Ingenieur Gudang Bhd
KLSE:INGENIEU
Cash Flow Statement
Cash Flow Statement
Ingenieur Gudang Bhd
| 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 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(4)
|
(5)
|
(3)
|
1
|
3
|
0
|
(13)
|
(24)
|
(26)
|
(29)
|
(26)
|
(19)
|
(29)
|
(27)
|
(20)
|
(14)
|
(19)
|
(24)
|
(32)
|
(39)
|
(32)
|
(32)
|
(51)
|
(11)
|
(5)
|
(3)
|
(11)
|
(32)
|
(30)
|
(26)
|
(11)
|
(12)
|
(10)
|
(12)
|
(8)
|
(7)
|
(17)
|
(11)
|
(12)
|
(17)
|
(18)
|
(19)
|
(17)
|
(12)
|
14
|
15
|
15
|
33
|
18
|
23
|
24
|
10
|
25
|
22
|
28
|
29
|
29
|
30
|
25
|
27
|
10
|
|
| Depreciation & Amortization |
11
|
3
|
7
|
9
|
11
|
9
|
7
|
7
|
7
|
9
|
10
|
11
|
13
|
12
|
12
|
11
|
10
|
10
|
10
|
10
|
9
|
9
|
15
|
9
|
9
|
8
|
4
|
4
|
3
|
2
|
4
|
3
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
9
|
18
|
13
|
13
|
8
|
10
|
15
|
17
|
15
|
11
|
12
|
7
|
10
|
12
|
11
|
10
|
9
|
9
|
8
|
8
|
11
|
11
|
17
|
(9)
|
(14)
|
(13)
|
2
|
24
|
25
|
23
|
7
|
7
|
6
|
6
|
2
|
1
|
9
|
6
|
5
|
5
|
3
|
3
|
4
|
3
|
(19)
|
(19)
|
(17)
|
(34)
|
(17)
|
(19)
|
(19)
|
(6)
|
(23)
|
(20)
|
(22)
|
(19)
|
(14)
|
(14)
|
(13)
|
(13)
|
0
|
|
| Cash Taxes Paid |
2
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
0
|
(0)
|
(0)
|
1
|
0
|
1
|
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
|
1
|
1
|
|
| Cash Interest Paid |
10
|
11
|
13
|
15
|
10
|
9
|
9
|
9
|
10
|
11
|
11
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
11
|
11
|
16
|
10
|
9
|
9
|
8
|
7
|
8
|
7
|
6
|
5
|
4
|
3
|
3
|
2
|
3
|
2
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
3
|
3
|
25
|
25
|
4
|
12
|
6
|
14
|
29
|
39
|
12
|
18
|
26
|
23
|
47
|
35
|
38
|
39
|
45
|
54
|
38
|
39
|
51
|
6
|
7
|
3
|
(4)
|
14
|
13
|
(4)
|
(3)
|
(6)
|
(7)
|
6
|
(16)
|
(16)
|
(12)
|
(23)
|
8
|
11
|
18
|
26
|
19
|
20
|
6
|
(2)
|
4
|
(8)
|
25
|
39
|
17
|
15
|
(38)
|
(53)
|
(40)
|
(30)
|
(28)
|
(24)
|
(19)
|
(26)
|
(3)
|
|
| Cash from Operating Activities |
19
N/A
|
20
+5%
|
41
+111%
|
49
+19%
|
26
-48%
|
32
+23%
|
14
-55%
|
13
-5%
|
25
+83%
|
30
+23%
|
7
-77%
|
18
+153%
|
20
+12%
|
20
0%
|
50
+154%
|
42
-17%
|
38
-9%
|
33
-11%
|
31
-7%
|
32
+3%
|
26
-19%
|
26
+2%
|
32
+19%
|
(4)
N/A
|
(3)
+31%
|
(5)
-62%
|
(8)
-79%
|
9
N/A
|
11
+13%
|
(4)
N/A
|
(3)
+36%
|
(8)
-188%
|
(10)
-21%
|
1
N/A
|
(21)
N/A
|
(20)
+4%
|
(18)
+8%
|
(26)
-45%
|
1
N/A
|
(1)
N/A
|
4
N/A
|
11
+210%
|
8
-29%
|
13
+65%
|
4
-71%
|
(3)
N/A
|
4
N/A
|
(7)
N/A
|
28
N/A
|
44
+58%
|
23
-47%
|
21
-8%
|
(36)
N/A
|
(50)
-40%
|
(33)
+34%
|
(20)
+40%
|
(12)
+41%
|
(8)
+30%
|
(7)
+12%
|
(11)
-55%
|
8
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(18)
|
(13)
|
(23)
|
(23)
|
(40)
|
(53)
|
(41)
|
(45)
|
(33)
|
(23)
|
(29)
|
(23)
|
(20)
|
(17)
|
(10)
|
(12)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(4)
|
(4)
|
(6)
|
0
|
0
|
(3)
|
(17)
|
(21)
|
(17)
|
(15)
|
0
|
4
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
17
|
1
|
8
|
2
|
1
|
1
|
(6)
|
0
|
(3)
|
(2)
|
18
|
16
|
21
|
22
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
0
|
5
|
43
|
44
|
60
|
55
|
14
|
26
|
18
|
13
|
24
|
9
|
2
|
14
|
5
|
15
|
6
|
2
|
(0)
|
(0)
|
(0)
|
(4)
|
(8)
|
(7)
|
(25)
|
(31)
|
(55)
|
(83)
|
(32)
|
(26)
|
(3)
|
36
|
2
|
1
|
4
|
20
|
27
|
37
|
27
|
(3)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(12)
-3 606%
|
(15)
-25%
|
(20)
-33%
|
(39)
-92%
|
(52)
-32%
|
(48)
+9%
|
(44)
+7%
|
(36)
+18%
|
(25)
+31%
|
(11)
+58%
|
(7)
+37%
|
1
N/A
|
6
+916%
|
(7)
N/A
|
(8)
-4%
|
0
N/A
|
1
+352%
|
2
+65%
|
2
+5%
|
3
+28%
|
(0)
N/A
|
4
N/A
|
43
+977%
|
44
+2%
|
60
+36%
|
55
-8%
|
14
-75%
|
26
+86%
|
18
-31%
|
13
-28%
|
24
+84%
|
9
-62%
|
1
-87%
|
10
+716%
|
1
-88%
|
10
+751%
|
1
-94%
|
0
-16%
|
(3)
N/A
|
(17)
-396%
|
(22)
-26%
|
(22)
0%
|
(23)
-6%
|
(7)
+70%
|
(21)
-209%
|
(31)
-46%
|
(55)
-75%
|
(83)
-52%
|
(32)
+61%
|
(26)
+19%
|
(3)
+89%
|
36
N/A
|
2
-95%
|
1
-26%
|
4
+249%
|
20
+375%
|
27
+31%
|
36
+36%
|
26
-27%
|
(4)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
54
|
52
|
52
|
52
|
0
|
0
|
3
|
3
|
3
|
11
|
9
|
15
|
15
|
7
|
7
|
1
|
5
|
26
|
37
|
40
|
38
|
17
|
6
|
3
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(11)
|
(0)
|
(24)
|
(17)
|
25
|
34
|
41
|
44
|
22
|
(1)
|
5
|
(7)
|
(8)
|
(13)
|
(27)
|
(20)
|
(20)
|
(17)
|
(17)
|
(16)
|
(15)
|
(11)
|
(20)
|
(32)
|
(32)
|
(46)
|
(42)
|
(21)
|
(34)
|
(8)
|
(29)
|
(29)
|
(13)
|
(29)
|
(17)
|
(15)
|
(15)
|
(3)
|
6
|
8
|
14
|
10
|
10
|
3
|
(6)
|
14
|
14
|
53
|
49
|
(12)
|
(12)
|
(47)
|
(35)
|
7
|
7
|
8
|
(6)
|
(8)
|
(9)
|
(9)
|
(2)
|
|
| Other |
(15)
|
(17)
|
(18)
|
(20)
|
(12)
|
(11)
|
(12)
|
(12)
|
(13)
|
(5)
|
(4)
|
(6)
|
(15)
|
(15)
|
(15)
|
(14)
|
(16)
|
(16)
|
(16)
|
(17)
|
(15)
|
(15)
|
(18)
|
(8)
|
(7)
|
(6)
|
1
|
2
|
(8)
|
(7)
|
(11)
|
(4)
|
7
|
(0)
|
(4)
|
(10)
|
(6)
|
(4)
|
(4)
|
(4)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
1
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
(17)
N/A
|
(8)
+52%
|
(34)
-305%
|
(37)
-8%
|
13
N/A
|
22
+73%
|
29
+29%
|
33
+13%
|
9
-72%
|
(7)
N/A
|
1
N/A
|
(13)
N/A
|
(22)
-74%
|
(28)
-24%
|
(42)
-50%
|
(34)
+20%
|
(36)
-7%
|
(33)
+9%
|
(33)
-1%
|
(33)
0%
|
(29)
+12%
|
(26)
+10%
|
(38)
-44%
|
(40)
-7%
|
(39)
+3%
|
(52)
-33%
|
(41)
+21%
|
(19)
+54%
|
(42)
-122%
|
(14)
+66%
|
(32)
-125%
|
(25)
+22%
|
2
N/A
|
25
+1 054%
|
32
+25%
|
27
-14%
|
32
+17%
|
(1)
N/A
|
2
N/A
|
7
+286%
|
15
+114%
|
13
-13%
|
21
+64%
|
12
-41%
|
8
-37%
|
28
+258%
|
20
-30%
|
58
+196%
|
50
-13%
|
(7)
N/A
|
14
N/A
|
(10)
N/A
|
1
N/A
|
41
+4 810%
|
21
-49%
|
10
-52%
|
(5)
N/A
|
(10)
-94%
|
(10)
-3%
|
(10)
0%
|
(3)
+67%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
(1)
N/A
|
(8)
-712%
|
(8)
-4%
|
(1)
+93%
|
2
N/A
|
(4)
N/A
|
2
N/A
|
(2)
N/A
|
(2)
+35%
|
(3)
-58%
|
(2)
+24%
|
(2)
-15%
|
(3)
-16%
|
1
N/A
|
0
-56%
|
2
+518%
|
2
-5%
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
0
N/A
|
(2)
N/A
|
(1)
+37%
|
2
N/A
|
3
+45%
|
5
+76%
|
4
-18%
|
(6)
N/A
|
(1)
+82%
|
(22)
-2 062%
|
(9)
+58%
|
2
N/A
|
27
+1 599%
|
21
-24%
|
9
-59%
|
24
+177%
|
(27)
N/A
|
4
N/A
|
3
-20%
|
1
-54%
|
3
+102%
|
8
+179%
|
3
-62%
|
5
+67%
|
4
-27%
|
(8)
N/A
|
(3)
+56%
|
(5)
-50%
|
5
N/A
|
11
+127%
|
8
-26%
|
2
-82%
|
(7)
N/A
|
(11)
-56%
|
(6)
+49%
|
3
N/A
|
8
+145%
|
18
+124%
|
5
-75%
|
1
-84%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
6
+458%
|
18
+180%
|
26
+46%
|
(14)
N/A
|
(21)
-48%
|
(27)
-27%
|
(31)
-15%
|
(9)
+71%
|
7
N/A
|
(22)
N/A
|
(5)
+75%
|
(0)
+92%
|
3
N/A
|
39
+1 185%
|
30
-24%
|
34
+14%
|
30
-11%
|
29
-3%
|
31
+5%
|
26
-17%
|
26
+2%
|
31
+19%
|
(4)
N/A
|
(3)
+27%
|
(5)
-54%
|
(8)
-83%
|
9
N/A
|
11
+11%
|
(5)
N/A
|
(3)
+26%
|
(9)
-154%
|
(10)
-17%
|
0
N/A
|
(25)
N/A
|
(24)
+5%
|
(24)
0%
|
(26)
-11%
|
1
N/A
|
(4)
N/A
|
(13)
-239%
|
(10)
+28%
|
(9)
+6%
|
(2)
+79%
|
4
N/A
|
1
-76%
|
4
+333%
|
(7)
N/A
|
28
N/A
|
44
+59%
|
23
-47%
|
21
-8%
|
(36)
N/A
|
(50)
-40%
|
(33)
+33%
|
(20)
+40%
|
(12)
+41%
|
(8)
+31%
|
(8)
+6%
|
(12)
-51%
|
8
N/A
|
|