Inta Bina Group Bhd
KLSE:INTA
Cash Flow Statement
Cash Flow Statement
Inta Bina Group Bhd
| 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 |
21
|
23
|
26
|
28
|
28
|
30
|
32
|
32
|
30
|
26
|
15
|
13
|
13
|
17
|
22
|
17
|
18
|
14
|
14
|
16
|
14
|
15
|
20
|
25
|
32
|
36
|
38
|
42
|
43
|
48
|
49
|
52
|
|
| Depreciation & Amortization |
4
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
4
|
3
|
4
|
(1)
|
6
|
8
|
8
|
1
|
9
|
9
|
9
|
3
|
10
|
10
|
12
|
1
|
12
|
13
|
14
|
5
|
17
|
16
|
16
|
3
|
13
|
15
|
15
|
3
|
21
|
20
|
22
|
|
| Cash Taxes Paid |
6
|
5
|
6
|
6
|
8
|
7
|
8
|
8
|
8
|
9
|
8
|
6
|
5
|
4
|
3
|
4
|
4
|
5
|
5
|
6
|
5
|
5
|
5
|
5
|
8
|
10
|
10
|
10
|
11
|
12
|
12
|
14
|
|
| Cash Interest Paid |
1
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
6
|
5
|
5
|
5
|
6
|
0
|
0
|
9
|
|
| Change in Working Capital |
(22)
|
(18)
|
(29)
|
(32)
|
(26)
|
(18)
|
(25)
|
(24)
|
(19)
|
(22)
|
(12)
|
4
|
(19)
|
(8)
|
(23)
|
(27)
|
1
|
(19)
|
(14)
|
(36)
|
(38)
|
(27)
|
(30)
|
14
|
19
|
22
|
17
|
(61)
|
(62)
|
(99)
|
(91)
|
(29)
|
|
| Cash from Operating Activities |
4
N/A
|
9
+154%
|
(1)
N/A
|
(1)
+15%
|
7
N/A
|
18
+175%
|
15
-17%
|
16
+5%
|
20
+25%
|
12
-37%
|
11
-10%
|
25
+124%
|
4
-84%
|
18
+356%
|
9
-50%
|
2
-84%
|
30
+1 908%
|
7
-77%
|
13
+92%
|
(6)
N/A
|
(9)
-37%
|
5
N/A
|
6
+19%
|
55
+834%
|
66
+19%
|
71
+8%
|
70
-1%
|
(5)
N/A
|
(3)
+42%
|
(30)
-986%
|
(21)
+30%
|
46
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(5)
|
(8)
|
(8)
|
(14)
|
(14)
|
(10)
|
(9)
|
(1)
|
0
|
(1)
|
(3)
|
(5)
|
(5)
|
(7)
|
(16)
|
(6)
|
(6)
|
(8)
|
(1)
|
(5)
|
(7)
|
(3)
|
(3)
|
(10)
|
(8)
|
(15)
|
(14)
|
(14)
|
(28)
|
(50)
|
(53)
|
|
| Other Items |
0
|
1
|
(3)
|
(3)
|
1
|
1
|
3
|
3
|
3
|
3
|
4
|
4
|
1
|
1
|
1
|
1
|
(2)
|
(1)
|
(2)
|
(2)
|
(9)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(11)
|
(16)
|
(12)
|
(3)
|
|
| Cash from Investing Activities |
(5)
N/A
|
(5)
+3%
|
(11)
-127%
|
(11)
+2%
|
(13)
-21%
|
(13)
+2%
|
(7)
+48%
|
(6)
+8%
|
1
N/A
|
3
+141%
|
3
+7%
|
1
-53%
|
(4)
N/A
|
(4)
+3%
|
(6)
-53%
|
(15)
-173%
|
(7)
+53%
|
(8)
-8%
|
(9)
-17%
|
(3)
+68%
|
(14)
-390%
|
(13)
+8%
|
(8)
+36%
|
(7)
+17%
|
(14)
-99%
|
(12)
+15%
|
(20)
-71%
|
(20)
+1%
|
(25)
-28%
|
(43)
-71%
|
(62)
-44%
|
(56)
+10%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
27
|
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
|
3
|
4
|
3
|
3
|
27
|
28
|
|
| Net Issuance of Debt |
(20)
|
(20)
|
0
|
14
|
19
|
16
|
3
|
1
|
0
|
(12)
|
(4)
|
(8)
|
1
|
12
|
21
|
21
|
(2)
|
14
|
10
|
27
|
35
|
20
|
26
|
2
|
(23)
|
(20)
|
(42)
|
14
|
37
|
78
|
106
|
28
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(7)
|
0
|
(9)
|
(5)
|
(5)
|
0
|
(5)
|
(5)
|
(5)
|
(7)
|
(5)
|
(5)
|
(5)
|
(3)
|
(4)
|
(7)
|
(7)
|
(9)
|
(8)
|
(11)
|
(14)
|
(11)
|
(11)
|
(12)
|
|
| Other |
(5)
|
(4)
|
(32)
|
(33)
|
(2)
|
(7)
|
(6)
|
(9)
|
(8)
|
(8)
|
(8)
|
(2)
|
(1)
|
(4)
|
(4)
|
(6)
|
(5)
|
4
|
1
|
(1)
|
0
|
(18)
|
(13)
|
(14)
|
0
|
5
|
(7)
|
2
|
0
|
(0)
|
9
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
2
+11%
|
(5)
N/A
|
7
N/A
|
17
+154%
|
9
-44%
|
(2)
N/A
|
(12)
-383%
|
(15)
-22%
|
(27)
-85%
|
(21)
+21%
|
(15)
+31%
|
(5)
+69%
|
2
N/A
|
13
+423%
|
10
-21%
|
(12)
N/A
|
11
N/A
|
6
-50%
|
21
+276%
|
30
+40%
|
(1)
N/A
|
8
N/A
|
(19)
N/A
|
(29)
-55%
|
(23)
+20%
|
(54)
-134%
|
9
N/A
|
27
+184%
|
70
+163%
|
131
+88%
|
45
-66%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
7
+1 071%
|
(17)
N/A
|
(5)
+71%
|
10
N/A
|
15
+41%
|
6
-60%
|
(2)
N/A
|
6
N/A
|
(12)
N/A
|
(7)
+39%
|
12
N/A
|
(4)
N/A
|
17
N/A
|
17
-3%
|
(3)
N/A
|
11
N/A
|
10
-3%
|
10
-6%
|
12
+22%
|
7
-42%
|
(9)
N/A
|
6
N/A
|
30
+387%
|
23
-22%
|
36
+55%
|
(4)
N/A
|
(15)
-271%
|
(2)
+90%
|
(4)
-157%
|
48
N/A
|
34
-28%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
4
N/A
|
(9)
N/A
|
(9)
+4%
|
(7)
+19%
|
5
N/A
|
5
+12%
|
7
+28%
|
18
+177%
|
13
-31%
|
11
-16%
|
22
+110%
|
(1)
N/A
|
13
N/A
|
2
-84%
|
(15)
N/A
|
24
N/A
|
0
-98%
|
6
+1 096%
|
(7)
N/A
|
(13)
-87%
|
(2)
+82%
|
3
N/A
|
52
+1 694%
|
56
+7%
|
63
+12%
|
55
-13%
|
(19)
N/A
|
(17)
+10%
|
(58)
-240%
|
(71)
-23%
|
(7)
+90%
|
|