Bcm Alliance Bhd
KLSE:BCMALL
Cash Flow Statement
Cash Flow Statement
Bcm Alliance Bhd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Income |
6
|
6
|
4
|
5
|
7
|
9
|
11
|
11
|
11
|
11
|
8
|
9
|
8
|
5
|
5
|
5
|
5
|
4
|
(2)
|
(0)
|
2
|
(14)
|
(10)
|
(18)
|
(26)
|
(12)
|
(9)
|
(9)
|
(41)
|
(44)
|
(47)
|
(43)
|
(8)
|
(6)
|
(4)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
|
| Other Non-Cash Items |
0
|
1
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
3
|
2
|
(1)
|
14
|
11
|
17
|
23
|
10
|
12
|
8
|
31
|
33
|
30
|
30
|
3
|
0
|
2
|
|
| Cash Taxes Paid |
2
|
3
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(1)
|
(6)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(3)
|
(0)
|
(10)
|
0
|
(11)
|
(3)
|
3
|
(3)
|
4
|
(6)
|
(2)
|
(3)
|
(16)
|
(42)
|
(67)
|
(71)
|
(54)
|
(44)
|
(7)
|
5
|
(6)
|
19
|
12
|
5
|
11
|
5
|
(2)
|
2
|
|
| Cash from Operating Activities |
6
N/A
|
2
-71%
|
(5)
N/A
|
(5)
-6%
|
(4)
+29%
|
(2)
+55%
|
0
N/A
|
8
+2 993%
|
11
+36%
|
2
-84%
|
10
+450%
|
(0)
N/A
|
8
N/A
|
12
+47%
|
5
-57%
|
12
+146%
|
1
-90%
|
4
+247%
|
2
-62%
|
(11)
N/A
|
(38)
-242%
|
(64)
-68%
|
(68)
-5%
|
(53)
+22%
|
(44)
+18%
|
(5)
+88%
|
10
N/A
|
(4)
N/A
|
13
N/A
|
5
-60%
|
(8)
N/A
|
1
N/A
|
4
+258%
|
(4)
N/A
|
3
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(10)
|
(21)
|
(21)
|
(27)
|
(17)
|
(8)
|
(7)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(4)
|
(3)
|
(0)
|
(8)
|
5
|
(5)
|
(8)
|
2
|
(1)
|
4
|
9
|
7
|
1
|
(2)
|
(15)
|
(20)
|
(25)
|
(7)
|
2
|
2
|
7
|
(15)
|
(14)
|
(9)
|
(7)
|
4
|
6
|
6
|
3
|
3
|
(1)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-43%
|
(1)
-45%
|
(1)
-41%
|
(6)
-466%
|
(5)
+10%
|
(2)
+52%
|
(11)
-337%
|
3
N/A
|
(7)
N/A
|
(10)
-36%
|
(1)
+89%
|
(4)
-288%
|
(0)
+99%
|
5
N/A
|
5
-3%
|
(0)
N/A
|
(4)
-720%
|
(16)
-361%
|
(31)
-90%
|
(47)
-51%
|
(28)
+40%
|
(25)
+10%
|
(15)
+39%
|
(1)
+95%
|
(22)
-2 579%
|
(18)
+22%
|
(13)
+27%
|
(12)
+8%
|
(1)
+95%
|
4
N/A
|
4
+9%
|
2
-52%
|
2
-3%
|
(2)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
48
|
48
|
123
|
107
|
91
|
91
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(3)
|
(0)
|
(1)
|
(2)
|
(0)
|
(2)
|
0
|
1
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(0)
|
(3)
|
(4)
|
(5)
|
(2)
|
(3)
|
(4)
|
(1)
|
(3)
|
|
| Cash Paid for Dividends |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(18)
|
(18)
|
(18)
|
(18)
|
(1)
|
(1)
|
(3)
|
|
| Cash from Financing Activities |
12
N/A
|
12
+0%
|
14
+12%
|
14
+4%
|
0
-99%
|
0
-3%
|
0
-57%
|
(0)
N/A
|
(1)
-527%
|
(1)
-12%
|
(3)
-151%
|
(1)
+65%
|
(2)
-97%
|
(3)
-33%
|
(1)
+53%
|
(2)
-91%
|
14
N/A
|
47
+226%
|
44
-6%
|
118
+168%
|
103
-13%
|
86
-16%
|
85
-1%
|
14
-84%
|
13
-6%
|
(3)
N/A
|
(1)
+68%
|
(3)
-279%
|
(23)
-597%
|
(23)
+1%
|
(20)
+11%
|
(21)
-6%
|
(4)
+79%
|
(2)
+55%
|
(7)
-236%
|
|
| 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
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
18
N/A
|
14
-24%
|
8
-41%
|
8
+0%
|
(9)
N/A
|
(7)
+29%
|
(2)
+68%
|
(3)
-22%
|
13
N/A
|
(6)
N/A
|
(2)
+64%
|
(2)
-1%
|
2
N/A
|
9
+323%
|
8
-8%
|
15
+73%
|
15
+4%
|
48
+214%
|
29
-39%
|
75
+157%
|
18
-76%
|
(6)
N/A
|
(7)
-18%
|
(55)
-641%
|
(31)
+42%
|
(30)
+3%
|
(8)
+73%
|
(20)
-140%
|
(22)
-10%
|
(18)
+17%
|
(24)
-32%
|
(16)
+34%
|
2
N/A
|
(4)
N/A
|
(5)
-28%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
1
-78%
|
(6)
N/A
|
(7)
-15%
|
(5)
+21%
|
(4)
+27%
|
(2)
+46%
|
6
N/A
|
9
+45%
|
(0)
N/A
|
9
N/A
|
(3)
N/A
|
5
N/A
|
8
+78%
|
1
-88%
|
10
+891%
|
0
-100%
|
3
+21 329%
|
0
-92%
|
(22)
N/A
|
(60)
-175%
|
(86)
-44%
|
(94)
-10%
|
(70)
+25%
|
(51)
+27%
|
(13)
+75%
|
6
N/A
|
(8)
N/A
|
9
N/A
|
1
-91%
|
(10)
N/A
|
(1)
+92%
|
3
N/A
|
(5)
N/A
|
2
N/A
|
|