Hiap Huat Holdings Bhd
KLSE:HHHCORP
Cash Flow Statement
Cash Flow Statement
Hiap Huat Holdings Bhd
| 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 |
3
|
3
|
3
|
2
|
1
|
0
|
(0)
|
(1)
|
1
|
0
|
(2)
|
(2)
|
(3)
|
(2)
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
4
|
4
|
3
|
3
|
2
|
(1)
|
(1)
|
(1)
|
(0)
|
3
|
6
|
6
|
7
|
9
|
11
|
11
|
10
|
7
|
8
|
11
|
11
|
12
|
8
|
6
|
7
|
6
|
|
| Depreciation & Amortization |
2
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
8
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
|
| Other Non-Cash Items |
1
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
1
|
1
|
3
|
2
|
1
|
1
|
1
|
2
|
2
|
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
|
2
|
2
|
1
|
1
|
0
|
|
| Cash Taxes Paid |
2
|
3
|
2
|
2
|
3
|
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
|
1
|
0
|
1
|
2
|
3
|
3
|
3
|
3
|
2
|
3
|
4
|
4
|
3
|
3
|
|
| Cash Interest Paid |
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
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
(4)
|
(5)
|
1
|
0
|
(3)
|
(3)
|
(8)
|
1
|
(6)
|
(4)
|
(3)
|
(10)
|
(2)
|
(4)
|
(4)
|
(6)
|
(5)
|
(5)
|
(4)
|
(1)
|
(3)
|
(2)
|
0
|
1
|
4
|
7
|
3
|
3
|
7
|
6
|
5
|
7
|
(3)
|
(7)
|
(3)
|
(7)
|
(8)
|
(5)
|
(7)
|
(7)
|
(7)
|
(9)
|
(12)
|
(4)
|
3
|
(3)
|
5
|
(5)
|
(1)
|
|
| Cash from Operating Activities |
2
N/A
|
2
+3%
|
5
+169%
|
5
-1%
|
1
-85%
|
2
+103%
|
(2)
N/A
|
7
N/A
|
(1)
N/A
|
1
N/A
|
2
+238%
|
(6)
N/A
|
3
N/A
|
1
-69%
|
2
+166%
|
2
-26%
|
3
+99%
|
3
-9%
|
4
+49%
|
7
+55%
|
5
-22%
|
6
+20%
|
8
+24%
|
10
+26%
|
13
+31%
|
16
+22%
|
12
-24%
|
10
-15%
|
11
+6%
|
10
-6%
|
9
-10%
|
12
+32%
|
7
-43%
|
5
-30%
|
9
+75%
|
7
-22%
|
8
+22%
|
14
+67%
|
12
-12%
|
11
-8%
|
8
-25%
|
7
-12%
|
7
+2%
|
16
+112%
|
24
+52%
|
16
-34%
|
20
+29%
|
10
-49%
|
14
+32%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12)
|
(15)
|
(12)
|
(10)
|
(5)
|
(1)
|
(6)
|
(10)
|
(12)
|
(12)
|
(3)
|
2
|
5
|
6
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(9)
|
(8)
|
(9)
|
(8)
|
(18)
|
(24)
|
(24)
|
(22)
|
(11)
|
(7)
|
(6)
|
(6)
|
(12)
|
(13)
|
(18)
|
(24)
|
(19)
|
(20)
|
(21)
|
(26)
|
|
| Other Items |
16
|
17
|
(2)
|
0
|
0
|
0
|
2
|
0
|
12
|
12
|
12
|
12
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
5
|
6
|
(1)
|
(4)
|
(10)
|
1
|
1
|
(3)
|
(3)
|
(7)
|
6
|
14
|
14
|
(1)
|
(4)
|
(1)
|
(1)
|
|
| Cash from Investing Activities |
5
N/A
|
1
-78%
|
(14)
N/A
|
(10)
+32%
|
(4)
+54%
|
(1)
+83%
|
(4)
-406%
|
(10)
-143%
|
0
N/A
|
(0)
N/A
|
9
N/A
|
15
+62%
|
6
-62%
|
7
+24%
|
1
-90%
|
1
+118%
|
1
-40%
|
(1)
N/A
|
(0)
+31%
|
(1)
-174%
|
(1)
+8%
|
(1)
+40%
|
(5)
-728%
|
(5)
-1%
|
(7)
-48%
|
(8)
-10%
|
(5)
+41%
|
(6)
-28%
|
(7)
-16%
|
(9)
-29%
|
(8)
+13%
|
(9)
-19%
|
(3)
+69%
|
(13)
-332%
|
(25)
-102%
|
(28)
-10%
|
(32)
-14%
|
(10)
+68%
|
(6)
+44%
|
(9)
-58%
|
(9)
-2%
|
(19)
-104%
|
(7)
+63%
|
(4)
+46%
|
(10)
-161%
|
(20)
-98%
|
(24)
-21%
|
(21)
+11%
|
(27)
-25%
|
|
| 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
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
(5)
|
(7)
|
(5)
|
(6)
|
2
|
2
|
4
|
3
|
(6)
|
(9)
|
(11)
|
(10)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(3)
|
(3)
|
0
|
1
|
1
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
12
|
9
|
10
|
10
|
(4)
|
1
|
(0)
|
(0)
|
(3)
|
(5)
|
(2)
|
(3)
|
11
|
12
|
10
|
13
|
|
| Other |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
0
N/A
|
0
-26%
|
(5)
N/A
|
(7)
-44%
|
(5)
+19%
|
(6)
-17%
|
2
N/A
|
2
+11%
|
3
+42%
|
2
-18%
|
(7)
N/A
|
(10)
-33%
|
(11)
-16%
|
(10)
+13%
|
(5)
+48%
|
(5)
+2%
|
(5)
+6%
|
(6)
-17%
|
(4)
+29%
|
(2)
+50%
|
(1)
+30%
|
2
N/A
|
3
+50%
|
1
-50%
|
1
-3%
|
(2)
N/A
|
(2)
-32%
|
(2)
-9%
|
(2)
+1%
|
(2)
-9%
|
(2)
+4%
|
(3)
-18%
|
(3)
+9%
|
20
N/A
|
17
-18%
|
18
+10%
|
18
-2%
|
(4)
N/A
|
(0)
+93%
|
(1)
-307%
|
(1)
+19%
|
(4)
-281%
|
(7)
-77%
|
(4)
+36%
|
(5)
-29%
|
8
N/A
|
10
+28%
|
8
-22%
|
10
+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
|
|
| Net Change in Cash |
7
N/A
|
3
-54%
|
(14)
N/A
|
(11)
+19%
|
(9)
+19%
|
(5)
+41%
|
(4)
+19%
|
(1)
+75%
|
2
N/A
|
3
+16%
|
3
+26%
|
(1)
N/A
|
(3)
-127%
|
(2)
+31%
|
(2)
-8%
|
(2)
+15%
|
(1)
+65%
|
(3)
-375%
|
(0)
+100%
|
4
N/A
|
3
-21%
|
8
+163%
|
6
-24%
|
6
+10%
|
7
+11%
|
6
-12%
|
5
-16%
|
2
-63%
|
2
-13%
|
(1)
N/A
|
(1)
+23%
|
0
N/A
|
2
+1 208%
|
13
+710%
|
(0)
N/A
|
(3)
-93 693%
|
(6)
-106%
|
(1)
+82%
|
6
N/A
|
1
-90%
|
(2)
N/A
|
(15)
-653%
|
(6)
+59%
|
8
N/A
|
8
+10%
|
4
-56%
|
6
+69%
|
(3)
N/A
|
(3)
+10%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(10)
N/A
|
(14)
-38%
|
(7)
+46%
|
(5)
+34%
|
(4)
+17%
|
1
N/A
|
(8)
N/A
|
(3)
+63%
|
(12)
-304%
|
(12)
+6%
|
(2)
+87%
|
(4)
-147%
|
8
N/A
|
6
-17%
|
2
-73%
|
1
-22%
|
2
+79%
|
2
-33%
|
3
+92%
|
5
+73%
|
4
-24%
|
6
+34%
|
7
+22%
|
9
+31%
|
10
+11%
|
12
+22%
|
7
-39%
|
4
-42%
|
4
-15%
|
1
-73%
|
1
+38%
|
3
+113%
|
(1)
N/A
|
(13)
-888%
|
(16)
-21%
|
(17)
-7%
|
(14)
+17%
|
3
N/A
|
5
+70%
|
5
+5%
|
2
-56%
|
(4)
N/A
|
(6)
-38%
|
(2)
+59%
|
(0)
+80%
|
(4)
-618%
|
1
N/A
|
(10)
N/A
|
(12)
-15%
|
|