Green Ocean Corporation Bhd
KLSE:GOCEAN
Cash Flow Statement
Cash Flow Statement
Green Ocean Corporation Bhd
| 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
(1)
|
(3)
|
(2)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(5)
|
(6)
|
(3)
|
(2)
|
(2)
|
(5)
|
(3)
|
(2)
|
(1)
|
0
|
(1)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(8)
|
(6)
|
(5)
|
(3)
|
2
|
(0)
|
(3)
|
(7)
|
(10)
|
(20)
|
(19)
|
(16)
|
(15)
|
0
|
(17)
|
(24)
|
(25)
|
0
|
(25)
|
(10)
|
(9)
|
(11)
|
(3)
|
(2)
|
(7)
|
(1)
|
(14)
|
(37)
|
(31)
|
(53)
|
(41)
|
|
| Depreciation & Amortization |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
|
| Other Non-Cash Items |
(0)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
(1)
|
(0)
|
0
|
2
|
(4)
|
0
|
(2)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
4
|
4
|
5
|
5
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
4
|
10
|
14
|
21
|
23
|
17
|
21
|
6
|
5
|
8
|
(2)
|
(2)
|
3
|
(2)
|
12
|
33
|
28
|
49
|
36
|
|
| 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
|
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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(6)
|
1
|
(2)
|
(5)
|
(3)
|
2
|
1
|
6
|
6
|
1
|
5
|
(2)
|
0
|
3
|
3
|
7
|
5
|
2
|
2
|
(2)
|
(1)
|
2
|
0
|
6
|
6
|
3
|
2
|
2
|
(1)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(8)
|
(8)
|
(1)
|
(2)
|
5
|
4
|
(0)
|
1
|
1
|
(6)
|
(8)
|
(9)
|
(11)
|
(4)
|
(7)
|
(11)
|
(14)
|
(18)
|
(16)
|
1
|
1
|
6
|
21
|
27
|
29
|
129
|
14
|
(21)
|
(38)
|
(133)
|
(29)
|
(9)
|
7
|
4
|
7
|
0
|
(3)
|
(1)
|
(3)
|
2
|
5
|
8
|
5
|
6
|
3
|
|
| Cash from Operating Activities |
(3)
N/A
|
4
N/A
|
1
-64%
|
(2)
N/A
|
0
N/A
|
5
+1 378%
|
4
-18%
|
9
+98%
|
8
-4%
|
2
-80%
|
5
+180%
|
(1)
N/A
|
(1)
+23%
|
1
N/A
|
1
+30%
|
4
+348%
|
3
-15%
|
(0)
N/A
|
1
N/A
|
(3)
N/A
|
(2)
+14%
|
1
N/A
|
(0)
N/A
|
4
N/A
|
1
-77%
|
2
+156%
|
0
-92%
|
(0)
N/A
|
(2)
-886%
|
(6)
-206%
|
(5)
+23%
|
(5)
-11%
|
(6)
-9%
|
(3)
+43%
|
(9)
-172%
|
(9)
+4%
|
0
N/A
|
(0)
N/A
|
6
N/A
|
5
-17%
|
0
-94%
|
1
+211%
|
2
+108%
|
(5)
N/A
|
(6)
-23%
|
(8)
-20%
|
(10)
-32%
|
(4)
+65%
|
(10)
-169%
|
(12)
-26%
|
(13)
-4%
|
(15)
-22%
|
(11)
+29%
|
3
N/A
|
1
-72%
|
1
+53%
|
12
+848%
|
10
-22%
|
13
+37%
|
116
+777%
|
4
-97%
|
(22)
N/A
|
(40)
-80%
|
(135)
-241%
|
(31)
+77%
|
(12)
+60%
|
4
N/A
|
1
-71%
|
4
+273%
|
(3)
N/A
|
(7)
-172%
|
(5)
+34%
|
(7)
-45%
|
(2)
+76%
|
3
N/A
|
5
+36%
|
4
-25%
|
4
+19%
|
1
-83%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(4)
|
(5)
|
(7)
|
(8)
|
(4)
|
(2)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(6)
|
(6)
|
(4)
|
(3)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
(2)
|
(1)
|
(0)
|
(7)
|
(7)
|
(7)
|
(7)
|
(0)
|
7
|
7
|
7
|
(0)
|
(1)
|
(0)
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(11)
|
(10)
|
(10)
|
(11)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
10
|
10
|
10
|
10
|
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
|
(85)
|
(80)
|
(60)
|
(74)
|
12
|
32
|
(18)
|
10
|
10
|
(28)
|
14
|
1
|
(23)
|
(14)
|
(27)
|
(12)
|
(12)
|
(10)
|
(9)
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(3)
+4%
|
(3)
+27%
|
(2)
+10%
|
(3)
-26%
|
(3)
-17%
|
(2)
+32%
|
(13)
-475%
|
(12)
+9%
|
(11)
+7%
|
(12)
-7%
|
(1)
+94%
|
(4)
-389%
|
(5)
-52%
|
(7)
-36%
|
(8)
-13%
|
(4)
+53%
|
(2)
+49%
|
0
N/A
|
1
+350%
|
0
-98%
|
(0)
N/A
|
(0)
-150%
|
(0)
+10%
|
0
N/A
|
(2)
N/A
|
(3)
-29%
|
(5)
-79%
|
4
N/A
|
6
+57%
|
7
+10%
|
9
+33%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-100%
|
(0)
N/A
|
(0)
-4%
|
(0)
N/A
|
(0)
-10%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+0%
|
(0)
+2%
|
(1)
-6%
|
(0)
+84%
|
(0)
+43%
|
(0)
-31%
|
(0)
+50%
|
0
N/A
|
(0)
N/A
|
(0)
-63%
|
0
N/A
|
(85)
N/A
|
(81)
+5%
|
(62)
+23%
|
(76)
-22%
|
10
N/A
|
31
+222%
|
(18)
N/A
|
3
N/A
|
3
-7%
|
(35)
N/A
|
7
N/A
|
1
-90%
|
(16)
N/A
|
(8)
+52%
|
(20)
-157%
|
(12)
+38%
|
(13)
-6%
|
(10)
+24%
|
(9)
+9%
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
4
|
4
|
4
|
0
|
0
|
0
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
19
|
102
|
102
|
103
|
91
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
2
|
7
|
7
|
8
|
5
|
(1)
|
(1)
|
(3)
|
1
|
2
|
1
|
1
|
(4)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
6
|
7
|
7
|
9
|
(1)
|
9
|
13
|
10
|
15
|
8
|
(8)
|
(0)
|
0
|
(12)
|
(7)
|
(11)
|
(33)
|
(23)
|
(17)
|
(20)
|
(2)
|
(0)
|
(0)
|
7
|
7
|
7
|
7
|
16
|
9
|
9
|
9
|
(1)
|
(1)
|
(1)
|
(1)
|
(11)
|
|
| Other |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
14
|
26
|
27
|
27
|
11
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
8
|
|
| Cash from Financing Activities |
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-50%
|
2
N/A
|
7
+184%
|
7
+1%
|
8
+21%
|
5
-38%
|
(2)
N/A
|
(1)
+30%
|
(4)
-195%
|
1
N/A
|
2
+206%
|
0
-98%
|
0
+1 200%
|
(3)
N/A
|
(2)
+44%
|
(3)
-43%
|
(1)
+51%
|
(2)
-78%
|
1
N/A
|
3
+93%
|
1
-54%
|
2
+54%
|
2
+4%
|
2
+6%
|
9
+320%
|
9
+3%
|
0
-98%
|
1
+298%
|
(6)
N/A
|
(5)
+5%
|
0
N/A
|
0
+62%
|
0
+33%
|
7
+16 175%
|
6
-1%
|
7
+2%
|
9
+32%
|
3
-62%
|
12
+266%
|
16
+36%
|
13
-23%
|
14
+8%
|
7
-51%
|
(9)
N/A
|
(1)
+88%
|
(1)
+29%
|
(14)
-1 618%
|
(10)
+30%
|
(6)
+40%
|
(16)
-174%
|
92
N/A
|
111
+21%
|
109
-2%
|
117
+7%
|
19
-83%
|
8
-59%
|
7
-16%
|
7
-1%
|
6
-3%
|
6
-2%
|
16
+148%
|
9
-43%
|
9
-4%
|
8
-1%
|
(1)
N/A
|
(3)
-119%
|
(2)
+18%
|
(3)
-30%
|
(3)
+9%
|
|
| 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
|
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 |
(7)
N/A
|
0
N/A
|
(1)
N/A
|
(4)
-241%
|
(3)
+34%
|
2
N/A
|
2
+6%
|
(4)
N/A
|
(4)
+13%
|
(10)
-155%
|
(7)
+23%
|
0
N/A
|
2
+547%
|
2
-6%
|
2
-14%
|
1
-70%
|
(2)
N/A
|
(3)
-36%
|
(2)
+32%
|
(1)
+66%
|
(1)
+32%
|
1
N/A
|
0
-97%
|
1
+1 767%
|
(0)
N/A
|
(2)
-408%
|
(4)
-61%
|
(8)
-93%
|
3
N/A
|
2
-25%
|
3
+25%
|
5
+78%
|
(4)
N/A
|
(1)
+78%
|
0
N/A
|
1
+800%
|
0
-32%
|
0
-74%
|
0
+227%
|
(0)
N/A
|
0
N/A
|
1
+1 117%
|
2
+112%
|
1
-43%
|
(0)
N/A
|
(1)
-4 737%
|
(2)
-29%
|
(1)
+47%
|
2
N/A
|
4
+96%
|
(1)
N/A
|
(2)
-218%
|
(4)
-119%
|
(6)
-50%
|
(0)
+95%
|
1
N/A
|
(1)
N/A
|
(0)
+97%
|
7
N/A
|
15
+101%
|
15
+5%
|
27
+77%
|
(6)
N/A
|
(9)
-39%
|
19
N/A
|
(23)
N/A
|
14
N/A
|
11
-22%
|
(24)
N/A
|
11
N/A
|
9
-15%
|
(12)
N/A
|
(6)
+50%
|
(13)
-120%
|
(10)
+22%
|
(11)
-9%
|
(9)
+22%
|
(8)
+10%
|
(12)
-54%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
0
N/A
|
(1)
N/A
|
(4)
-239%
|
(1)
+61%
|
4
N/A
|
3
-21%
|
7
+139%
|
7
-1%
|
0
-97%
|
3
+1 545%
|
(2)
N/A
|
(5)
-127%
|
(5)
-2%
|
(6)
-37%
|
(5)
+30%
|
(1)
+84%
|
(2)
-210%
|
1
N/A
|
(1)
N/A
|
(2)
-65%
|
1
N/A
|
(0)
N/A
|
4
N/A
|
1
-78%
|
(0)
N/A
|
(3)
-660%
|
(6)
-80%
|
(8)
-35%
|
(10)
-24%
|
(8)
+21%
|
(6)
+21%
|
(6)
+2%
|
(3)
+44%
|
(9)
-172%
|
(8)
+8%
|
0
N/A
|
(1)
N/A
|
6
N/A
|
5
-18%
|
0
-99%
|
1
+1 448%
|
2
+108%
|
(5)
N/A
|
(6)
-23%
|
(8)
-20%
|
(10)
-32%
|
(4)
+60%
|
(10)
-148%
|
(13)
-26%
|
(13)
-4%
|
(16)
-18%
|
(11)
+29%
|
3
N/A
|
1
-73%
|
1
+65%
|
12
+848%
|
10
-22%
|
13
+37%
|
116
+777%
|
3
-98%
|
(24)
N/A
|
(40)
-64%
|
(137)
-246%
|
(32)
+77%
|
(12)
+61%
|
(3)
+74%
|
(6)
-86%
|
(3)
+53%
|
(10)
-242%
|
(7)
+27%
|
2
N/A
|
0
-99%
|
5
+16 178%
|
3
-41%
|
4
+35%
|
3
-17%
|
4
+20%
|
1
-83%
|
|