Hextar Healthcare Bhd
KLSE:HEXTAR
Cash Flow Statement
Cash Flow Statement
Hextar Healthcare Bhd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
8
|
11
|
8
|
8
|
7
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
4
|
4
|
5
|
5
|
4
|
4
|
3
|
3
|
4
|
3
|
3
|
(0)
|
(3)
|
(5)
|
(5)
|
(21)
|
(24)
|
(25)
|
(26)
|
(12)
|
(10)
|
(11)
|
(10)
|
(11)
|
(1)
|
(17)
|
(6)
|
11
|
16
|
49
|
53
|
57
|
59
|
54
|
50
|
54
|
60
|
71
|
82
|
75
|
67
|
64
|
67
|
95
|
101
|
116
|
123
|
95
|
102
|
91
|
|
| Depreciation & Amortization |
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
6
|
8
|
10
|
11
|
14
|
15
|
17
|
17
|
16
|
17
|
17
|
19
|
19
|
19
|
19
|
|
| Other Non-Cash Items |
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
4
|
3
|
3
|
3
|
13
|
13
|
13
|
12
|
2
|
2
|
3
|
2
|
4
|
9
|
30
|
32
|
27
|
23
|
5
|
5
|
3
|
4
|
2
|
1
|
4
|
5
|
8
|
9
|
15
|
16
|
17
|
20
|
18
|
24
|
27
|
24
|
29
|
26
|
24
|
|
| Cash Taxes Paid |
2
|
3
|
2
|
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
|
0
|
2
|
3
|
5
|
6
|
6
|
5
|
2
|
11
|
13
|
16
|
18
|
17
|
17
|
19
|
24
|
20
|
20
|
19
|
19
|
20
|
20
|
21
|
24
|
29
|
32
|
34
|
|
| Cash Interest Paid |
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
5
|
4
|
3
|
3
|
2
|
3
|
4
|
6
|
8
|
9
|
12
|
13
|
15
|
15
|
16
|
20
|
21
|
24
|
24
|
23
|
24
|
|
| Change in Working Capital |
(8)
|
(8)
|
0
|
1
|
2
|
3
|
2
|
2
|
(2)
|
(4)
|
(5)
|
(5)
|
(0)
|
(0)
|
1
|
4
|
4
|
6
|
5
|
1
|
(1)
|
(3)
|
(3)
|
(10)
|
(4)
|
(7)
|
(3)
|
(1)
|
5
|
4
|
1
|
7
|
10
|
11
|
4
|
(5)
|
(7)
|
(21)
|
(19)
|
7
|
(4)
|
8
|
3
|
(6)
|
5
|
(1)
|
12
|
(2)
|
(34)
|
(36)
|
(57)
|
(63)
|
(27)
|
(35)
|
(27)
|
(4)
|
(1)
|
18
|
(1)
|
(90)
|
(95)
|
(87)
|
(82)
|
(26)
|
(52)
|
(64)
|
|
| Cash from Operating Activities |
2
N/A
|
6
+159%
|
10
+78%
|
12
+22%
|
12
-5%
|
11
-4%
|
9
-15%
|
9
-3%
|
5
-41%
|
5
-11%
|
3
-35%
|
3
+2%
|
8
+158%
|
7
-11%
|
9
+18%
|
11
+22%
|
10
-6%
|
12
+24%
|
11
-10%
|
7
-34%
|
5
-33%
|
3
-35%
|
2
-39%
|
(4)
N/A
|
3
N/A
|
(0)
N/A
|
3
N/A
|
5
+85%
|
8
+56%
|
5
-41%
|
3
-38%
|
1
-56%
|
0
-63%
|
0
-2%
|
(8)
N/A
|
(12)
-58%
|
(13)
-4%
|
(29)
-127%
|
(26)
+8%
|
1
N/A
|
5
+244%
|
23
+371%
|
30
+32%
|
35
+16%
|
47
+33%
|
56
+20%
|
73
+31%
|
62
-15%
|
34
-46%
|
25
-27%
|
(1)
N/A
|
0
N/A
|
46
+11 171%
|
53
+15%
|
76
+42%
|
100
+32%
|
98
-2%
|
116
+18%
|
103
-11%
|
36
-64%
|
43
+19%
|
69
+61%
|
80
+16%
|
118
+47%
|
96
-18%
|
70
-27%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(6)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(5)
|
(4)
|
(4)
|
(4)
|
0
|
(0)
|
(0)
|
(0)
|
(7)
|
(7)
|
(7)
|
(8)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(17)
|
(9)
|
(9)
|
(9)
|
1
|
(9)
|
(9)
|
(10)
|
(12)
|
(17)
|
(17)
|
(19)
|
|
| Other Items |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
(10)
|
(25)
|
(25)
|
(26)
|
(21)
|
(27)
|
(11)
|
(11)
|
(3)
|
2
|
2
|
2
|
0
|
16
|
16
|
18
|
18
|
(15)
|
(15)
|
(9)
|
(9)
|
9
|
10
|
2
|
33
|
25
|
25
|
12
|
(68)
|
(112)
|
(112)
|
(104)
|
(82)
|
(5)
|
(22)
|
(19)
|
(10)
|
(83)
|
(99)
|
(109)
|
(92)
|
(46)
|
(28)
|
(15)
|
|
| Cash from Investing Activities |
(5)
N/A
|
(6)
-18%
|
(3)
+49%
|
(2)
+33%
|
(2)
+10%
|
(1)
+32%
|
(2)
-16%
|
(2)
-23%
|
(3)
-55%
|
(4)
-40%
|
(4)
+6%
|
(4)
-2%
|
(2)
+40%
|
(2)
+30%
|
(1)
+20%
|
(1)
+22%
|
(1)
+3%
|
(0)
+70%
|
(0)
-57%
|
(1)
-19%
|
(1)
-7%
|
(1)
-82%
|
(11)
-935%
|
(27)
-136%
|
(27)
0%
|
(28)
-5%
|
(22)
+20%
|
(28)
-27%
|
(13)
+55%
|
(15)
-19%
|
(8)
+49%
|
(2)
+75%
|
(2)
+3%
|
2
N/A
|
0
-95%
|
16
+13 067%
|
16
+1%
|
11
-34%
|
10
-2%
|
(22)
N/A
|
(23)
-5%
|
(11)
+52%
|
(12)
-9%
|
6
N/A
|
6
+9%
|
(1)
N/A
|
31
N/A
|
24
-23%
|
24
+2%
|
11
-56%
|
(71)
N/A
|
(114)
-62%
|
(117)
-2%
|
(111)
+5%
|
(99)
+11%
|
(14)
+86%
|
(30)
-120%
|
(28)
+7%
|
(8)
+71%
|
(91)
-1 013%
|
(108)
-19%
|
(119)
-10%
|
(104)
+13%
|
(63)
+39%
|
(45)
+29%
|
(33)
+26%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(8)
|
3
|
3
|
9
|
10
|
(10)
|
(10)
|
(15)
|
(15)
|
(30)
|
(30)
|
(12)
|
(12)
|
13
|
13
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
(1)
|
(4)
|
(2)
|
(1)
|
(2)
|
(3)
|
1
|
(3)
|
(1)
|
2
|
(4)
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(4)
|
(2)
|
(3)
|
14
|
22
|
13
|
13
|
(2)
|
(4)
|
(4)
|
4
|
(0)
|
0
|
3
|
(6)
|
(8)
|
21
|
19
|
27
|
40
|
6
|
1
|
(5)
|
(10)
|
4
|
1
|
18
|
(46)
|
(68)
|
(39)
|
(31)
|
145
|
185
|
161
|
135
|
56
|
(35)
|
(31)
|
(23)
|
(60)
|
80
|
60
|
55
|
84
|
6
|
32
|
12
|
|
| Cash Paid for Dividends |
0
|
(0)
|
(1)
|
0
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
(36)
|
(44)
|
(54)
|
(33)
|
(33)
|
(25)
|
(28)
|
(20)
|
(29)
|
(29)
|
(29)
|
(29)
|
(14)
|
(39)
|
(29)
|
(29)
|
0
|
(42)
|
(39)
|
(89)
|
0
|
(50)
|
|
| Other |
0
|
0
|
6
|
(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
|
6
|
18
|
0
|
0
|
12
|
0
|
(2)
|
(3)
|
(4)
|
(6)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
(0)
N/A
|
4
N/A
|
1
-65%
|
3
+72%
|
2
-33%
|
(5)
N/A
|
(6)
-20%
|
(1)
+78%
|
(5)
-303%
|
(4)
+29%
|
(1)
+80%
|
(6)
-719%
|
(2)
+62%
|
(4)
-86%
|
(4)
+0%
|
(4)
+8%
|
(5)
-31%
|
(4)
+13%
|
(7)
-71%
|
(5)
+29%
|
(5)
-3%
|
16
N/A
|
24
+49%
|
16
-35%
|
18
+14%
|
(2)
N/A
|
(4)
-90%
|
(4)
-12%
|
4
N/A
|
(0)
N/A
|
0
N/A
|
3
+2 062%
|
1
-69%
|
11
+1 111%
|
21
+96%
|
19
-7%
|
21
+7%
|
22
+5%
|
4
-82%
|
(2)
N/A
|
(9)
-331%
|
(15)
-72%
|
(25)
-65%
|
(41)
-63%
|
(34)
+17%
|
(97)
-183%
|
(98)
-1%
|
(61)
+37%
|
(43)
+30%
|
110
N/A
|
155
+41%
|
114
-26%
|
77
-33%
|
(3)
N/A
|
(93)
-3 336%
|
(53)
+43%
|
(60)
-13%
|
(76)
-27%
|
64
N/A
|
31
-52%
|
13
-59%
|
45
+252%
|
(86)
N/A
|
(60)
+30%
|
(41)
+31%
|
|
| 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)
|
2
|
1
|
1
|
2
|
0
|
1
|
1
|
0
|
(3)
|
(2)
|
(3)
|
(3)
|
|
| Net Change in Cash |
(3)
N/A
|
(1)
+73%
|
11
N/A
|
12
+5%
|
12
+6%
|
11
-6%
|
3
-73%
|
1
-54%
|
1
-16%
|
(4)
N/A
|
(4)
+1%
|
(1)
+67%
|
0
N/A
|
3
N/A
|
3
-8%
|
5
+69%
|
5
-4%
|
7
+36%
|
6
-10%
|
(1)
N/A
|
(1)
-43%
|
(3)
-246%
|
7
N/A
|
(7)
N/A
|
(8)
-21%
|
(11)
-30%
|
(21)
-104%
|
(27)
-25%
|
(9)
+67%
|
(6)
+32%
|
(5)
+14%
|
(0)
+91%
|
1
N/A
|
4
+158%
|
3
-21%
|
24
+726%
|
23
-7%
|
3
-89%
|
6
+117%
|
(17)
N/A
|
(20)
-21%
|
3
N/A
|
3
+1%
|
16
+426%
|
12
-25%
|
21
+78%
|
7
-64%
|
(12)
N/A
|
(3)
+71%
|
(7)
-114%
|
39
N/A
|
41
+7%
|
44
+7%
|
19
-57%
|
(25)
N/A
|
(7)
+72%
|
15
N/A
|
29
+93%
|
18
-37%
|
10
-45%
|
(33)
N/A
|
(36)
-10%
|
19
N/A
|
(33)
N/A
|
(11)
+65%
|
(7)
+39%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(1)
+77%
|
7
N/A
|
9
+37%
|
9
-3%
|
9
+1%
|
7
-21%
|
7
-2%
|
2
-70%
|
0
-83%
|
(1)
N/A
|
(1)
+5%
|
5
N/A
|
5
-4%
|
7
+40%
|
9
+25%
|
8
-6%
|
11
+36%
|
10
-13%
|
6
-36%
|
4
-39%
|
2
-60%
|
0
-70%
|
(6)
N/A
|
2
N/A
|
(2)
N/A
|
1
N/A
|
4
+142%
|
7
+86%
|
0
-100%
|
(2)
N/A
|
(3)
-93%
|
(4)
-25%
|
0
N/A
|
(8)
N/A
|
(12)
-56%
|
(13)
-3%
|
(36)
-183%
|
(34)
+6%
|
(6)
+83%
|
(3)
+42%
|
21
N/A
|
27
+31%
|
31
+15%
|
43
+38%
|
53
+23%
|
71
+34%
|
61
-15%
|
32
-47%
|
24
-27%
|
(3)
N/A
|
(2)
+27%
|
41
N/A
|
46
+12%
|
59
+27%
|
91
+55%
|
89
-2%
|
107
+20%
|
104
-3%
|
28
-73%
|
34
+22%
|
60
+77%
|
69
+15%
|
101
+47%
|
79
-21%
|
52
-35%
|
|