Foundpac Group Bhd
KLSE:FPGROUP
Cash Flow Statement
Cash Flow Statement
Foundpac Group Bhd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Income |
13
|
13
|
13
|
12
|
11
|
11
|
13
|
14
|
17
|
19
|
22
|
22
|
21
|
20
|
16
|
16
|
15
|
14
|
15
|
14
|
16
|
18
|
16
|
15
|
13
|
10
|
10
|
9
|
8
|
8
|
9
|
9
|
5
|
7
|
9
|
|
| Depreciation & Amortization |
1
|
2
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
2
|
2
|
2
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
1
|
1
|
(4)
|
(4)
|
(3)
|
|
| Cash Taxes Paid |
3
|
3
|
4
|
6
|
5
|
5
|
4
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
4
|
4
|
5
|
4
|
4
|
4
|
3
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
|
| Cash Interest Paid |
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
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(3)
|
(4)
|
(6)
|
(6)
|
(7)
|
(5)
|
(5)
|
(4)
|
(10)
|
(6)
|
(8)
|
(9)
|
(1)
|
(3)
|
1
|
5
|
(0)
|
(2)
|
(6)
|
(8)
|
(9)
|
(13)
|
(13)
|
(11)
|
(3)
|
4
|
8
|
5
|
0
|
(5)
|
0
|
2
|
(3)
|
0
|
(8)
|
|
| Cash from Operating Activities |
10
N/A
|
9
-9%
|
7
-17%
|
6
-14%
|
5
-14%
|
8
+50%
|
10
+24%
|
13
+31%
|
10
-27%
|
16
+67%
|
17
+4%
|
15
-8%
|
23
+51%
|
19
-17%
|
20
+1%
|
24
+20%
|
18
-23%
|
16
-15%
|
14
-10%
|
12
-12%
|
15
+19%
|
13
-11%
|
11
-17%
|
12
+11%
|
15
+28%
|
19
+26%
|
22
+17%
|
18
-20%
|
14
-24%
|
10
-28%
|
15
+48%
|
18
+24%
|
16
-14%
|
20
+30%
|
15
-24%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(8)
|
(7)
|
(9)
|
(7)
|
(8)
|
(8)
|
(6)
|
(6)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(21)
|
(7)
|
(7)
|
(8)
|
9
|
(50)
|
(51)
|
(42)
|
(42)
|
3
|
|
| Other Items |
2
|
2
|
(7)
|
(10)
|
(10)
|
(10)
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
0
|
(0)
|
(1)
|
(1)
|
(4)
|
(7)
|
(7)
|
(3)
|
3
|
6
|
6
|
(0)
|
(0)
|
(27)
|
(28)
|
(21)
|
(21)
|
5
|
6
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
2
N/A
|
1
-21%
|
(8)
N/A
|
(11)
-37%
|
(13)
-21%
|
(18)
-34%
|
(6)
+64%
|
(7)
-18%
|
(5)
+30%
|
(6)
-15%
|
(5)
+12%
|
(4)
+24%
|
(4)
-1%
|
(3)
+33%
|
(3)
-28%
|
(4)
-8%
|
(4)
-5%
|
(5)
-26%
|
(8)
-56%
|
(8)
-2%
|
(5)
+40%
|
(1)
+89%
|
2
N/A
|
2
+8%
|
(6)
N/A
|
(22)
-281%
|
(33)
-54%
|
(34)
-3%
|
(29)
+15%
|
(12)
+57%
|
(45)
-260%
|
(45)
-1%
|
(42)
+7%
|
(41)
+1%
|
3
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
22
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
6
|
6
|
6
|
4
|
(1)
|
(1)
|
0
|
(0)
|
0
|
(4)
|
(4)
|
(4)
|
(3)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
36
|
36
|
34
|
34
|
(3)
|
|
| Cash Paid for Dividends |
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
(10)
|
(5)
|
0
|
(5)
|
(7)
|
(7)
|
0
|
(9)
|
(3)
|
(8)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(8)
|
|
| Other |
(3)
|
0
|
(3)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
15
N/A
|
0
N/A
|
(4)
N/A
|
(4)
N/A
|
(6)
-41%
|
(5)
+2%
|
(5)
+6%
|
(10)
-100%
|
(5)
+50%
|
(5)
+3%
|
(3)
+41%
|
(1)
+77%
|
(1)
+21%
|
(1)
-61%
|
(6)
-561%
|
(4)
+38%
|
(9)
-159%
|
(9)
+0%
|
(11)
-21%
|
(11)
+1%
|
(16)
-40%
|
(15)
+2%
|
(13)
+17%
|
(12)
+4%
|
(8)
+36%
|
(8)
-2%
|
(9)
-9%
|
(9)
-1%
|
(9)
-1%
|
(9)
+0%
|
28
N/A
|
27
-3%
|
25
-6%
|
24
-4%
|
(13)
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)
|
|
| Net Change in Cash |
26
N/A
|
25
-5%
|
(5)
N/A
|
(9)
-82%
|
(13)
-52%
|
(15)
-11%
|
(1)
+91%
|
(5)
-231%
|
(1)
+84%
|
5
N/A
|
9
+68%
|
11
+26%
|
19
+74%
|
16
-16%
|
10
-35%
|
16
+61%
|
5
-69%
|
1
-72%
|
(5)
N/A
|
(7)
-42%
|
(6)
+17%
|
(3)
+53%
|
0
N/A
|
2
+344%
|
2
-1%
|
(11)
N/A
|
(20)
-87%
|
(25)
-26%
|
(24)
+1%
|
(12)
+51%
|
(2)
+82%
|
0
N/A
|
(1)
N/A
|
4
N/A
|
5
+36%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
10
N/A
|
8
-16%
|
6
-22%
|
5
-17%
|
2
-57%
|
1
-73%
|
3
+330%
|
5
+75%
|
3
-37%
|
9
+195%
|
9
+6%
|
9
-1%
|
17
+91%
|
16
-5%
|
17
+2%
|
20
+23%
|
15
-27%
|
15
+0%
|
13
-10%
|
11
-15%
|
12
+9%
|
10
-22%
|
7
-24%
|
9
+17%
|
10
+16%
|
(2)
N/A
|
16
N/A
|
11
-29%
|
6
-50%
|
19
+233%
|
(35)
N/A
|
(33)
+8%
|
(26)
+20%
|
(21)
+19%
|
18
N/A
|
|