Aco Group Bhd
KLSE:ACO
Cash Flow Statement
Cash Flow Statement
Aco Group Bhd
| Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||
| Net Income |
10
|
9
|
11
|
5
|
5
|
9
|
9
|
10
|
9
|
9
|
10
|
8
|
8
|
4
|
5
|
4
|
5
|
7
|
6
|
6
|
7
|
6
|
7
|
|
| Depreciation & Amortization |
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
2
|
1
|
1
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Cash Taxes Paid |
2
|
2
|
2
|
1
|
2
|
3
|
3
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Cash Interest Paid |
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(16)
|
(19)
|
(18)
|
(10)
|
(3)
|
(3)
|
(6)
|
(6)
|
(2)
|
(3)
|
(1)
|
(5)
|
(7)
|
(5)
|
(9)
|
(4)
|
(7)
|
(6)
|
(6)
|
(8)
|
(6)
|
(8)
|
1
|
|
| Cash from Operating Activities |
(3)
N/A
|
(7)
-129%
|
(4)
+48%
|
(2)
+55%
|
4
N/A
|
8
+81%
|
4
-45%
|
4
-6%
|
7
+66%
|
6
-13%
|
9
+43%
|
4
-59%
|
0
-100%
|
0
+1 081%
|
(2)
N/A
|
2
N/A
|
1
-59%
|
3
+291%
|
2
-40%
|
0
-93%
|
4
+2 878%
|
2
-54%
|
11
+512%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(6)
|
(4)
|
(4)
|
(5)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
|
| Other Items |
2
|
0
|
0
|
(6)
|
(5)
|
0
|
(6)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
3
|
3
|
3
|
5
|
3
|
1
|
0
|
(2)
|
(2)
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
1
N/A
|
1
-9%
|
0
-4%
|
(7)
N/A
|
(5)
+22%
|
(7)
-43%
|
(9)
-15%
|
(3)
+63%
|
(7)
-113%
|
(5)
+23%
|
(4)
+20%
|
(4)
-1%
|
1
N/A
|
1
+101%
|
2
+21%
|
4
+162%
|
2
-60%
|
(0)
N/A
|
(0)
-129%
|
(2)
-427%
|
(2)
-7%
|
(1)
+79%
|
(1)
-128%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
16
|
16
|
23
|
25
|
14
|
14
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
2
|
1
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(5)
|
(4)
|
(7)
|
(3)
|
(2)
|
(4)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(1)
|
(2)
|
(0)
|
(3)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other |
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(2)
N/A
|
16
N/A
|
14
-8%
|
20
+38%
|
22
+10%
|
9
-57%
|
10
+8%
|
4
-63%
|
(1)
N/A
|
(5)
-250%
|
(8)
-67%
|
(4)
+44%
|
(4)
+13%
|
(5)
-43%
|
(3)
+45%
|
(4)
-31%
|
(5)
-40%
|
(5)
+5%
|
(5)
-3%
|
(2)
+64%
|
(3)
-61%
|
(2)
+45%
|
(5)
-181%
|
|
| Change in Cash | ||||||||||||||||||||||||
| Net Change in Cash |
(5)
N/A
|
9
N/A
|
11
+24%
|
11
+3%
|
21
+84%
|
10
-53%
|
6
-41%
|
5
-19%
|
(1)
N/A
|
(4)
-246%
|
(3)
+14%
|
(5)
-53%
|
(3)
+39%
|
(4)
-25%
|
(4)
+4%
|
2
N/A
|
(3)
N/A
|
(2)
+21%
|
(4)
-76%
|
(4)
-6%
|
(2)
+60%
|
(0)
+77%
|
5
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(9)
-86%
|
(6)
+39%
|
(2)
+60%
|
4
N/A
|
5
+34%
|
2
-66%
|
2
-12%
|
1
-17%
|
2
+53%
|
5
+124%
|
(1)
N/A
|
(2)
-38%
|
(1)
+39%
|
(4)
-232%
|
1
N/A
|
(0)
N/A
|
2
N/A
|
1
-49%
|
(1)
N/A
|
4
N/A
|
1
-59%
|
10
+586%
|
|