Evergreen Max Cash Capital Bhd
KLSE:EMCC
Cash Flow Statement
Cash Flow Statement
Evergreen Max Cash Capital Bhd
| Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||
| Net Income |
26
|
28
|
22
|
28
|
26
|
32
|
32
|
36
|
41
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
3
|
3
|
4
|
5
|
6
|
7
|
|
| Other Non-Cash Items |
(3)
|
(4)
|
6
|
8
|
5
|
2
|
5
|
6
|
7
|
|
| Cash Taxes Paid |
5
|
5
|
6
|
7
|
7
|
7
|
8
|
8
|
8
|
|
| Cash Interest Paid |
5
|
5
|
5
|
6
|
5
|
5
|
6
|
7
|
9
|
|
| Change in Working Capital |
(32)
|
(23)
|
(39)
|
(43)
|
(65)
|
(101)
|
(102)
|
(130)
|
(154)
|
|
| Cash from Operating Activities |
(6)
N/A
|
3
N/A
|
(8)
N/A
|
(3)
+59%
|
(30)
-842%
|
(62)
-104%
|
(59)
+4%
|
(81)
-36%
|
(99)
-22%
|
|
| Investing Cash Flow | ||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(2)
|
(5)
|
(9)
|
(12)
|
(12)
|
(13)
|
(10)
|
|
| Other Items |
0
|
13
|
(2)
|
(6)
|
(6)
|
(12)
|
(9)
|
(7)
|
(7)
|
|
| Cash from Investing Activities |
13
N/A
|
13
-1%
|
(4)
N/A
|
(11)
-155%
|
(15)
-36%
|
(24)
-65%
|
(21)
+15%
|
(20)
+3%
|
(17)
+16%
|
|
| Financing Cash Flow | ||||||||||
| Net Issuance of Common Stock |
0
|
0
|
61
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
3
|
(3)
|
(27)
|
(8)
|
(14)
|
37
|
58
|
80
|
138
|
|
| Other |
(16)
|
46
|
(7)
|
(8)
|
(7)
|
(71)
|
(8)
|
(8)
|
(9)
|
|
| Cash from Financing Activities |
(13)
N/A
|
43
N/A
|
28
-36%
|
46
+65%
|
41
-11%
|
26
-35%
|
50
+89%
|
72
+45%
|
129
+79%
|
|
| Change in Cash | ||||||||||
| Net Change in Cash |
(6)
N/A
|
59
N/A
|
15
-74%
|
31
+103%
|
(4)
N/A
|
(60)
-1 256%
|
(30)
+49%
|
(29)
+5%
|
14
N/A
|
|
| Free Cash Flow | ||||||||||
| Free Cash Flow |
(6)
N/A
|
3
N/A
|
(10)
N/A
|
(8)
+14%
|
(39)
-372%
|
(74)
-89%
|
(71)
+4%
|
(94)
-32%
|
(108)
-15%
|
|