Leon Fuat Bhd
KLSE:LEONFB
Cash Flow Statement
Cash Flow Statement
Leon Fuat Bhd
| 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 |
35
|
34
|
35
|
38
|
37
|
41
|
35
|
30
|
26
|
18
|
28
|
29
|
38
|
49
|
67
|
77
|
95
|
91
|
69
|
63
|
36
|
27
|
26
|
17
|
11
|
12
|
6
|
12
|
33
|
74
|
113
|
153
|
173
|
162
|
138
|
83
|
37
|
18
|
16
|
25
|
40
|
38
|
26
|
23
|
11
|
2
|
4
|
|
| Depreciation & Amortization |
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
8
|
8
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
12
|
14
|
15
|
16
|
16
|
16
|
15
|
15
|
15
|
15
|
15
|
15
|
16
|
16
|
17
|
17
|
18
|
18
|
19
|
19
|
20
|
21
|
22
|
24
|
25
|
|
| Other Non-Cash Items |
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
7
|
(10)
|
(12)
|
(12)
|
(10)
|
8
|
11
|
12
|
12
|
14
|
15
|
15
|
15
|
15
|
14
|
14
|
13
|
12
|
13
|
13
|
14
|
30
|
32
|
28
|
29
|
16
|
14
|
20
|
20
|
22
|
26
|
29
|
29
|
29
|
|
| Cash Taxes Paid |
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
8
|
8
|
8
|
8
|
10
|
12
|
12
|
12
|
14
|
13
|
13
|
13
|
10
|
9
|
11
|
9
|
5
|
6
|
3
|
3
|
4
|
17
|
25
|
30
|
44
|
31
|
24
|
23
|
8
|
7
|
(3)
|
(6)
|
(6)
|
(6)
|
2
|
2
|
|
| Cash Interest Paid |
6
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
10
|
10
|
11
|
12
|
12
|
13
|
12
|
14
|
15
|
15
|
16
|
13
|
13
|
12
|
12
|
13
|
13
|
13
|
15
|
14
|
16
|
18
|
19
|
19
|
19
|
20
|
20
|
22
|
24
|
22
|
24
|
|
| Change in Working Capital |
(62)
|
(61)
|
(47)
|
(30)
|
(43)
|
(88)
|
(77)
|
(70)
|
(34)
|
27
|
8
|
(5)
|
(15)
|
(74)
|
(57)
|
(83)
|
(93)
|
(61)
|
(60)
|
(72)
|
(41)
|
(31)
|
(67)
|
(21)
|
(25)
|
(49)
|
(20)
|
(28)
|
(48)
|
(59)
|
(143)
|
(243)
|
(290)
|
(267)
|
(265)
|
(134)
|
(24)
|
(23)
|
79
|
67
|
(10)
|
(94)
|
(83)
|
(80)
|
(110)
|
21
|
(67)
|
|
| Cash from Operating Activities |
(15)
N/A
|
(15)
+1%
|
(1)
+96%
|
19
N/A
|
6
-70%
|
(35)
N/A
|
(29)
+18%
|
(26)
+10%
|
7
N/A
|
61
+779%
|
53
-13%
|
41
-22%
|
40
-3%
|
(9)
N/A
|
9
N/A
|
(9)
N/A
|
(0)
+96%
|
30
N/A
|
27
-10%
|
12
-53%
|
17
+41%
|
19
+10%
|
(15)
N/A
|
25
N/A
|
16
-35%
|
(6)
N/A
|
16
N/A
|
14
-17%
|
15
+13%
|
43
+181%
|
(2)
N/A
|
(63)
-2 421%
|
(89)
-43%
|
(75)
+16%
|
(82)
-9%
|
(2)
+98%
|
58
N/A
|
42
-28%
|
128
+207%
|
125
-3%
|
69
-45%
|
(16)
N/A
|
(15)
+7%
|
(9)
+39%
|
(48)
-429%
|
76
N/A
|
(9)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(8)
|
(11)
|
(15)
|
(32)
|
(32)
|
(34)
|
(33)
|
(47)
|
(44)
|
(40)
|
(37)
|
(22)
|
(29)
|
(37)
|
(37)
|
(23)
|
(14)
|
(7)
|
(7)
|
(9)
|
(8)
|
(10)
|
(15)
|
(14)
|
(17)
|
(29)
|
(58)
|
(66)
|
(78)
|
(68)
|
(46)
|
(46)
|
(33)
|
(41)
|
(34)
|
(28)
|
(29)
|
(19)
|
(19)
|
(19)
|
(19)
|
(17)
|
|
| Other Items |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
16
|
14
|
14
|
14
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
7
|
8
|
8
|
8
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
+16%
|
(3)
+10%
|
(4)
-7%
|
(4)
-24%
|
(8)
-89%
|
(11)
-29%
|
(15)
-37%
|
(31)
-108%
|
(32)
-2%
|
(34)
-6%
|
(32)
+4%
|
(46)
-43%
|
(44)
+6%
|
(23)
+47%
|
(23)
-1%
|
(8)
+65%
|
(15)
-90%
|
(39)
-153%
|
(37)
+5%
|
(23)
+38%
|
(15)
+33%
|
(8)
+49%
|
(7)
+4%
|
(9)
-27%
|
(8)
+15%
|
(10)
-21%
|
(15)
-51%
|
(14)
+5%
|
(17)
-19%
|
(23)
-35%
|
(50)
-123%
|
(58)
-16%
|
(70)
-20%
|
(67)
+5%
|
(45)
+32%
|
(45)
+1%
|
(32)
+29%
|
(40)
-25%
|
(34)
+16%
|
(28)
+16%
|
(29)
-2%
|
(19)
+35%
|
(19)
0%
|
(19)
+0%
|
(19)
+1%
|
(16)
+11%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
35
|
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
|
26
|
26
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
(3)
|
1
|
(14)
|
7
|
41
|
25
|
21
|
5
|
(36)
|
(23)
|
13
|
22
|
71
|
64
|
57
|
52
|
5
|
3
|
22
|
(10)
|
(0)
|
16
|
(24)
|
(18)
|
(3)
|
3
|
2
|
19
|
20
|
73
|
152
|
154
|
109
|
94
|
(5)
|
(53)
|
(28)
|
(87)
|
(58)
|
(15)
|
75
|
34
|
(8)
|
51
|
(86)
|
(13)
|
|
| Cash Paid for Dividends |
(5)
|
0
|
0
|
(9)
|
(8)
|
0
|
0
|
(9)
|
(6)
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
0
|
0
|
(7)
|
(7)
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
0
|
18
|
12
|
10
|
10
|
(3)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(5)
|
0
|
(1)
|
(4)
|
(5)
|
(10)
|
(9)
|
(6)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
31
N/A
|
27
-13%
|
(4)
N/A
|
(24)
-535%
|
(1)
+96%
|
34
N/A
|
20
-41%
|
16
-17%
|
(1)
N/A
|
(29)
-3 877%
|
(22)
+25%
|
14
N/A
|
28
+100%
|
63
+128%
|
60
-5%
|
52
-13%
|
48
-9%
|
0
-99%
|
(2)
N/A
|
17
N/A
|
(19)
N/A
|
(5)
+74%
|
11
N/A
|
(32)
N/A
|
(28)
+13%
|
(18)
+37%
|
(11)
+37%
|
(4)
+61%
|
18
N/A
|
20
+7%
|
99
+401%
|
171
+72%
|
174
+1%
|
129
-26%
|
87
-33%
|
(12)
N/A
|
(59)
-387%
|
(35)
+42%
|
(94)
-171%
|
(63)
+33%
|
(20)
+68%
|
70
N/A
|
29
-58%
|
(13)
N/A
|
46
N/A
|
(91)
N/A
|
(18)
+80%
|
|
| 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)
|
|
| Net Change in Cash |
12
N/A
|
9
-26%
|
(8)
N/A
|
(8)
-2%
|
0
N/A
|
(10)
N/A
|
(20)
-98%
|
(24)
-22%
|
(25)
-2%
|
0
N/A
|
(3)
N/A
|
22
N/A
|
21
-6%
|
10
-51%
|
46
+352%
|
20
-57%
|
39
+96%
|
15
-62%
|
(14)
N/A
|
(7)
+51%
|
(25)
-252%
|
(1)
+95%
|
(12)
-968%
|
(15)
-24%
|
(22)
-41%
|
(32)
-48%
|
(4)
+86%
|
(6)
-24%
|
20
N/A
|
46
+133%
|
74
+61%
|
59
-21%
|
26
-55%
|
(16)
N/A
|
(62)
-276%
|
(59)
+3%
|
(46)
+22%
|
(25)
+47%
|
(5)
+79%
|
28
N/A
|
20
-28%
|
26
+27%
|
(4)
N/A
|
(42)
-831%
|
(21)
+50%
|
(34)
-64%
|
(44)
-30%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(20)
N/A
|
(19)
+5%
|
(4)
+78%
|
16
N/A
|
1
-91%
|
(44)
N/A
|
(40)
+10%
|
(41)
-4%
|
(25)
+40%
|
29
N/A
|
18
-36%
|
8
-59%
|
(7)
N/A
|
(53)
-662%
|
(30)
+43%
|
(46)
-52%
|
(22)
+51%
|
0
N/A
|
(10)
N/A
|
(24)
-146%
|
(5)
+79%
|
5
N/A
|
(22)
N/A
|
18
N/A
|
7
-59%
|
(14)
N/A
|
7
N/A
|
(1)
N/A
|
1
N/A
|
26
+1 696%
|
(32)
N/A
|
(120)
-278%
|
(155)
-29%
|
(153)
+1%
|
(149)
+2%
|
(48)
+68%
|
12
N/A
|
9
-28%
|
88
+881%
|
90
+3%
|
40
-56%
|
(45)
N/A
|
(34)
+25%
|
(28)
+17%
|
(67)
-140%
|
57
N/A
|
(26)
N/A
|
|