Binasat Communications Bhd
KLSE:BINACOM
Cash Flow Statement
Cash Flow Statement
Binasat Communications Bhd
| 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 |
12
|
12
|
12
|
11
|
7
|
6
|
5
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
7
|
7
|
9
|
13
|
9
|
14
|
(10)
|
(10)
|
(8)
|
(15)
|
3
|
0
|
(0)
|
(9)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
5
|
3
|
3
|
6
|
4
|
8
|
6
|
7
|
7
|
4
|
4
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
(0)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
2
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(4)
|
10
|
8
|
10
|
11
|
1
|
1
|
1
|
10
|
|
| Cash Taxes Paid |
3
|
3
|
3
|
3
|
5
|
5
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
5
|
4
|
5
|
5
|
2
|
1
|
1
|
1
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(9)
|
(11)
|
(9)
|
(4)
|
(8)
|
(8)
|
(8)
|
(10)
|
2
|
2
|
(2)
|
(2)
|
(9)
|
(6)
|
(7)
|
(6)
|
(12)
|
(15)
|
(19)
|
(23)
|
(18)
|
(36)
|
(21)
|
(22)
|
(24)
|
(10)
|
(38)
|
(47)
|
(60)
|
(57)
|
|
| Cash from Operating Activities |
5
N/A
|
2
-49%
|
4
+78%
|
7
+76%
|
0
-95%
|
0
-9%
|
0
N/A
|
(4)
N/A
|
8
N/A
|
8
-1%
|
5
-45%
|
4
-16%
|
(2)
N/A
|
(0)
+87%
|
0
N/A
|
1
+227%
|
(0)
N/A
|
(2)
-722%
|
(6)
-237%
|
(6)
+3%
|
(8)
-27%
|
(17)
-126%
|
(15)
+11%
|
(16)
-4%
|
(15)
+9%
|
(10)
+32%
|
(30)
-203%
|
(43)
-40%
|
(55)
-30%
|
(53)
+5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(8)
|
(11)
|
(12)
|
(14)
|
(16)
|
(13)
|
(10)
|
(7)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(5)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
11
|
0
|
11
|
11
|
7
|
7
|
8
|
8
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+6%
|
(2)
-54%
|
(2)
-13%
|
(4)
-79%
|
(5)
-32%
|
(8)
-48%
|
(11)
-45%
|
(12)
-11%
|
(14)
-19%
|
(16)
-11%
|
(13)
+20%
|
(10)
+24%
|
(7)
+33%
|
(9)
-38%
|
(8)
+8%
|
(9)
-5%
|
(9)
-2%
|
(2)
+75%
|
(3)
-59%
|
(3)
+22%
|
(5)
-87%
|
7
N/A
|
7
-11%
|
7
+4%
|
9
+39%
|
6
-40%
|
6
+4%
|
7
+12%
|
7
+4%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
40
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
7
|
7
|
7
|
0
|
19
|
19
|
19
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
5
|
5
|
(0)
|
3
|
7
|
20
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
4
|
8
|
(3)
|
(3)
|
(5)
|
(9)
|
0
|
8
|
5
|
0
|
|
| Cash Paid for Dividends |
(1)
|
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
|
0
|
0
|
0
|
|
| Other |
(2)
|
0
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
5
|
5
|
5
|
5
|
|
| Cash from Financing Activities |
36
N/A
|
35
0%
|
36
+0%
|
(2)
N/A
|
(2)
+6%
|
(2)
-5%
|
(1)
+61%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
6
+4 138%
|
6
+0%
|
6
+7%
|
6
-3%
|
18
+219%
|
18
0%
|
17
-7%
|
17
-1%
|
(2)
N/A
|
(1)
+74%
|
4
N/A
|
8
+120%
|
(4)
N/A
|
(4)
0%
|
(1)
+67%
|
(5)
-253%
|
5
N/A
|
15
+204%
|
17
+14%
|
25
+44%
|
|
| 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)
|
|
| Net Change in Cash |
39
N/A
|
37
-6%
|
38
+4%
|
3
-92%
|
(6)
N/A
|
(7)
-23%
|
(8)
-20%
|
(14)
-71%
|
(4)
+73%
|
(6)
-55%
|
(6)
+0%
|
(3)
+43%
|
(6)
-80%
|
(1)
+82%
|
10
N/A
|
11
+12%
|
8
-25%
|
6
-27%
|
(10)
N/A
|
(10)
+3%
|
(7)
+30%
|
(15)
-111%
|
(12)
+15%
|
(14)
-12%
|
(9)
+33%
|
(6)
+41%
|
(20)
-258%
|
(22)
-9%
|
(31)
-45%
|
(21)
+33%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
1
-69%
|
2
+117%
|
5
+135%
|
(4)
N/A
|
(5)
-34%
|
(8)
-57%
|
(15)
-94%
|
(4)
+75%
|
(6)
-63%
|
(11)
-86%
|
(9)
+22%
|
(12)
-38%
|
(7)
+43%
|
(3)
+53%
|
(2)
+29%
|
(4)
-54%
|
(5)
-50%
|
(9)
-62%
|
(10)
-9%
|
(11)
-9%
|
(23)
-115%
|
(19)
+16%
|
(20)
-8%
|
(19)
+7%
|
(12)
+39%
|
(32)
-177%
|
(44)
-38%
|
(56)
-27%
|
(53)
+5%
|
|