-14%
|
(18)
-13%
|
(13)
+27%
|
(10)
+23%
|
4
N/A
|
12
+206%
|
3
-79%
|
(1)
N/A
|
(7)
-873%
|
(7)
-3%
|
(24)
-243%
|
(17)
+31%
|
(27)
-59%
|
(38)
-42%
|
(23)
+40%
|
(25)
-10%
|
(13)
+50%
|
(16)
-28%
|
(12)
+26%
|
1
N/A
|
(12)
N/A
|
(20)
-77%
|
(25)
-22%
|
(40)
-60%
|
(15)
+62%
|
(2)
+89%
|
(6)
-273%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
2
|
1
|
1
|
2
|
2
|
6
|
(5)
|
2
|
(1)
|
(3)
|
7
|
(2)
|
(1)
|
(4)
|
(6)
|
(1)
|
(1)
|
(1)
|
1
|
(3)
|
(1)
|
(2)
|
1
|
(0)
|
(0)
|
0
|
0
|
3
|
2
|
4
|
2
|
4
|
6
|
(1)
|
1
|
(1)
|
(5)
|
2
|
0
|
(1)
|
(9)
|
|
Net Change in Cash |
5
N/A
|
4
-17%
|
5
+21%
|
9
+90%
|
3
-72%
|
11
+321%
|
15
+37%
|
13
-11%
|
17
+31%
|
15
-13%
|
15
0%
|
2
-89%
|
(1)
N/A
|
(4)
-412%
|
(7)
-91%
|
4
N/A
|
5
+38%
|
6
+9%
|
7
+20%
|
17
+152%
|
8
-51%
|
2
-74%
|
19
+780%
|
16
-16%
|
14
-15%
|
36
+167%
|
24
-33%
|
23
-6%
|
41
+82%
|
5
-88%
|
(2)
N/A
|
(17)
-916%
|
(16)
+5%
|
23
N/A
|
19
-16%
|
14
-28%
|
11
-23%
|
(5)
N/A
|
17
N/A
|
20
+14%
|
8
-62%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(5)
N/A
|
5
N/A
|
12
+143%
|
20
+75%
|
25
+23%
|
21
-16%
|
34
+64%
|
24
-29%
|
35
+46%
|
44
+26%
|
31
-31%
|
31
+2%
|
24
-23%
|
16
-32%
|
17
+2%
|
19
+14%
|
15
-21%
|
15
-1%
|
(0)
N/A
|
7
N/A
|
6
-16%
|
4
-38%
|
24
+576%
|
22
-7%
|
37
+68%
|
53
+42%
|
51
-4%
|
58
+13%
|
62
+7%
|
27
-57%
|
10
-64%
|
(4)
N/A
|
(10)
-151%
|
22
N/A
|
28
+30%
|
33
+16%
|
38
+15%
|
31
-18%
|
29
-5%
|
20
-32%
|
21
+3%
|