Dagang NeXchange Bhd
KLSE:DNEX
Cash Flow Statement
Cash Flow Statement
Dagang NeXchange Bhd
| Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
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
|
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
|
2
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(6)
|
(2)
|
0
|
(4)
|
(2)
|
(2)
|
0
|
1
|
(2)
|
(3)
|
0
|
(12)
|
3
|
2
|
0
|
12
|
(3)
|
1
|
(1)
|
(9)
|
(5)
|
(11)
|
(0)
|
(14)
|
(16)
|
(15)
|
(0)
|
10
|
9
|
12
|
(0)
|
(2)
|
(2)
|
(4)
|
(0)
|
(6)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(6)
|
(6)
|
(8)
|
(8)
|
(7)
|
(7)
|
(9)
|
(10)
|
(9)
|
(9)
|
(10)
|
(13)
|
(15)
|
(16)
|
(16)
|
(15)
|
(18)
|
(19)
|
(21)
|
(19)
|
(16)
|
(14)
|
(15)
|
0
|
(16)
|
(14)
|
(8)
|
(10)
|
(21)
|
0
|
(29)
|
(24)
|
(15)
|
0
|
(25)
|
(55)
|
(56)
|
(85)
|
(82)
|
(128)
|
(92)
|
(68)
|
(73)
|
(48)
|
(44)
|
(32)
|
(24)
|
|
| Change in Working Capital |
76
|
52
|
21
|
(368)
|
(387)
|
(23)
|
(393)
|
334
|
324
|
(52)
|
(57)
|
(52)
|
(44)
|
(43)
|
(68)
|
(69)
|
(86)
|
(65)
|
(45)
|
(38)
|
(33)
|
(50)
|
(64)
|
(49)
|
(42)
|
(43)
|
(48)
|
(39)
|
(36)
|
(38)
|
(31)
|
(47)
|
(53)
|
(55)
|
(61)
|
(55)
|
(55)
|
(56)
|
(40)
|
(41)
|
(41)
|
(47)
|
(51)
|
(53)
|
(50)
|
(45)
|
(39)
|
(44)
|
(45)
|
(49)
|
(57)
|
(55)
|
(51)
|
(56)
|
(52)
|
(58)
|
(73)
|
(72)
|
(82)
|
(78)
|
(83)
|
(88)
|
(106)
|
(121)
|
(122)
|
(128)
|
(105)
|
(103)
|
(98)
|
(101)
|
(115)
|
(227)
|
(135)
|
(225)
|
(313)
|
(231)
|
(223)
|
(256)
|
(201)
|
(208)
|
(236)
|
(137)
|
(260)
|
(73)
|
(80)
|
(84)
|
(138)
|
(91)
|
(21)
|
16
|
|
| Cash from Operating Activities |
70
N/A
|
51
-27%
|
21
-58%
|
(372)
N/A
|
(389)
-5%
|
(390)
0%
|
(393)
-1%
|
(88)
+78%
|
403
N/A
|
498
+24%
|
501
+1%
|
552
+10%
|
(76)
N/A
|
32
N/A
|
35
+12%
|
(10)
N/A
|
(20)
-101%
|
(8)
+60%
|
(9)
-11%
|
117
N/A
|
348
+197%
|
127
-63%
|
127
0%
|
89
-30%
|
15
-83%
|
21
+34%
|
37
+82%
|
42
+13%
|
32
-24%
|
39
+22%
|
37
-5%
|
22
-41%
|
19
-15%
|
10
-45%
|
5
-48%
|
4
-23%
|
(3)
N/A
|
(14)
-370%
|
(69)
-390%
|
(66)
+5%
|
(44)
+33%
|
(23)
+48%
|
32
N/A
|
35
+10%
|
31
-13%
|
33
+8%
|
43
+30%
|
36
-16%
|
45
+25%
|
34
-25%
|
21
-38%
|
19
-9%
|
25
+30%
|
43
+73%
|
54
+27%
|
54
-1%
|
40
-26%
|
25
-38%
|
3
-88%
|
6
+118%
|
48
+673%
|
50
+4%
|
40
-19%
|
26
-35%
|
(26)
N/A
|
(40)
-52%
|
10
N/A
|
18
+79%
|
21
+22%
|
34
+59%
|
5
-85%
|
13
+158%
|
16
+28%
|
260
+1 479%
|
429
+65%
|
563
+31%
|
627
+11%
|
455
-27%
|
346
-24%
|
259
-25%
|
186
-28%
|
266
+43%
|
379
+42%
|
276
-27%
|
298
+8%
|
176
-41%
|
152
-13%
|
81
-47%
|
100
+23%
|
114
+14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
(11)
|
0
|
(2)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(7)
|
(7)
|
(8)
|
(8)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(8)
|
(9)
|
(8)
|
(11)
|
(13)
|
(13)
|
(12)
|
(9)
|
(3)
|
(3)
|
(6)
|
(23)
|
(26)
|
(30)
|
(32)
|
(15)
|
(16)
|
(17)
|
(11)
|
(11)
|
(3)
|
2
|
1
|
0
|
(7)
|
(7)
|
(23)
|
(23)
|
(18)
|
(19)
|
(2)
|
(5)
|
(6)
|
(6)
|
(24)
|
(24)
|
(31)
|
(38)
|
(24)
|
(22)
|
(22)
|
(16)
|
(16)
|
(15)
|
(11)
|
(53)
|
(61)
|
(61)
|
(73)
|
(110)
|
(101)
|
(156)
|
(172)
|
(162)
|
(266)
|
(295)
|
(405)
|
(448)
|
(395)
|
(568)
|
(704)
|
(433)
|
(419)
|
(224)
|
(226)
|
(215)
|
(193)
|
(197)
|
|
| Other Items |
59
|
633
|
578
|
561
|
496
|
(71)
|
166
|
175
|
175
|
174
|
11
|
110
|
119
|
119
|
166
|
68
|
76
|
188
|
238
|
270
|
259
|
150
|
43
|
11
|
3
|
1
|
2
|
2
|
2
|
59
|
60
|
60
|
60
|
335
|
333
|
333
|
334
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
(8)
|
(8)
|
(8)
|
(9)
|
(3)
|
(7)
|
(7)
|
(30)
|
(65)
|
(120)
|
(120)
|
(96)
|
(58)
|
1
|
0
|
(2)
|
(21)
|
(23)
|
(2)
|
0
|
20
|
34
|
14
|
14
|
14
|
2
|
1
|
2
|
127
|
52
|
52
|
53
|
(68)
|
10
|
16
|
15
|
13
|
22
|
35
|
28
|
23
|
18
|
45
|
92
|
92
|
83
|
|
| Cash from Investing Activities |
59
N/A
|
633
+971%
|
566
-11%
|
561
-1%
|
494
-12%
|
(75)
N/A
|
162
N/A
|
169
+5%
|
171
+1%
|
171
+0%
|
4
-98%
|
102
+2 333%
|
111
+9%
|
111
N/A
|
161
+45%
|
64
-60%
|
73
+14%
|
185
+153%
|
235
+27%
|
267
+13%
|
255
-4%
|
147
-43%
|
35
-76%
|
2
-93%
|
(5)
N/A
|
(10)
-115%
|
(11)
-8%
|
(11)
+1%
|
(11)
+2%
|
50
N/A
|
57
+13%
|
57
+1%
|
54
-6%
|
312
+478%
|
307
-2%
|
303
-1%
|
302
0%
|
(13)
N/A
|
(13)
-2%
|
(14)
-6%
|
(9)
+36%
|
(9)
-2%
|
(1)
+89%
|
4
N/A
|
(7)
N/A
|
(8)
-13%
|
(15)
-84%
|
(16)
-10%
|
(26)
-65%
|
(30)
-12%
|
(26)
+13%
|
(49)
-90%
|
(67)
-37%
|
(125)
-86%
|
(126)
-1%
|
(102)
+19%
|
(82)
+20%
|
(23)
+71%
|
(31)
-31%
|
(40)
-30%
|
(45)
-13%
|
(44)
+1%
|
(24)
+46%
|
(16)
+33%
|
4
N/A
|
18
+411%
|
3
-82%
|
(39)
N/A
|
(47)
-20%
|
(60)
-28%
|
(72)
-21%
|
(109)
-51%
|
26
N/A
|
(105)
N/A
|
(120)
-15%
|
(110)
+9%
|
(335)
-205%
|
(284)
+15%
|
(390)
-37%
|
(432)
-11%
|
(382)
+12%
|
(545)
-43%
|
(669)
-23%
|
(406)
+39%
|
(396)
+3%
|
(206)
+48%
|
(181)
+12%
|
(123)
+32%
|
(101)
+18%
|
(114)
-13%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
126
|
126
|
127
|
131
|
5
|
6
|
5
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
31
|
175
|
286
|
496
|
514
|
369
|
229
|
46
|
1
|
1
|
0
|
0
|
0
|
0
|
117
|
117
|
113
|
0
|
(4)
|
(3)
|
|
| Net Issuance of Debt |
(77)
|
(374)
|
(421)
|
(150)
|
(93)
|
299
|
209
|
4
|
(487)
|
(514)
|
(446)
|
(607)
|
13
|
(112)
|
(165)
|
(23)
|
(37)
|
(148)
|
(165)
|
(237)
|
(393)
|
(138)
|
(62)
|
(55)
|
(36)
|
(36)
|
(36)
|
(22)
|
0
|
(54)
|
(54)
|
0
|
0
|
(261)
|
(261)
|
0
|
0
|
0
|
67
|
71
|
66
|
62
|
(10)
|
(19)
|
(19)
|
(19)
|
(18)
|
(19)
|
(19)
|
(19)
|
(18)
|
(19)
|
6
|
(17)
|
(20)
|
0
|
(18)
|
9
|
20
|
22
|
(45)
|
(44)
|
(34)
|
(36)
|
22
|
30
|
12
|
39
|
39
|
35
|
52
|
60
|
24
|
190
|
126
|
76
|
78
|
(83)
|
(45)
|
(46)
|
(34)
|
(28)
|
(39)
|
(70)
|
(62)
|
(261)
|
(186)
|
(118)
|
(156)
|
29
|
|
| Cash Paid for Dividends |
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
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
(8)
|
(8)
|
(23)
|
(47)
|
(39)
|
(39)
|
0
|
0
|
(23)
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
(17)
|
(9)
|
(9)
|
(17)
|
(9)
|
0
|
(9)
|
0
|
0
|
0
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(121)
|
(184)
|
(113)
|
(115)
|
(114)
|
(58)
|
(100)
|
(76)
|
(77)
|
(71)
|
(27)
|
(20)
|
(16)
|
(19)
|
(18)
|
1
|
3
|
(29)
|
(80)
|
(126)
|
(100)
|
(118)
|
(76)
|
(48)
|
(64)
|
(5)
|
(17)
|
(5)
|
(14)
|
(19)
|
(1)
|
3
|
1
|
0
|
(9)
|
(6)
|
(3)
|
(5)
|
(4)
|
(9)
|
(21)
|
(10)
|
(11)
|
(7)
|
5
|
(4)
|
(10)
|
(6)
|
(6)
|
(5)
|
(3)
|
(7)
|
(2)
|
(7)
|
2
|
3
|
2
|
8
|
(2)
|
(2)
|
(3)
|
(9)
|
(8)
|
(9)
|
(7)
|
(3)
|
(9)
|
(11)
|
(15)
|
(17)
|
(10)
|
(20)
|
(127)
|
(349)
|
(336)
|
(303)
|
(209)
|
(22)
|
(35)
|
(85)
|
(113)
|
4
|
(82)
|
(44)
|
(15)
|
(36)
|
(20)
|
(4)
|
(1)
|
16
|
|
| Cash from Financing Activities |
(197)
N/A
|
(558)
-183%
|
(534)
+4%
|
(265)
+50%
|
(207)
+22%
|
242
N/A
|
109
-55%
|
(72)
N/A
|
(564)
-683%
|
(585)
-4%
|
(473)
+19%
|
(626)
-32%
|
(3)
+100%
|
(130)
-4 103%
|
(183)
-40%
|
(21)
+88%
|
(34)
-61%
|
(177)
-418%
|
(245)
-38%
|
(363)
-48%
|
(493)
-36%
|
(256)
+48%
|
(138)
+46%
|
(103)
+25%
|
(100)
+3%
|
(41)
+59%
|
(53)
-29%
|
(28)
+48%
|
(21)
+23%
|
(81)
-283%
|
(63)
+22%
|
(59)
+6%
|
(53)
+11%
|
(269)
-407%
|
(278)
-3%
|
(290)
-5%
|
(311)
-7%
|
(44)
+86%
|
25
N/A
|
39
+58%
|
45
+15%
|
29
-36%
|
(44)
N/A
|
(48)
-10%
|
(37)
+24%
|
(23)
+38%
|
(28)
-22%
|
(24)
+12%
|
(24)
+2%
|
(23)
+3%
|
(22)
+5%
|
(25)
-15%
|
(3)
+87%
|
95
N/A
|
101
+6%
|
98
-3%
|
107
+9%
|
14
-87%
|
6
-56%
|
17
+182%
|
(55)
N/A
|
(60)
-10%
|
(41)
+31%
|
(44)
-6%
|
16
N/A
|
18
+16%
|
(5)
N/A
|
20
N/A
|
18
-8%
|
22
+20%
|
73
+233%
|
215
+194%
|
183
-15%
|
338
+85%
|
304
-10%
|
143
-53%
|
79
-45%
|
(78)
N/A
|
(98)
-26%
|
(149)
-52%
|
(147)
+1%
|
(24)
+84%
|
(121)
-404%
|
(114)
+6%
|
40
N/A
|
(180)
N/A
|
(93)
+49%
|
(9)
+91%
|
(161)
-1 732%
|
42
N/A
|
|
| 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
|
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
|
2
|
25
|
75
|
121
|
74
|
51
|
8
|
(10)
|
36
|
49
|
54
|
(20)
|
(9)
|
(22)
|
(22)
|
4
|
|
| Net Change in Cash |
(69)
N/A
|
126
N/A
|
53
-58%
|
(76)
N/A
|
(102)
-36%
|
(223)
-118%
|
(122)
+45%
|
9
N/A
|
10
+12%
|
84
+737%
|
32
-62%
|
28
-14%
|
32
+16%
|
12
-62%
|
14
+10%
|
33
+143%
|
19
-44%
|
(1)
N/A
|
(19)
-2 629%
|
21
N/A
|
110
+423%
|
18
-84%
|
24
+36%
|
(12)
N/A
|
(89)
-624%
|
(30)
+66%
|
(26)
+14%
|
4
N/A
|
0
-97%
|
8
+7 700%
|
31
+295%
|
20
-36%
|
19
-2%
|
53
+173%
|
34
-35%
|
17
-51%
|
(12)
N/A
|
(71)
-506%
|
(58)
+18%
|
(41)
+29%
|
(8)
+80%
|
(4)
+57%
|
(13)
-271%
|
(10)
+26%
|
(13)
-40%
|
3
N/A
|
1
-65%
|
(4)
N/A
|
(5)
-22%
|
(19)
-272%
|
(27)
-44%
|
(55)
-106%
|
(46)
+17%
|
13
N/A
|
30
+130%
|
49
+66%
|
65
+31%
|
15
-77%
|
(22)
N/A
|
(17)
+23%
|
(52)
-206%
|
(55)
-5%
|
(25)
+54%
|
(34)
-34%
|
(7)
+79%
|
(3)
+54%
|
8
N/A
|
(1)
N/A
|
(7)
-393%
|
(4)
+42%
|
6
N/A
|
119
+1 892%
|
225
+89%
|
492
+119%
|
614
+25%
|
621
+1%
|
446
-28%
|
214
-52%
|
(69)
N/A
|
(272)
-295%
|
(334)
-23%
|
(314)
+6%
|
(376)
-20%
|
(195)
+48%
|
(3)
+98%
|
(230)
-6 970%
|
(130)
+43%
|
(72)
+45%
|
(184)
-154%
|
45
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
70
N/A
|
51
-27%
|
10
-81%
|
(372)
N/A
|
(391)
-5%
|
(394)
-1%
|
(397)
-1%
|
(94)
+76%
|
399
N/A
|
495
+24%
|
495
0%
|
544
+10%
|
(84)
N/A
|
23
N/A
|
31
+32%
|
(14)
N/A
|
(24)
-69%
|
(11)
+52%
|
(12)
-8%
|
114
N/A
|
344
+201%
|
124
-64%
|
119
-4%
|
80
-33%
|
7
-91%
|
10
+30%
|
25
+156%
|
30
+20%
|
20
-33%
|
30
+51%
|
34
+15%
|
19
-44%
|
13
-35%
|
(13)
N/A
|
(21)
-63%
|
(26)
-24%
|
(35)
-34%
|
(29)
+17%
|
(85)
-197%
|
(83)
+3%
|
(55)
+33%
|
(35)
+38%
|
29
N/A
|
37
+26%
|
32
-14%
|
34
+5%
|
37
+9%
|
29
-19%
|
22
-26%
|
11
-49%
|
3
-77%
|
0
-92%
|
23
+11 150%
|
38
+68%
|
48
+28%
|
48
-1%
|
16
-67%
|
0
-99%
|
(28)
N/A
|
(32)
-14%
|
24
N/A
|
28
+19%
|
18
-37%
|
10
-44%
|
(42)
N/A
|
(55)
-31%
|
(1)
+98%
|
(35)
-3 405%
|
(39)
-11%
|
(27)
+30%
|
(68)
-147%
|
(97)
-44%
|
(85)
+13%
|
103
N/A
|
257
+150%
|
401
+56%
|
361
-10%
|
160
-56%
|
(60)
N/A
|
(189)
-217%
|
(208)
-10%
|
(302)
-45%
|
(325)
-8%
|
(158)
+51%
|
(121)
+23%
|
(48)
+60%
|
(74)
-54%
|
(134)
-81%
|
(93)
+31%
|
(84)
+10%
|
|