Genetec Technology Bhd
KLSE:GENETEC
Cash Flow Statement
Cash Flow Statement
Genetec Technology Bhd
| 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
(2)
|
(5)
|
(6)
|
(3)
|
(0)
|
3
|
6
|
9
|
9
|
9
|
9
|
3
|
3
|
3
|
5
|
10
|
16
|
20
|
18
|
16
|
10
|
1
|
7
|
9
|
12
|
11
|
(8)
|
(9)
|
(12)
|
(8)
|
(1)
|
(3)
|
(3)
|
(0)
|
4
|
9
|
12
|
9
|
8
|
3
|
(1)
|
(2)
|
(4)
|
(2)
|
(2)
|
4
|
6
|
7
|
8
|
10
|
4
|
(0)
|
(1)
|
2
|
(1)
|
(3)
|
0
|
(7)
|
(5)
|
6
|
21
|
41
|
62
|
73
|
83
|
76
|
75
|
75
|
66
|
77
|
83
|
90
|
56
|
38
|
22
|
(27)
|
(74)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
6
|
7
|
8
|
7
|
6
|
6
|
7
|
6
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
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
|
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
|
9
|
0
|
|
| Other Non-Cash Items |
3
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
2
|
2
|
(0)
|
(4)
|
(3)
|
(2)
|
0
|
7
|
2
|
10
|
11
|
10
|
12
|
11
|
11
|
12
|
9
|
2
|
(2)
|
(2)
|
2
|
7
|
9
|
6
|
4
|
3
|
4
|
5
|
6
|
6
|
6
|
5
|
5
|
7
|
7
|
7
|
6
|
4
|
3
|
3
|
4
|
1
|
(3)
|
(4)
|
3
|
2
|
3
|
4
|
(0)
|
(1)
|
(3)
|
(1)
|
(6)
|
(6)
|
9
|
9
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
4
|
5
|
3
|
2
|
2
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
(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)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
3
|
5
|
6
|
6
|
5
|
6
|
7
|
7
|
8
|
6
|
8
|
6
|
5
|
6
|
6
|
5
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
|
| Change in Working Capital |
(8)
|
6
|
3
|
3
|
(2)
|
(2)
|
(0)
|
(3)
|
(1)
|
(9)
|
(5)
|
6
|
6
|
3
|
(1)
|
(12)
|
(18)
|
(21)
|
(12)
|
(13)
|
(14)
|
(6)
|
(9)
|
(18)
|
(12)
|
(5)
|
(2)
|
34
|
30
|
32
|
22
|
3
|
(2)
|
6
|
(5)
|
(21)
|
(35)
|
(15)
|
3
|
10
|
31
|
14
|
2
|
(0)
|
5
|
(16)
|
(25)
|
(8)
|
(14)
|
(6)
|
(4)
|
(14)
|
5
|
(1)
|
(3)
|
2
|
(3)
|
(20)
|
12
|
19
|
(25)
|
(60)
|
(134)
|
(166)
|
(139)
|
(86)
|
(31)
|
11
|
30
|
(10)
|
(42)
|
(41)
|
(53)
|
(64)
|
(25)
|
(84)
|
(84)
|
(41)
|
|
| Cash from Operating Activities |
(5)
N/A
|
6
N/A
|
2
-71%
|
1
-73%
|
(3)
N/A
|
(0)
+93%
|
5
N/A
|
4
-4%
|
9
+109%
|
2
-83%
|
5
+245%
|
17
+222%
|
12
-28%
|
9
-27%
|
5
-43%
|
(7)
N/A
|
(7)
-8%
|
(3)
+53%
|
10
N/A
|
7
-27%
|
5
-30%
|
5
-8%
|
(3)
N/A
|
(6)
-109%
|
(0)
+96%
|
6
N/A
|
8
+41%
|
27
+213%
|
25
-5%
|
30
+18%
|
20
-34%
|
15
-22%
|
9
-41%
|
16
+77%
|
10
-40%
|
(4)
N/A
|
(12)
-214%
|
11
N/A
|
23
+105%
|
22
-4%
|
34
+54%
|
14
-60%
|
4
-68%
|
6
+29%
|
14
+146%
|
(10)
N/A
|
(15)
-57%
|
3
N/A
|
(1)
N/A
|
10
N/A
|
14
+40%
|
(1)
N/A
|
13
N/A
|
5
-63%
|
7
+38%
|
10
+45%
|
4
-63%
|
(10)
N/A
|
14
N/A
|
20
+45%
|
(14)
N/A
|
(34)
-147%
|
(86)
-157%
|
(100)
-15%
|
(66)
+34%
|
(4)
+94%
|
52
N/A
|
92
+78%
|
113
+23%
|
66
-42%
|
42
-37%
|
48
+15%
|
42
-12%
|
(2)
N/A
|
14
N/A
|
(62)
N/A
|
(94)
-52%
|
(98)
-4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(4)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(2)
|
(3)
|
(3)
|
(5)
|
(16)
|
(15)
|
(20)
|
(21)
|
(8)
|
(8)
|
(2)
|
2
|
(0)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(7)
|
(5)
|
(2)
|
(2)
|
(3)
|
(75)
|
(84)
|
(88)
|
(92)
|
(25)
|
(22)
|
(9)
|
(10)
|
(12)
|
(22)
|
(25)
|
|
| Other Items |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(4)
|
0
|
0
|
1
|
3
|
0
|
0
|
9
|
9
|
4
|
(4)
|
(16)
|
(17)
|
(8)
|
0
|
9
|
9
|
5
|
6
|
1
|
1
|
2
|
6
|
6
|
6
|
7
|
2
|
2
|
2
|
0
|
1
|
(4)
|
(4)
|
(4)
|
(4)
|
1
|
3
|
0
|
0
|
1
|
1
|
5
|
(10)
|
(5)
|
(2)
|
(3)
|
8
|
2
|
(1)
|
(6)
|
(6)
|
0
|
2
|
11
|
16
|
3
|
1
|
(145)
|
(137)
|
(131)
|
(129)
|
34
|
29
|
40
|
50
|
63
|
98
|
97
|
|
| Cash from Investing Activities |
(2)
N/A
|
(3)
-9%
|
(3)
-20%
|
(2)
+35%
|
(1)
+31%
|
(1)
+15%
|
(1)
-23%
|
(3)
-124%
|
(3)
+2%
|
(4)
-39%
|
(5)
-26%
|
(2)
+56%
|
(3)
-14%
|
(2)
+34%
|
(0)
+92%
|
(2)
-1 357%
|
(2)
+13%
|
7
N/A
|
5
-26%
|
2
-59%
|
(7)
N/A
|
(20)
-174%
|
(21)
-7%
|
(23)
-10%
|
(14)
+38%
|
(11)
+22%
|
(12)
-6%
|
(3)
+75%
|
(2)
+28%
|
(1)
+58%
|
3
N/A
|
1
-56%
|
5
+288%
|
5
-4%
|
5
+7%
|
5
-15%
|
0
-97%
|
0
-77%
|
0
+200%
|
(0)
N/A
|
0
N/A
|
(4)
N/A
|
(5)
-5%
|
(4)
+12%
|
(5)
-22%
|
(1)
+80%
|
(0)
+85%
|
(1)
-825%
|
(1)
+34%
|
(0)
+78%
|
1
N/A
|
4
+218%
|
(11)
N/A
|
(6)
+41%
|
(4)
+41%
|
(4)
+2%
|
6
N/A
|
1
-87%
|
(4)
N/A
|
(9)
-153%
|
(11)
-27%
|
(6)
+43%
|
(5)
+25%
|
6
N/A
|
13
+108%
|
0
-98%
|
(2)
N/A
|
(220)
-9 981%
|
(221)
-1%
|
(218)
+1%
|
(220)
-1%
|
10
N/A
|
6
-36%
|
31
+407%
|
40
+28%
|
51
+28%
|
75
+48%
|
72
-4%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
(2)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
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
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
4
|
21
|
21
|
22
|
19
|
3
|
1
|
0
|
178
|
179
|
179
|
181
|
3
|
3
|
3
|
1
|
1
|
(11)
|
(15)
|
|
| Net Issuance of Debt |
(2)
|
(4)
|
(6)
|
(2)
|
2
|
2
|
(3)
|
(1)
|
(1)
|
(2)
|
7
|
(2)
|
(4)
|
(4)
|
(0)
|
(0)
|
4
|
4
|
(13)
|
1
|
14
|
21
|
15
|
26
|
24
|
8
|
24
|
(8)
|
(22)
|
(16)
|
(24)
|
(20)
|
(16)
|
(13)
|
(7)
|
14
|
16
|
(8)
|
(18)
|
(29)
|
(34)
|
(12)
|
(4)
|
(3)
|
(2)
|
5
|
11
|
4
|
(0)
|
(6)
|
(9)
|
(4)
|
(2)
|
0
|
(1)
|
(3)
|
(3)
|
5
|
4
|
2
|
16
|
21
|
51
|
76
|
50
|
9
|
(11)
|
(45)
|
(35)
|
(19)
|
(19)
|
(25)
|
(39)
|
(13)
|
(35)
|
(22)
|
15
|
53
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
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)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
(16)
|
(16)
|
0
|
|
| Other |
9
|
9
|
10
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
9
N/A
|
3
-72%
|
(4)
N/A
|
(2)
+58%
|
2
N/A
|
2
+26%
|
(3)
N/A
|
(2)
+42%
|
(2)
-25%
|
(3)
-45%
|
5
N/A
|
(4)
N/A
|
(7)
-52%
|
(7)
-9%
|
(3)
+57%
|
(1)
+69%
|
4
N/A
|
5
+28%
|
(12)
N/A
|
2
N/A
|
15
+537%
|
16
+8%
|
10
-36%
|
17
+60%
|
14
-17%
|
(2)
N/A
|
14
N/A
|
(14)
N/A
|
(28)
-99%
|
(19)
+31%
|
(27)
-40%
|
(22)
+18%
|
(19)
+16%
|
(15)
+18%
|
(10)
+38%
|
11
N/A
|
13
+17%
|
(10)
N/A
|
(20)
-94%
|
(31)
-53%
|
(36)
-15%
|
(13)
+62%
|
(5)
+65%
|
(4)
+26%
|
(3)
+7%
|
4
N/A
|
10
+152%
|
7
-27%
|
3
-60%
|
(4)
N/A
|
(8)
-93%
|
(5)
+37%
|
(2)
+50%
|
1
N/A
|
(1)
N/A
|
(4)
-264%
|
(4)
-1%
|
6
N/A
|
3
-49%
|
5
+50%
|
35
+649%
|
40
+15%
|
72
+81%
|
93
+28%
|
51
-45%
|
7
-85%
|
(14)
N/A
|
129
N/A
|
141
+9%
|
156
+11%
|
158
+1%
|
(25)
N/A
|
(40)
-58%
|
(27)
+31%
|
(52)
-88%
|
(37)
+28%
|
(12)
+67%
|
37
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)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
2
N/A
|
7
+245%
|
(6)
N/A
|
(3)
+41%
|
(2)
+35%
|
1
N/A
|
0
-87%
|
(1)
N/A
|
4
N/A
|
(6)
N/A
|
5
N/A
|
10
+103%
|
3
-72%
|
(0)
N/A
|
2
N/A
|
(10)
N/A
|
(5)
+44%
|
8
N/A
|
3
-62%
|
12
+274%
|
13
+9%
|
1
-92%
|
(14)
N/A
|
(13)
+8%
|
(2)
+88%
|
(7)
-377%
|
11
N/A
|
10
-12%
|
(5)
N/A
|
9
N/A
|
(5)
N/A
|
(6)
-21%
|
(4)
+37%
|
6
N/A
|
6
-10%
|
12
+110%
|
1
-92%
|
(0)
N/A
|
2
N/A
|
(10)
N/A
|
(2)
+83%
|
(4)
-136%
|
(5)
-33%
|
(3)
+47%
|
5
N/A
|
(7)
N/A
|
(5)
+30%
|
10
N/A
|
2
-81%
|
6
+214%
|
7
+25%
|
(2)
N/A
|
(0)
+85%
|
(1)
-252%
|
2
N/A
|
2
-9%
|
5
+209%
|
(3)
N/A
|
14
N/A
|
16
+20%
|
10
-38%
|
(0)
N/A
|
(19)
-27 186%
|
(1)
+97%
|
(3)
-317%
|
3
N/A
|
35
+1 038%
|
1
-96%
|
32
+2 117%
|
4
-87%
|
(21)
N/A
|
32
N/A
|
8
-74%
|
1
-83%
|
2
+54%
|
(48)
N/A
|
(31)
+36%
|
11
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
3
N/A
|
(2)
N/A
|
(2)
-6%
|
(4)
-126%
|
(2)
+62%
|
3
N/A
|
3
+2%
|
8
+165%
|
0
-97%
|
4
+1 705%
|
14
+259%
|
9
-36%
|
6
-39%
|
2
-60%
|
(9)
N/A
|
(9)
-2%
|
(6)
+39%
|
6
N/A
|
6
-11%
|
2
-67%
|
1
-30%
|
(7)
N/A
|
(22)
-189%
|
(15)
+31%
|
(14)
+7%
|
(13)
+10%
|
18
N/A
|
17
-5%
|
28
+60%
|
22
-21%
|
15
-32%
|
9
-42%
|
16
+83%
|
9
-41%
|
(6)
N/A
|
(14)
-138%
|
9
N/A
|
21
+134%
|
21
+3%
|
34
+58%
|
13
-61%
|
4
-70%
|
6
+40%
|
13
+136%
|
(11)
N/A
|
(18)
-57%
|
2
N/A
|
(2)
N/A
|
9
N/A
|
14
+53%
|
(2)
N/A
|
12
N/A
|
3
-71%
|
5
+55%
|
9
+73%
|
2
-80%
|
(11)
N/A
|
12
N/A
|
17
+47%
|
(19)
N/A
|
(40)
-111%
|
(94)
-133%
|
(104)
-11%
|
(68)
+35%
|
(6)
+91%
|
49
N/A
|
18
-64%
|
29
+66%
|
(21)
N/A
|
(50)
-134%
|
23
N/A
|
20
-14%
|
(12)
N/A
|
4
N/A
|
(74)
N/A
|
(116)
-57%
|
(122)
-5%
|
|