Aimflex Bhd
KLSE:AIMFLEX
Cash Flow Statement
Cash Flow Statement
Aimflex Bhd
| 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 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||
| Net Income |
10
|
9
|
8
|
7
|
9
|
6
|
4
|
5
|
5
|
9
|
14
|
17
|
17
|
14
|
14
|
12
|
12
|
12
|
13
|
8
|
10
|
6
|
5
|
8
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Other Non-Cash Items |
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
1
|
1
|
(1)
|
2
|
(1)
|
(1)
|
1
|
(2)
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
4
|
5
|
5
|
5
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
|
| Cash Interest Paid |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(13)
|
(1)
|
(2)
|
4
|
20
|
15
|
17
|
11
|
(11)
|
1
|
(3)
|
(0)
|
4
|
(2)
|
(6)
|
(0)
|
2
|
4
|
4
|
2
|
(6)
|
(10)
|
(6)
|
(11)
|
|
| Cash from Operating Activities |
(1)
N/A
|
9
N/A
|
7
-25%
|
11
+64%
|
31
+176%
|
24
-24%
|
24
0%
|
18
-23%
|
(3)
N/A
|
13
N/A
|
13
-1%
|
19
+48%
|
25
+27%
|
15
-39%
|
14
-11%
|
18
+31%
|
17
-3%
|
19
+13%
|
18
-8%
|
14
-20%
|
6
-57%
|
(1)
N/A
|
2
N/A
|
(2)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(2)
|
(2)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
(1)
|
(0)
|
(0)
|
(1)
|
(33)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
+3%
|
(1)
+77%
|
(0)
+51%
|
(1)
-28%
|
(1)
-25%
|
(2)
-128%
|
(2)
-22%
|
(2)
-17%
|
(2)
+1%
|
(1)
+33%
|
(1)
+15%
|
(1)
+25%
|
(1)
-53%
|
(3)
-89%
|
(2)
+23%
|
(3)
-59%
|
(3)
+17%
|
(2)
+40%
|
(2)
-37%
|
(33)
-1 394%
|
(0)
+99%
|
(0)
+16%
|
(1)
-358%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
38
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
31
|
31
|
31
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
|
| Net Issuance of Debt |
(11)
|
(15)
|
(13)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
25
N/A
|
21
-16%
|
23
+9%
|
(2)
N/A
|
(5)
-102%
|
(4)
+12%
|
(4)
+5%
|
(4)
+2%
|
0
N/A
|
0
N/A
|
31
N/A
|
31
+0%
|
31
+0%
|
31
+0%
|
0
-99%
|
1
+130%
|
0
-54%
|
0
-58%
|
(0)
N/A
|
(1)
-140%
|
(1)
-20%
|
(2)
-88%
|
(3)
-26%
|
(3)
-9%
|
|
| Change in Cash | |||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(3)
|
(0)
|
(0)
|
(0)
|
3
|
|
| Net Change in Cash |
20
N/A
|
26
+30%
|
29
+9%
|
9
-70%
|
26
+203%
|
19
-26%
|
18
-4%
|
13
-31%
|
(5)
N/A
|
11
N/A
|
43
+280%
|
49
+16%
|
55
+11%
|
45
-18%
|
12
-74%
|
17
+44%
|
15
-14%
|
17
+17%
|
16
-8%
|
8
-52%
|
(29)
N/A
|
(4)
+85%
|
(1)
+67%
|
(4)
-149%
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
8
N/A
|
6
-29%
|
10
+87%
|
30
+193%
|
23
-25%
|
22
-4%
|
16
-27%
|
(6)
N/A
|
11
N/A
|
11
+6%
|
18
+59%
|
24
+31%
|
14
-42%
|
11
-21%
|
15
+35%
|
14
-2%
|
17
+18%
|
17
-3%
|
13
-20%
|
5
-58%
|
(2)
N/A
|
1
N/A
|
(4)
N/A
|
|