Alam Maritim Resources Bhd
KLSE:ALAM
Cash Flow Statement
Cash Flow Statement
Alam Maritim Resources Bhd
| Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
69
|
0
|
0
|
0
|
101
|
0
|
0
|
0
|
113
|
0
|
0
|
0
|
(18)
|
0
|
(1)
|
14
|
14
|
21
|
38
|
39
|
56
|
74
|
88
|
96
|
79
|
69
|
63
|
60
|
67
|
61
|
47
|
49
|
(20)
|
(48)
|
(52)
|
(78)
|
(149)
|
(144)
|
(149)
|
(153)
|
(139)
|
(133)
|
(144)
|
(160)
|
(168)
|
(164)
|
(160)
|
(135)
|
(81)
|
(99)
|
(94)
|
(106)
|
(228)
|
(215)
|
(227)
|
(221)
|
(156)
|
(156)
|
(212)
|
(189)
|
(48)
|
(49)
|
15
|
21
|
12
|
47
|
37
|
49
|
68
|
60
|
54
|
127
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
23
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
34
|
0
|
8
|
28
|
38
|
38
|
38
|
28
|
37
|
36
|
36
|
34
|
43
|
43
|
45
|
44
|
40
|
41
|
40
|
43
|
43
|
43
|
44
|
45
|
45
|
45
|
45
|
45
|
39
|
39
|
38
|
35
|
38
|
37
|
35
|
35
|
32
|
31
|
28
|
27
|
30
|
29
|
32
|
32
|
22
|
20
|
36
|
19
|
21
|
18
|
9
|
6
|
7
|
7
|
6
|
4
|
2
|
1
|
3
|
3
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
37
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
51
|
0
|
12
|
9
|
27
|
16
|
(14)
|
(17)
|
(36)
|
(13)
|
(14)
|
(22)
|
(39)
|
(40)
|
(26)
|
(22)
|
(32)
|
(25)
|
(21)
|
(25)
|
47
|
71
|
68
|
83
|
131
|
118
|
121
|
116
|
146
|
147
|
150
|
159
|
139
|
131
|
133
|
130
|
60
|
64
|
60
|
60
|
187
|
185
|
187
|
184
|
140
|
141
|
153
|
146
|
12
|
8
|
32
|
33
|
35
|
38
|
(18)
|
(15)
|
(28)
|
(37)
|
(19)
|
(98)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
(6)
|
(0)
|
4
|
2
|
14
|
9
|
5
|
4
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
3
|
5
|
4
|
5
|
3
|
2
|
4
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
1
|
1
|
1
|
2
|
0
|
(1)
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
5
|
2
|
9
|
12
|
11
|
|
| Cash Interest Paid |
0
|
0
|
0
|
19
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
30
|
37
|
44
|
51
|
35
|
34
|
31
|
33
|
27
|
26
|
28
|
25
|
30
|
30
|
28
|
26
|
24
|
22
|
21
|
20
|
12
|
12
|
12
|
10
|
9
|
8
|
8
|
7
|
7
|
6
|
6
|
5
|
11
|
10
|
11
|
11
|
5
|
6
|
7
|
7
|
6
|
5
|
6
|
6
|
6
|
6
|
3
|
0
|
(1)
|
(0)
|
2
|
5
|
6
|
4
|
3
|
1
|
(0)
|
(1)
|
5
|
4
|
|
| Change in Working Capital |
102
|
63
|
142
|
(64)
|
9
|
91
|
10
|
(39)
|
169
|
124
|
158
|
(94)
|
47
|
120
|
(107)
|
(137)
|
(118)
|
(239)
|
0
|
(91)
|
(32)
|
7
|
1
|
12
|
(26)
|
4
|
18
|
(51)
|
(0)
|
(29)
|
49
|
125
|
61
|
80
|
(23)
|
(26)
|
(40)
|
(53)
|
(58)
|
(59)
|
(23)
|
2
|
(5)
|
(43)
|
(24)
|
(50)
|
(16)
|
48
|
19
|
25
|
2
|
(25)
|
(5)
|
5
|
9
|
47
|
21
|
16
|
13
|
(15)
|
(3)
|
(11)
|
14
|
(2)
|
4
|
(74)
|
(74)
|
(90)
|
(100)
|
(39)
|
(27)
|
12
|
(1)
|
(2)
|
(42)
|
|
| Cash from Operating Activities |
102
N/A
|
63
-38%
|
142
+124%
|
64
-55%
|
9
-86%
|
91
+948%
|
10
-89%
|
105
+907%
|
169
+61%
|
124
-26%
|
158
+27%
|
61
-62%
|
47
-23%
|
120
+155%
|
(107)
N/A
|
(70)
+34%
|
(118)
-67%
|
(219)
-86%
|
52
N/A
|
(12)
N/A
|
(8)
+30%
|
17
N/A
|
(1)
N/A
|
69
N/A
|
71
+3%
|
114
+61%
|
127
+11%
|
31
-75%
|
71
+127%
|
53
-26%
|
132
+151%
|
200
+51%
|
137
-31%
|
147
+7%
|
45
-69%
|
44
-2%
|
26
-41%
|
7
-73%
|
(8)
N/A
|
(32)
-302%
|
(4)
+88%
|
19
N/A
|
2
-87%
|
3
+38%
|
29
+763%
|
(7)
N/A
|
18
N/A
|
58
+224%
|
22
-61%
|
33
+46%
|
32
-3%
|
(14)
N/A
|
(10)
+32%
|
(1)
+94%
|
(9)
-1 383%
|
36
N/A
|
21
-44%
|
7
-64%
|
8
+3%
|
(9)
N/A
|
1
N/A
|
(34)
N/A
|
(9)
+73%
|
(18)
-95%
|
(19)
-3%
|
(14)
+22%
|
(15)
0%
|
(37)
-153%
|
(8)
+78%
|
(15)
-77%
|
12
N/A
|
55
+376%
|
24
-57%
|
35
+47%
|
(11)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(318)
|
0
|
0
|
0
|
(289)
|
0
|
0
|
0
|
(105)
|
0
|
0
|
0
|
(172)
|
0
|
0
|
(12)
|
(18)
|
(14)
|
0
|
0
|
(28)
|
(129)
|
(42)
|
(48)
|
(147)
|
(48)
|
(135)
|
(146)
|
(12)
|
(25)
|
(24)
|
(21)
|
(33)
|
(19)
|
(21)
|
(10)
|
(8)
|
(8)
|
(8)
|
(7)
|
(34)
|
(37)
|
(35)
|
(34)
|
(3)
|
0
|
(2)
|
(0)
|
(9)
|
(9)
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(4)
|
(5)
|
(2)
|
(3)
|
1
|
|
| Other Items |
(429)
|
50
|
(104)
|
7
|
20
|
(293)
|
(57)
|
34
|
(318)
|
(247)
|
(299)
|
3
|
(114)
|
(159)
|
27
|
(58)
|
100
|
192
|
(38)
|
48
|
17
|
(29)
|
(1)
|
0
|
2
|
3
|
(1)
|
9
|
12
|
11
|
13
|
20
|
17
|
17
|
17
|
3
|
3
|
3
|
3
|
1
|
1
|
1
|
0
|
40
|
40
|
49
|
50
|
2
|
2
|
(7)
|
(6)
|
3
|
3
|
3
|
2
|
(31)
|
(31)
|
(31)
|
(31)
|
0
|
0
|
22
|
22
|
28
|
30
|
35
|
35
|
29
|
38
|
15
|
27
|
20
|
41
|
52
|
43
|
|
| Cash from Investing Activities |
(429)
N/A
|
50
N/A
|
(104)
N/A
|
(312)
-199%
|
20
N/A
|
(293)
N/A
|
(57)
+81%
|
(255)
-349%
|
(318)
-25%
|
(247)
+22%
|
(299)
-21%
|
(102)
+66%
|
(114)
-11%
|
(159)
-40%
|
27
N/A
|
(230)
N/A
|
100
N/A
|
192
+91%
|
(50)
N/A
|
30
N/A
|
15
-51%
|
(29)
N/A
|
10
N/A
|
(28)
N/A
|
(125)
-347%
|
(39)
+69%
|
(49)
-25%
|
(138)
-184%
|
(36)
+74%
|
(124)
-248%
|
(134)
-8%
|
9
N/A
|
(7)
N/A
|
(6)
+11%
|
(4)
+34%
|
(30)
-625%
|
(16)
+46%
|
(18)
-11%
|
(6)
+65%
|
(7)
-20%
|
(8)
0%
|
(6)
+17%
|
(7)
-18%
|
6
N/A
|
3
-50%
|
14
+363%
|
16
+15%
|
(0)
N/A
|
3
N/A
|
(9)
N/A
|
(6)
+33%
|
(6)
+1%
|
(6)
+2%
|
(6)
N/A
|
(7)
-25%
|
(41)
-453%
|
(41)
-1%
|
(41)
+0%
|
(41)
N/A
|
0
N/A
|
0
+200%
|
20
+6 441%
|
20
-1%
|
25
+30%
|
27
+8%
|
35
+27%
|
35
0%
|
29
-15%
|
38
+28%
|
15
-61%
|
23
+59%
|
15
-34%
|
39
+155%
|
50
+27%
|
44
-12%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
70
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
10
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
1
|
4
|
7
|
7
|
7
|
166
|
163
|
0
|
163
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
10
|
19
|
27
|
28
|
27
|
23
|
15
|
10
|
10
|
5
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
278
|
0
|
0
|
0
|
158
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
4
|
0
|
(62)
|
(87)
|
(55)
|
(118)
|
(56)
|
(58)
|
(54)
|
35
|
(66)
|
(92)
|
48
|
(48)
|
51
|
(112)
|
(262)
|
(315)
|
(316)
|
(154)
|
(128)
|
(53)
|
(52)
|
(39)
|
(42)
|
(47)
|
(45)
|
4
|
(1)
|
(10)
|
(18)
|
(27)
|
(25)
|
(11)
|
(4)
|
(6)
|
(2)
|
(29)
|
(52)
|
(51)
|
(12)
|
14
|
38
|
38
|
(0)
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
(9)
|
(24)
|
(3)
|
(3)
|
4
|
8
|
(15)
|
(21)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
431
|
(116)
|
(27)
|
4
|
(33)
|
290
|
124
|
(4)
|
149
|
118
|
154
|
122
|
137
|
160
|
115
|
260
|
(46)
|
6
|
37
|
5
|
17
|
(60)
|
(80)
|
(23)
|
(7)
|
(8)
|
22
|
71
|
70
|
67
|
67
|
(53)
|
0
|
(47)
|
(47)
|
59
|
0
|
63
|
58
|
10
|
24
|
(6)
|
(0)
|
(15)
|
(28)
|
(3)
|
(3)
|
(1)
|
0
|
0
|
0
|
1
|
26
|
28
|
28
|
(6)
|
(31)
|
(33)
|
(35)
|
(1)
|
(4)
|
2
|
3
|
2
|
6
|
6
|
(10)
|
10
|
(4)
|
(1)
|
11
|
(1)
|
16
|
(5)
|
(10)
|
|
| Cash from Financing Activities |
431
N/A
|
(116)
N/A
|
(27)
+77%
|
348
N/A
|
(33)
N/A
|
290
N/A
|
124
-57%
|
158
+27%
|
149
-5%
|
118
-21%
|
154
+31%
|
123
-20%
|
137
+11%
|
160
+17%
|
115
-28%
|
271
+137%
|
(46)
N/A
|
(53)
-16%
|
(47)
+11%
|
(47)
0%
|
(13)
+72%
|
(32)
-135%
|
(54)
-70%
|
(77)
-44%
|
29
N/A
|
(69)
N/A
|
(65)
+7%
|
124
N/A
|
26
-79%
|
282
+967%
|
119
-58%
|
(152)
N/A
|
(205)
-35%
|
(363)
-77%
|
(200)
+45%
|
(68)
+66%
|
7
N/A
|
12
+76%
|
20
+68%
|
(31)
N/A
|
(23)
+26%
|
(50)
-119%
|
4
N/A
|
(16)
N/A
|
(40)
-157%
|
(23)
+44%
|
(32)
-42%
|
(29)
+10%
|
(13)
+57%
|
(6)
+56%
|
(3)
+47%
|
9
N/A
|
16
+87%
|
3
-81%
|
5
+70%
|
9
+73%
|
5
-39%
|
20
+272%
|
14
-33%
|
8
-40%
|
1
-84%
|
10
+649%
|
6
-40%
|
0
-95%
|
4
+1 300%
|
4
-2%
|
(9)
N/A
|
2
N/A
|
(28)
N/A
|
(4)
+86%
|
8
N/A
|
3
-62%
|
24
+657%
|
(20)
N/A
|
(18)
+12%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(6)
|
(6)
|
(7)
|
(6)
|
(2)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
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 |
104
N/A
|
(3)
N/A
|
11
N/A
|
100
+856%
|
(4)
N/A
|
88
N/A
|
78
-12%
|
8
-90%
|
0
-99%
|
(5)
N/A
|
13
N/A
|
81
+517%
|
70
-14%
|
120
+72%
|
35
-71%
|
(29)
N/A
|
(63)
-118%
|
(80)
-27%
|
(45)
+44%
|
(30)
+34%
|
(7)
+76%
|
(44)
-514%
|
(44)
+1%
|
(36)
+17%
|
(25)
+30%
|
6
N/A
|
14
+145%
|
17
+24%
|
62
+272%
|
211
+238%
|
117
-44%
|
56
-52%
|
(75)
N/A
|
(223)
-198%
|
(160)
+28%
|
(60)
+62%
|
11
N/A
|
(6)
N/A
|
(1)
+84%
|
(72)
-7 944%
|
(35)
+52%
|
(38)
-9%
|
(1)
+97%
|
(2)
-56%
|
(9)
-456%
|
(16)
-84%
|
2
N/A
|
28
+1 791%
|
12
-57%
|
18
+46%
|
23
+26%
|
(12)
N/A
|
0
N/A
|
(4)
N/A
|
(11)
-220%
|
4
N/A
|
(15)
N/A
|
(14)
+12%
|
(20)
-47%
|
(1)
+97%
|
3
N/A
|
(5)
N/A
|
16
N/A
|
8
-52%
|
13
+68%
|
23
+79%
|
11
-51%
|
(6)
N/A
|
2
N/A
|
(4)
N/A
|
43
N/A
|
73
+70%
|
87
+18%
|
65
-26%
|
15
-77%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
102
N/A
|
63
-38%
|
142
+124%
|
(254)
N/A
|
9
N/A
|
91
+948%
|
10
-89%
|
(184)
N/A
|
169
N/A
|
124
-26%
|
158
+27%
|
(44)
N/A
|
47
N/A
|
120
+155%
|
(107)
N/A
|
(242)
-126%
|
(118)
+51%
|
(219)
-86%
|
40
N/A
|
(30)
N/A
|
(22)
+27%
|
17
N/A
|
(1)
N/A
|
41
N/A
|
(58)
N/A
|
72
N/A
|
79
+10%
|
(116)
N/A
|
24
N/A
|
(83)
N/A
|
(14)
+83%
|
188
N/A
|
113
-40%
|
123
+9%
|
24
-80%
|
11
-56%
|
7
-35%
|
(14)
N/A
|
(18)
-27%
|
(41)
-131%
|
(12)
+70%
|
11
N/A
|
(5)
N/A
|
(31)
-531%
|
(9)
+72%
|
(42)
-387%
|
(16)
+62%
|
55
N/A
|
23
-59%
|
31
+36%
|
31
+2%
|
(24)
N/A
|
(19)
+20%
|
(1)
+97%
|
(9)
-1 383%
|
27
N/A
|
11
-61%
|
7
-30%
|
8
+3%
|
(9)
N/A
|
1
N/A
|
(37)
N/A
|
(9)
+75%
|
(18)
-95%
|
(19)
-3%
|
(14)
+22%
|
(15)
0%
|
(37)
-153%
|
(8)
+78%
|
(15)
-80%
|
7
N/A
|
50
+562%
|
22
-56%
|
32
+47%
|
(10)
N/A
|
|