Genetec Technology Bhd
KLSE:GENETEC
Cash Flow Statement
Cash Flow Statement
Genetec Technology Bhd
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 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(0)
|
4
|
9
|
12
|
9
|
8
|
3
|
(1)
|
(2)
|
(4)
|
(2)
|
(2)
|
4
|
6
|
7
|
8
|
10
|
4
|
(0)
|
(1)
|
2
|
(1)
|
(3)
|
0
|
(7)
|
(5)
|
6
|
21
|
41
|
62
|
73
|
83
|
76
|
75
|
75
|
66
|
77
|
83
|
90
|
56
|
38
|
|
Depreciation & Amortization |
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
6
|
7
|
8
|
7
|
6
|
|
Other Non-Cash Items |
12
|
11
|
11
|
12
|
9
|
2
|
(2)
|
(2)
|
2
|
7
|
9
|
6
|
4
|
3
|
4
|
5
|
6
|
6
|
6
|
5
|
5
|
7
|
7
|
7
|
6
|
4
|
3
|
3
|
4
|
1
|
(3)
|
(4)
|
3
|
2
|
3
|
4
|
(0)
|
(1)
|
(3)
|
(1)
|
(6)
|
|
Cash Taxes Paid |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
3
|
5
|
6
|
6
|
5
|
6
|
7
|
7
|
8
|
6
|
8
|
6
|
5
|
|
Cash Interest Paid |
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
|
Change in Working Capital |
(5)
|
(21)
|
(35)
|
(15)
|
3
|
10
|
31
|
14
|
2
|
(0)
|
5
|
(16)
|
(25)
|
(8)
|
(14)
|
(6)
|
(4)
|
(14)
|
5
|
(1)
|
(3)
|
2
|
(3)
|
(20)
|
12
|
19
|
(25)
|
(60)
|
(134)
|
(166)
|
(139)
|
(86)
|
(31)
|
11
|
30
|
(10)
|
(42)
|
(41)
|
(53)
|
(64)
|
(25)
|
|
Cash from Operating Activities |
10
N/A
|
(4)
N/A
|
(12)
-214%
|
11
N/A
|
23
+105%
|
22
-4%
|
34
+54%
|
14
-60%
|
4
-68%
|
6
+29%
|
14
+146%
|
(10)
N/A
|
(15)
-57%
|
3
N/A
|
(1)
N/A
|
10
N/A
|
14
+40%
|
(1)
N/A
|
13
N/A
|
5
-63%
|
7
+38%
|
10
+45%
|
4
-63%
|
(10)
N/A
|
14
N/A
|
20
+45%
|
(14)
N/A
|
(34)
-147%
|
(86)
-157%
|
(100)
-15%
|
(66)
+34%
|
(4)
+94%
|
52
N/A
|
92
+78%
|
113
+23%
|
66
-42%
|
42
-37%
|
48
+15%
|
42
-12%
|
(2)
N/A
|
14
N/A
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(7)
|
(5)
|
(2)
|
(2)
|
(3)
|
(75)
|
(84)
|
(88)
|
(92)
|
(25)
|
(22)
|
(9)
|
(10)
|
|
Other Items |
6
|
7
|
2
|
2
|
2
|
0
|
1
|
(4)
|
(4)
|
(4)
|
(4)
|
1
|
3
|
0
|
0
|
1
|
1
|
5
|
(10)
|
(5)
|
(2)
|
(3)
|
8
|
2
|
(1)
|
(6)
|
(6)
|
0
|
2
|
11
|
16
|
3
|
1
|
(145)
|
(137)
|
(131)
|
(129)
|
34
|
29
|
40
|
50
|
|
Cash from Investing Activities |
5
N/A
|
5
-15%
|
0
-97%
|
0
-77%
|
0
+200%
|
(0)
N/A
|
0
N/A
|
(4)
N/A
|
(5)
-5%
|
(4)
+12%
|
(5)
-22%
|
(1)
+80%
|
(0)
+85%
|
(1)
-825%
|
(1)
+34%
|
(0)
+78%
|
1
N/A
|
4
+218%
|
(11)
N/A
|
(6)
+41%
|
(4)
+41%
|
(4)
+2%
|
6
N/A
|
1
-87%
|
(4)
N/A
|
(9)
-153%
|
(11)
-27%
|
(6)
+43%
|
(5)
+25%
|
6
N/A
|
13
+108%
|
0
-98%
|
(2)
N/A
|
(220)
-9 981%
|
(221)
-1%
|
(218)
+1%
|
(220)
-1%
|
10
N/A
|
6
-36%
|
31
+407%
|
40
+28%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
4
|
21
|
21
|
22
|
19
|
3
|
1
|
0
|
178
|
179
|
179
|
181
|
3
|
3
|
3
|
1
|
|
Net Issuance of Debt |
(7)
|
14
|
16
|
(8)
|
(18)
|
(29)
|
(34)
|
(12)
|
(4)
|
(3)
|
(2)
|
5
|
11
|
4
|
(0)
|
(6)
|
(9)
|
(4)
|
(2)
|
0
|
(1)
|
(3)
|
(3)
|
5
|
4
|
2
|
16
|
21
|
51
|
76
|
50
|
9
|
(11)
|
(45)
|
(35)
|
(19)
|
(19)
|
(25)
|
(39)
|
(13)
|
(35)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
|
Other |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
Cash from Financing Activities |
(10)
N/A
|
11
N/A
|
13
+17%
|
(10)
N/A
|
(20)
-94%
|
(31)
-53%
|
(36)
-15%
|
(13)
+62%
|
(5)
+65%
|
(4)
+26%
|
(3)
+7%
|
4
N/A
|
10
+152%
|
7
-27%
|
3
-60%
|
(4)
N/A
|
(8)
-93%
|
(5)
+37%
|
(2)
+50%
|
1
N/A
|
(1)
N/A
|
(4)
-264%
|
(4)
-1%
|
6
N/A
|
3
-49%
|
5
+50%
|
35
+649%
|
40
+15%
|
72
+81%
|
93
+28%
|
51
-45%
|
7
-85%
|
(14)
N/A
|
129
N/A
|
141
+9%
|
156
+11%
|
158
+1%
|
(25)
N/A
|
(40)
-58%
|
(27)
+31%
|
(52)
-88%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Net Change in Cash |
6
N/A
|
12
+110%
|
1
-92%
|
(0)
N/A
|
2
N/A
|
(10)
N/A
|
(2)
+83%
|
(4)
-136%
|
(5)
-33%
|
(3)
+47%
|
5
N/A
|
(7)
N/A
|
(5)
+30%
|
10
N/A
|
2
-81%
|
6
+214%
|
7
+25%
|
(2)
N/A
|
(0)
+85%
|
(1)
-252%
|
2
N/A
|
2
-9%
|
5
+209%
|
(3)
N/A
|
14
N/A
|
16
+20%
|
10
-38%
|
(0)
N/A
|
(19)
-27 186%
|
(1)
+97%
|
(3)
-317%
|
3
N/A
|
35
+1 038%
|
1
-96%
|
32
+2 117%
|
4
-87%
|
(21)
N/A
|
32
N/A
|
8
-74%
|
1
-83%
|
2
+54%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
9
N/A
|
(6)
N/A
|
(14)
-138%
|
9
N/A
|
21
+134%
|
21
+3%
|
34
+58%
|
13
-61%
|
4
-70%
|
6
+40%
|
13
+136%
|
(11)
N/A
|
(18)
-57%
|
2
N/A
|
(2)
N/A
|
9
N/A
|
14
+53%
|
(2)
N/A
|
12
N/A
|
3
-71%
|
5
+55%
|
9
+73%
|
2
-80%
|
(11)
N/A
|
12
N/A
|
17
+47%
|
(19)
N/A
|
(40)
-111%
|
(94)
-133%
|
(104)
-11%
|
(68)
+35%
|
(6)
+91%
|
49
N/A
|
18
-64%
|
29
+66%
|
(21)
N/A
|
(50)
-134%
|
23
N/A
|
20
-14%
|
(12)
N/A
|
4
N/A
|