Ewein Bhd
KLSE:EWEIN
Cash Flow Statement
Cash Flow Statement
Ewein Bhd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2
|
3
|
3
|
4
|
4
|
4
|
16
|
19
|
25
|
33
|
24
|
19
|
18
|
15
|
22
|
13
|
28
|
39
|
47
|
64
|
63
|
69
|
66
|
54
|
42
|
21
|
16
|
18
|
15
|
12
|
3
|
8
|
3
|
4
|
6
|
2
|
2
|
4
|
3
|
2
|
3
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
|
| Other Non-Cash Items |
(1)
|
(2)
|
(3)
|
(5)
|
(2)
|
6
|
4
|
2
|
23
|
17
|
20
|
(3)
|
11
|
8
|
6
|
6
|
8
|
9
|
10
|
8
|
12
|
7
|
12
|
6
|
7
|
15
|
9
|
3
|
4
|
3
|
5
|
5
|
4
|
5
|
1
|
2
|
2
|
1
|
1
|
(1)
|
1
|
|
| Cash Taxes Paid |
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
3
|
2
|
5
|
8
|
8
|
9
|
8
|
5
|
6
|
6
|
4
|
5
|
3
|
4
|
22
|
27
|
29
|
26
|
8
|
17
|
14
|
16
|
15
|
(2)
|
(3)
|
(4)
|
(3)
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Cash Interest Paid |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
10
|
11
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(21)
|
(27)
|
(36)
|
(25)
|
52
|
(76)
|
(87)
|
(135)
|
(244)
|
(95)
|
(90)
|
(36)
|
(36)
|
(47)
|
(30)
|
11
|
(6)
|
(46)
|
(85)
|
(105)
|
(77)
|
(21)
|
(13)
|
11
|
(3)
|
(20)
|
9
|
19
|
39
|
52
|
47
|
18
|
(0)
|
(9)
|
8
|
7
|
30
|
42
|
23
|
(14)
|
(20)
|
|
| Cash from Operating Activities |
(19)
N/A
|
(26)
-36%
|
(35)
-35%
|
(24)
+31%
|
54
N/A
|
(66)
N/A
|
(67)
-1%
|
(112)
-68%
|
(196)
-75%
|
(45)
+77%
|
(47)
-4%
|
(18)
+63%
|
(7)
+58%
|
(23)
-214%
|
(2)
+91%
|
32
N/A
|
30
-6%
|
1
-96%
|
(28)
N/A
|
(31)
-12%
|
(2)
+93%
|
54
N/A
|
65
+20%
|
73
+12%
|
47
-35%
|
16
-67%
|
33
+114%
|
41
+24%
|
57
+39%
|
67
+17%
|
55
-18%
|
31
-44%
|
7
-76%
|
(0)
N/A
|
15
N/A
|
11
-22%
|
34
+200%
|
46
+35%
|
27
-42%
|
(12)
N/A
|
(16)
-33%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
1
|
1
|
2
|
(1)
|
(5)
|
(5)
|
(5)
|
(3)
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(1)
|
(1)
|
(1)
|
2
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(3)
|
0
|
|
| Other Items |
8
|
8
|
9
|
7
|
(110)
|
17
|
6
|
(7)
|
109
|
(18)
|
(8)
|
6
|
8
|
8
|
6
|
(20)
|
(20)
|
(19)
|
17
|
26
|
26
|
26
|
(10)
|
(7)
|
(7)
|
(7)
|
(6)
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
7
|
8
|
9
|
8
|
10
|
4
|
|
| Cash from Investing Activities |
9
N/A
|
9
-2%
|
11
+29%
|
6
-46%
|
(115)
N/A
|
12
N/A
|
0
-98%
|
(9)
N/A
|
110
N/A
|
(17)
N/A
|
(6)
+62%
|
5
N/A
|
7
+33%
|
6
-2%
|
5
-22%
|
(22)
N/A
|
(22)
+0%
|
(21)
+2%
|
14
N/A
|
23
+64%
|
24
+1%
|
23
-2%
|
(15)
N/A
|
(8)
+48%
|
(8)
+0%
|
(8)
+5%
|
(5)
+38%
|
(0)
+94%
|
(0)
-12%
|
(0)
-3%
|
0
N/A
|
1
+527%
|
1
-2%
|
1
-14%
|
1
+55%
|
7
+376%
|
8
+8%
|
8
+12%
|
7
-15%
|
7
+2%
|
1
-90%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
26
|
26
|
26
|
0
|
0
|
(0)
|
1
|
6
|
7
|
8
|
7
|
6
|
50
|
50
|
50
|
45
|
0
|
0
|
(3)
|
(7)
|
(7)
|
(8)
|
(5)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
|
| Net Issuance of Debt |
(0)
|
(1)
|
(3)
|
(1)
|
51
|
52
|
54
|
51
|
(2)
|
(2)
|
(4)
|
(8)
|
(11)
|
(21)
|
(19)
|
(28)
|
(31)
|
(22)
|
(25)
|
3
|
5
|
(33)
|
(26)
|
(8)
|
(16)
|
14
|
4
|
(39)
|
(28)
|
(20)
|
(15)
|
(4)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
30
|
30
|
|
| Cash Paid for Dividends |
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
(21)
|
(11)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
9
|
43
|
43
|
44
|
32
|
(1)
|
(1)
|
(1)
|
1
|
(6)
|
(7)
|
(7)
|
(7)
|
(9)
|
(10)
|
(9)
|
(11)
|
(8)
|
(8)
|
(9)
|
(18)
|
(4)
|
(2)
|
(1)
|
9
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(2)
N/A
|
24
N/A
|
22
-8%
|
24
+9%
|
76
+220%
|
49
-35%
|
62
+26%
|
94
+52%
|
46
-51%
|
49
+5%
|
35
-29%
|
(3)
N/A
|
(7)
-128%
|
27
N/A
|
29
+8%
|
14
-53%
|
6
-57%
|
(30)
N/A
|
(33)
-11%
|
(11)
+67%
|
(13)
-19%
|
(51)
-288%
|
(45)
+12%
|
(22)
+50%
|
(28)
-26%
|
1
N/A
|
(17)
N/A
|
(55)
-220%
|
(41)
+24%
|
(33)
+19%
|
(27)
+19%
|
(16)
+42%
|
(15)
+1%
|
(13)
+13%
|
(6)
+56%
|
(6)
-7%
|
(7)
-4%
|
(7)
-7%
|
(7)
+7%
|
28
N/A
|
26
-10%
|
|
| 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
|
|
| Net Change in Cash |
(12)
N/A
|
6
N/A
|
(2)
N/A
|
6
N/A
|
14
+161%
|
(5)
N/A
|
(5)
+10%
|
(28)
-478%
|
(39)
-41%
|
(13)
+67%
|
(19)
-43%
|
(16)
+15%
|
(8)
+49%
|
10
N/A
|
32
+217%
|
25
-24%
|
15
-40%
|
(50)
N/A
|
(47)
+6%
|
(19)
+60%
|
8
N/A
|
26
+218%
|
4
-83%
|
42
+852%
|
11
-75%
|
9
-18%
|
12
+33%
|
(13)
N/A
|
16
N/A
|
34
+112%
|
28
-16%
|
16
-42%
|
(7)
N/A
|
(13)
-81%
|
10
N/A
|
12
+19%
|
35
+191%
|
48
+35%
|
27
-43%
|
24
-13%
|
10
-56%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(18)
N/A
|
(25)
-38%
|
(33)
-30%
|
(25)
+23%
|
49
N/A
|
(72)
N/A
|
(72)
-1%
|
(115)
-59%
|
(195)
-70%
|
(44)
+78%
|
(46)
-5%
|
(19)
+59%
|
(9)
+53%
|
(25)
-182%
|
(3)
+86%
|
31
N/A
|
28
-7%
|
(1)
N/A
|
(30)
-3 133%
|
(34)
-12%
|
(5)
+85%
|
51
N/A
|
59
+16%
|
72
+20%
|
46
-36%
|
15
-68%
|
35
+140%
|
41
+17%
|
57
+39%
|
67
+17%
|
56
-17%
|
31
-44%
|
7
-76%
|
(0)
N/A
|
15
N/A
|
11
-23%
|
34
+205%
|
46
+35%
|
25
-45%
|
(15)
N/A
|
(16)
-6%
|
|