GHL Systems Bhd
KLSE:GHLSYS
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
G
|
GHL Systems Bhd
KLSE:GHLSYS
|
MY |
|
Seha Corp
KRX:027970
|
KR |
Cash Flow Statement
Cash Flow Statement
GHL Systems Bhd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
6
|
6
|
7
|
7
|
8
|
8
|
8
|
9
|
12
|
12
|
13
|
13
|
9
|
9
|
10
|
7
|
0
|
(2)
|
(5)
|
(5)
|
(6)
|
(9)
|
(10)
|
(10)
|
(6)
|
(3)
|
(3)
|
(4)
|
(15)
|
(14)
|
(12)
|
(10)
|
(25)
|
(24)
|
(23)
|
(23)
|
3
|
4
|
4
|
5
|
3
|
3
|
5
|
6
|
11
|
14
|
14
|
14
|
16
|
17
|
20
|
24
|
25
|
26
|
25
|
25
|
25
|
26
|
27
|
29
|
33
|
35
|
39
|
40
|
40
|
34
|
14
|
20
|
0
|
27
|
48
|
40
|
0
|
40
|
37
|
39
|
0
|
42
|
44
|
44
|
40
|
38
|
|
| Depreciation & Amortization |
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
7
|
8
|
4
|
4
|
4
|
4
|
8
|
8
|
8
|
8
|
8
|
10
|
11
|
11
|
11
|
9
|
10
|
9
|
8
|
9
|
9
|
9
|
6
|
4
|
3
|
2
|
6
|
6
|
7
|
8
|
8
|
9
|
10
|
11
|
12
|
13
|
14
|
16
|
17
|
18
|
18
|
19
|
19
|
20
|
20
|
21
|
21
|
21
|
21
|
23
|
23
|
25
|
27
|
28
|
33
|
33
|
34
|
34
|
32
|
32
|
31
|
30
|
30
|
29
|
28
|
28
|
26
|
25
|
25
|
24
|
24
|
24
|
|
| Other Non-Cash Items |
4
|
4
|
3
|
3
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
2
|
3
|
3
|
1
|
(2)
|
(3)
|
(2)
|
0
|
1
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
(0)
|
10
|
10
|
10
|
10
|
26
|
26
|
26
|
28
|
1
|
1
|
1
|
0
|
(1)
|
(2)
|
(1)
|
0
|
4
|
6
|
6
|
5
|
5
|
4
|
5
|
3
|
2
|
4
|
1
|
2
|
3
|
1
|
0
|
2
|
(3)
|
(3)
|
(2)
|
(4)
|
5
|
8
|
24
|
23
|
15
|
10
|
(10)
|
(9)
|
(15)
|
(17)
|
(15)
|
(15)
|
(17)
|
(16)
|
(17)
|
(18)
|
(13)
|
(13)
|
|
| Cash Taxes 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)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
2
|
2
|
1
|
2
|
2
|
5
|
6
|
10
|
6
|
8
|
9
|
4
|
7
|
5
|
5
|
7
|
10
|
10
|
5
|
8
|
11
|
15
|
14
|
11
|
10
|
8
|
14
|
16
|
11
|
11
|
9
|
8
|
9
|
7
|
10
|
12
|
15
|
16
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Change in Working Capital |
(10)
|
(13)
|
(11)
|
(12)
|
(9)
|
(8)
|
(7)
|
3
|
1
|
6
|
5
|
(3)
|
1
|
(5)
|
(4)
|
(2)
|
(8)
|
(6)
|
(8)
|
(10)
|
4
|
12
|
9
|
9
|
5
|
(3)
|
0
|
3
|
1
|
(0)
|
(0)
|
(2)
|
6
|
8
|
9
|
12
|
1
|
1
|
2
|
(4)
|
(16)
|
(12)
|
(22)
|
(45)
|
(37)
|
(62)
|
(34)
|
(18)
|
(23)
|
(1)
|
(46)
|
(25)
|
(14)
|
(35)
|
(7)
|
8
|
7
|
25
|
8
|
(34)
|
(51)
|
(38)
|
(40)
|
(53)
|
14
|
(35)
|
29
|
48
|
(24)
|
18
|
(79)
|
(14)
|
33
|
(5)
|
5
|
6
|
(69)
|
(50)
|
(35)
|
(52)
|
(7)
|
25
|
|
| Cash from Operating Activities |
4
N/A
|
1
-86%
|
3
+463%
|
2
-22%
|
3
+9%
|
4
+58%
|
6
+45%
|
17
+176%
|
18
+9%
|
25
+33%
|
24
-2%
|
19
-21%
|
17
-11%
|
11
-35%
|
10
-11%
|
7
-29%
|
(2)
N/A
|
(3)
-31%
|
(6)
-114%
|
(7)
-26%
|
9
N/A
|
16
+86%
|
13
-20%
|
13
+6%
|
10
-27%
|
3
-70%
|
7
+123%
|
9
+32%
|
4
-50%
|
5
+8%
|
8
+59%
|
7
-12%
|
13
+103%
|
14
+2%
|
15
+8%
|
18
+20%
|
11
-40%
|
12
+9%
|
14
+21%
|
10
-33%
|
(5)
N/A
|
(2)
+53%
|
(8)
-246%
|
(28)
-254%
|
(9)
+66%
|
(29)
-208%
|
0
N/A
|
17
+6 462%
|
15
-11%
|
37
+147%
|
(2)
N/A
|
21
N/A
|
32
+55%
|
16
-51%
|
39
+152%
|
56
+43%
|
56
+0%
|
73
+30%
|
57
-23%
|
20
-64%
|
2
-88%
|
19
+673%
|
23
+23%
|
12
-51%
|
92
+692%
|
40
-56%
|
102
+153%
|
126
+24%
|
44
-65%
|
88
+99%
|
(9)
N/A
|
46
N/A
|
89
+91%
|
47
-47%
|
55
+17%
|
58
+6%
|
(18)
N/A
|
1
N/A
|
17
+1 426%
|
(2)
N/A
|
44
N/A
|
74
+68%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(7)
|
(6)
|
(7)
|
(14)
|
(14)
|
(15)
|
(24)
|
(24)
|
(26)
|
(25)
|
(21)
|
(17)
|
(17)
|
(17)
|
(11)
|
(10)
|
(9)
|
(10)
|
(11)
|
(16)
|
(17)
|
(15)
|
(13)
|
(8)
|
(7)
|
(6)
|
(7)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(8)
|
(12)
|
(14)
|
(17)
|
(18)
|
(14)
|
(2)
|
1
|
4
|
4
|
(9)
|
(13)
|
(10)
|
(10)
|
(6)
|
(1)
|
(4)
|
(4)
|
(3)
|
(6)
|
(7)
|
(10)
|
(29)
|
(27)
|
(26)
|
(30)
|
(23)
|
(25)
|
(43)
|
(47)
|
(27)
|
(32)
|
(29)
|
(21)
|
(17)
|
(18)
|
(15)
|
(22)
|
(43)
|
(40)
|
(43)
|
(43)
|
(42)
|
(43)
|
(40)
|
(45)
|
(53)
|
(63)
|
|
| Other Items |
0
|
0
|
1
|
1
|
3
|
2
|
(3)
|
(3)
|
(3)
|
(4)
|
0
|
0
|
1
|
1
|
8
|
8
|
12
|
13
|
7
|
8
|
2
|
2
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
18
|
19
|
20
|
14
|
(5)
|
(6)
|
(6)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
2
|
2
|
3
|
2
|
3
|
(49)
|
(49)
|
(30)
|
(40)
|
14
|
22
|
(2)
|
6
|
4
|
(4)
|
1
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
1
|
3
|
4
|
4
|
3
|
5
|
13
|
13
|
|
| Cash from Investing Activities |
(7)
N/A
|
(7)
+5%
|
(5)
+28%
|
(6)
-26%
|
(11)
-69%
|
(12)
-14%
|
(18)
-48%
|
(27)
-55%
|
(27)
+1%
|
(29)
-7%
|
(24)
+16%
|
(20)
+16%
|
(16)
+20%
|
(16)
+0%
|
(9)
+44%
|
(3)
+67%
|
2
N/A
|
3
+92%
|
(4)
N/A
|
(4)
-10%
|
(14)
-262%
|
(15)
-5%
|
(14)
+4%
|
(13)
+8%
|
(7)
+48%
|
(5)
+21%
|
(6)
-3%
|
(6)
+1%
|
(5)
+8%
|
(5)
+6%
|
(5)
-7%
|
(6)
-15%
|
(4)
+31%
|
(5)
-16%
|
(6)
-27%
|
(11)
-85%
|
(14)
-27%
|
(18)
-25%
|
(20)
-11%
|
(16)
+18%
|
(2)
+85%
|
20
N/A
|
24
+20%
|
24
+3%
|
5
-80%
|
(18)
N/A
|
(16)
+9%
|
(16)
+2%
|
(7)
+56%
|
(3)
+55%
|
(6)
-83%
|
(5)
+9%
|
(3)
+47%
|
(4)
-26%
|
(5)
-44%
|
(8)
-48%
|
(27)
-255%
|
(24)
+9%
|
(75)
-207%
|
(79)
-5%
|
(53)
+33%
|
(65)
-23%
|
(29)
+55%
|
(26)
+13%
|
(29)
-14%
|
(25)
+13%
|
(25)
+0%
|
(24)
+3%
|
(17)
+33%
|
(19)
-17%
|
(16)
+19%
|
(23)
-48%
|
(46)
-99%
|
(41)
+10%
|
(42)
-2%
|
(40)
+6%
|
(39)
+3%
|
(39)
-2%
|
(37)
+7%
|
(40)
-8%
|
(41)
-2%
|
(50)
-23%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
13
|
13
|
4
|
2
|
2
|
3
|
1
|
1
|
16
|
17
|
17
|
17
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
9
|
9
|
44
|
45
|
38
|
38
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
3
|
4
|
4
|
102
|
103
|
86
|
86
|
(14)
|
(15)
|
2
|
2
|
4
|
10
|
11
|
11
|
9
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
0
|
1
|
(4)
|
(1)
|
1
|
4
|
6
|
3
|
(2)
|
(6)
|
(3)
|
(3)
|
(1)
|
(1)
|
5
|
(6)
|
(6)
|
(6)
|
(7)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(2)
|
(8)
|
(8)
|
22
|
(11)
|
7
|
4
|
(46)
|
(6)
|
(26)
|
(8)
|
(2)
|
1
|
(5)
|
(4)
|
1
|
2
|
15
|
(3)
|
2
|
(8)
|
27
|
(7)
|
(9)
|
(11)
|
(47)
|
(13)
|
27
|
36
|
23
|
24
|
(33)
|
(44)
|
(40)
|
(39)
|
(11)
|
15
|
27
|
20
|
11
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(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
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
5
|
7
|
7
|
1
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
1
|
0
|
(5)
|
(3)
|
(5)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(8)
|
(5)
|
0
|
(5)
|
2
|
(1)
|
(12)
|
(11)
|
(11)
|
(11)
|
(2)
|
(2)
|
(3)
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
13
N/A
|
13
+2%
|
4
-70%
|
3
-16%
|
(2)
N/A
|
1
N/A
|
3
+114%
|
5
+99%
|
22
+319%
|
20
-10%
|
15
-27%
|
11
-23%
|
(1)
N/A
|
(1)
+10%
|
0
N/A
|
1
+1 633%
|
5
+931%
|
(1)
N/A
|
2
N/A
|
1
-65%
|
(6)
N/A
|
0
N/A
|
(2)
N/A
|
(1)
+46%
|
(1)
+43%
|
1
N/A
|
(1)
N/A
|
(1)
-115%
|
(2)
-90%
|
(3)
-52%
|
(2)
+54%
|
1
N/A
|
(1)
N/A
|
(1)
+11%
|
(1)
-129%
|
(3)
-119%
|
(0)
+94%
|
0
N/A
|
(3)
N/A
|
9
N/A
|
6
-33%
|
35
+503%
|
40
+13%
|
23
-42%
|
30
+30%
|
30
+0%
|
(3)
N/A
|
14
N/A
|
6
-60%
|
(43)
N/A
|
(3)
+92%
|
(24)
-628%
|
(6)
+72%
|
0
N/A
|
5
+1 095%
|
(2)
N/A
|
(2)
-26%
|
2
N/A
|
92
+4 907%
|
110
+20%
|
83
-25%
|
87
+5%
|
(14)
N/A
|
16
N/A
|
(17)
N/A
|
(18)
-8%
|
(18)
+1%
|
(48)
-163%
|
(4)
+91%
|
36
N/A
|
42
+18%
|
22
-46%
|
25
+11%
|
(32)
N/A
|
(44)
-35%
|
(40)
+9%
|
(67)
-69%
|
(40)
+41%
|
(14)
+65%
|
(1)
+91%
|
20
N/A
|
11
-44%
|
|
| 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)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
(1)
|
1
|
1
|
0
|
2
|
(0)
|
(3)
|
(4)
|
(4)
|
(6)
|
4
|
4
|
1
|
3
|
(10)
|
(3)
|
1
|
(1)
|
3
|
(4)
|
(2)
|
(1)
|
0
|
(1)
|
(3)
|
(2)
|
(4)
|
(1)
|
2
|
3
|
7
|
3
|
3
|
2
|
|
| Net Change in Cash |
9
N/A
|
7
-28%
|
2
-68%
|
(0)
N/A
|
(10)
-2 286%
|
(6)
+36%
|
(9)
-37%
|
(5)
+42%
|
14
N/A
|
16
+16%
|
15
-8%
|
10
-32%
|
(0)
N/A
|
(6)
-1 729%
|
1
N/A
|
4
+563%
|
5
+12%
|
(1)
N/A
|
(7)
-967%
|
(10)
-40%
|
(12)
-12%
|
1
N/A
|
(3)
N/A
|
(1)
+80%
|
2
N/A
|
(2)
N/A
|
1
N/A
|
2
+272%
|
(3)
N/A
|
(3)
-17%
|
1
N/A
|
1
+44%
|
9
+566%
|
9
-3%
|
7
-12%
|
4
-51%
|
(4)
N/A
|
(6)
-45%
|
(9)
-49%
|
2
N/A
|
(1)
N/A
|
53
N/A
|
56
+7%
|
19
-66%
|
25
+31%
|
(18)
N/A
|
(20)
-15%
|
17
N/A
|
13
-22%
|
(8)
N/A
|
(10)
-31%
|
(8)
+21%
|
25
N/A
|
12
-49%
|
37
+196%
|
43
+17%
|
23
-47%
|
45
+95%
|
78
+73%
|
56
-28%
|
33
-40%
|
44
+32%
|
(30)
N/A
|
(1)
+98%
|
46
N/A
|
(4)
N/A
|
62
N/A
|
49
-20%
|
21
-58%
|
103
+394%
|
18
-83%
|
45
+155%
|
65
+44%
|
(29)
N/A
|
(35)
-21%
|
(23)
+36%
|
(122)
-443%
|
(75)
+39%
|
(27)
+64%
|
(40)
-46%
|
27
N/A
|
37
+38%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(7)
-98%
|
(3)
+58%
|
(5)
-79%
|
(11)
-117%
|
(9)
+13%
|
(9)
+6%
|
(8)
+15%
|
(5)
+28%
|
(1)
+83%
|
(1)
+39%
|
(2)
-198%
|
(1)
+69%
|
(6)
-1 119%
|
(8)
-21%
|
(4)
+49%
|
(12)
-206%
|
(12)
0%
|
(16)
-33%
|
(18)
-15%
|
(7)
+60%
|
(1)
+88%
|
(2)
-129%
|
0
N/A
|
2
+1 433%
|
(4)
N/A
|
0
N/A
|
2
+840%
|
(1)
N/A
|
(0)
+76%
|
2
N/A
|
0
-88%
|
8
+2 785%
|
7
-5%
|
7
-2%
|
6
-24%
|
(3)
N/A
|
(5)
-60%
|
(4)
+23%
|
(5)
-14%
|
(7)
-44%
|
(1)
+88%
|
(4)
-361%
|
(23)
-535%
|
(18)
+23%
|
(42)
-135%
|
(10)
+76%
|
7
N/A
|
10
+44%
|
36
+280%
|
(6)
N/A
|
17
N/A
|
29
+74%
|
10
-66%
|
32
+228%
|
46
+44%
|
28
-40%
|
46
+66%
|
30
-34%
|
(10)
N/A
|
(20)
-110%
|
(6)
+72%
|
(20)
-263%
|
(36)
-77%
|
65
N/A
|
8
-87%
|
73
+759%
|
105
+44%
|
27
-74%
|
70
+157%
|
(24)
N/A
|
25
N/A
|
45
+83%
|
7
-85%
|
12
+75%
|
15
+28%
|
(61)
N/A
|
(42)
+31%
|
(23)
+45%
|
(47)
-103%
|
(9)
+80%
|
11
N/A
|
|