Metronic Global Bhd
KLSE:MTRONIC
Cash Flow Statement
Cash Flow Statement
Metronic Global Bhd
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | 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 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
15
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(4)
|
(3)
|
(2)
|
(3)
|
6
|
5
|
(23)
|
(27)
|
(34)
|
(29)
|
(2)
|
5
|
6
|
1
|
1
|
2
|
2
|
3
|
2
|
4
|
6
|
7
|
9
|
(1)
|
(4)
|
(5)
|
(7)
|
0
|
(3)
|
(3)
|
(5)
|
(7)
|
(6)
|
(14)
|
(13)
|
(13)
|
(14)
|
(18)
|
(14)
|
(12)
|
(9)
|
(20)
|
(23)
|
(25)
|
(29)
|
(4)
|
(5)
|
(5)
|
(2)
|
(10)
|
(9)
|
(8)
|
(8)
|
(3)
|
(29)
|
(35)
|
(36)
|
(37)
|
(9)
|
|
| Depreciation & Amortization |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
5
|
7
|
7
|
7
|
2
|
|
| Other Non-Cash Items |
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
6
|
8
|
8
|
9
|
7
|
(1)
|
(3)
|
25
|
21
|
28
|
17
|
(1)
|
9
|
9
|
20
|
10
|
(2)
|
(2)
|
3
|
3
|
(47)
|
(46)
|
(45)
|
(47)
|
11
|
10
|
3
|
5
|
3
|
2
|
1
|
3
|
(0)
|
2
|
9
|
7
|
6
|
6
|
10
|
15
|
15
|
15
|
10
|
7
|
6
|
9
|
(4)
|
(4)
|
(4)
|
(8)
|
3
|
2
|
1
|
3
|
(2)
|
22
|
21
|
21
|
22
|
(1)
|
|
| Cash Taxes Paid |
7
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
(8)
|
15
|
11
|
3
|
(17)
|
(3)
|
(8)
|
(3)
|
(14)
|
(3)
|
(5)
|
(10)
|
(10)
|
(9)
|
(4)
|
1
|
0
|
4
|
4
|
8
|
5
|
9
|
8
|
(4)
|
(10)
|
(7)
|
(5)
|
(4)
|
3
|
(8)
|
(8)
|
(1)
|
7
|
8
|
24
|
(7)
|
(29)
|
(28)
|
(45)
|
(15)
|
(4)
|
(1)
|
(2)
|
(1)
|
39
|
44
|
24
|
19
|
(18)
|
(25)
|
(14)
|
(12)
|
(17)
|
2
|
(9)
|
17
|
23
|
4
|
2
|
47
|
48
|
50
|
5
|
12
|
1
|
13
|
(6)
|
(15)
|
(27)
|
(6)
|
75
|
69
|
81
|
50
|
(80)
|
4
|
11
|
12
|
133
|
(7)
|
109
|
106
|
114
|
125
|
|
| Cash from Operating Activities |
9
N/A
|
15
+60%
|
11
-21%
|
3
-75%
|
(1)
N/A
|
(3)
-104%
|
(8)
-160%
|
(3)
+64%
|
1
N/A
|
(3)
N/A
|
(5)
-100%
|
(10)
-98%
|
(8)
+25%
|
(9)
-10%
|
(4)
+54%
|
1
N/A
|
(2)
N/A
|
4
N/A
|
4
N/A
|
8
+108%
|
9
+13%
|
9
-3%
|
8
-8%
|
(4)
N/A
|
(3)
+17%
|
(1)
+76%
|
3
N/A
|
5
+53%
|
9
+74%
|
(2)
N/A
|
(4)
-116%
|
3
N/A
|
2
-34%
|
2
+36%
|
12
+408%
|
(9)
N/A
|
(15)
-63%
|
(13)
+13%
|
(24)
-82%
|
(4)
+83%
|
(4)
+11%
|
(1)
+62%
|
4
N/A
|
5
+18%
|
(4)
N/A
|
4
N/A
|
(13)
N/A
|
(19)
-38%
|
(7)
+62%
|
(18)
-155%
|
(15)
+13%
|
(13)
+13%
|
(13)
+4%
|
2
N/A
|
(10)
N/A
|
15
N/A
|
16
+7%
|
1
-96%
|
(3)
N/A
|
42
N/A
|
42
+1%
|
42
0%
|
(2)
N/A
|
14
N/A
|
4
-70%
|
19
+366%
|
(16)
N/A
|
(30)
-91%
|
(45)
-48%
|
(25)
+44%
|
69
N/A
|
63
-9%
|
75
+19%
|
43
-43%
|
(86)
N/A
|
(1)
+99%
|
7
N/A
|
8
+21%
|
129
+1 529%
|
(9)
N/A
|
102
N/A
|
98
-4%
|
105
+7%
|
118
+12%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
(11)
|
(11)
|
(1)
|
(11)
|
9
|
10
|
(0)
|
10
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(0)
|
(0)
|
(25)
|
(25)
|
(27)
|
(29)
|
(0)
|
(1)
|
1
|
4
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(7)
|
(7)
|
|
| Other Items |
2
|
(4)
|
(11)
|
(9)
|
(1)
|
(4)
|
0
|
1
|
2
|
(1)
|
(1)
|
(3)
|
(2)
|
(3)
|
(3)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
2
|
1
|
5
|
7
|
7
|
7
|
3
|
(2)
|
(6)
|
(1)
|
0
|
4
|
7
|
(1)
|
(1)
|
(3)
|
(3)
|
2
|
1
|
0
|
4
|
(3)
|
(2)
|
(0)
|
(3)
|
1
|
4
|
5
|
4
|
4
|
0
|
1
|
2
|
3
|
2
|
(1)
|
1
|
(1)
|
(0)
|
(7)
|
(10)
|
(9)
|
(11)
|
(74)
|
(71)
|
(66)
|
(74)
|
2
|
3
|
(2)
|
9
|
4
|
9
|
12
|
10
|
11
|
4
|
|
| Cash from Investing Activities |
(2)
N/A
|
(4)
-86%
|
(11)
-186%
|
(9)
+14%
|
(6)
+33%
|
(4)
+31%
|
0
N/A
|
1
+150%
|
(1)
N/A
|
(1)
-28%
|
(1)
+29%
|
(3)
-160%
|
(3)
-32%
|
(3)
+7%
|
(3)
+6%
|
(1)
+80%
|
(1)
+10%
|
(2)
-215%
|
(2)
+12%
|
(2)
-20%
|
(2)
-31%
|
(1)
+53%
|
(1)
+27%
|
(1)
-25%
|
0
N/A
|
0
+18%
|
1
+200%
|
1
+33%
|
1
-29%
|
5
+760%
|
7
+35%
|
7
+3%
|
7
+3%
|
2
-68%
|
(2)
N/A
|
(7)
-175%
|
(2)
+74%
|
(0)
+88%
|
4
N/A
|
7
+91%
|
(1)
N/A
|
(1)
-18%
|
(13)
-1 100%
|
(14)
-6%
|
2
N/A
|
(10)
N/A
|
10
N/A
|
14
+42%
|
(3)
N/A
|
8
N/A
|
(0)
N/A
|
(3)
-800%
|
1
N/A
|
4
+310%
|
4
+6%
|
4
-19%
|
3
-6%
|
0
N/A
|
(1)
N/A
|
(0)
+61%
|
1
N/A
|
(0)
N/A
|
(1)
-253%
|
0
N/A
|
(1)
N/A
|
(1)
+50%
|
(32)
-4 430%
|
(35)
-11%
|
(35)
N/A
|
(40)
-13%
|
(74)
-86%
|
(72)
+3%
|
(64)
+10%
|
(70)
-9%
|
1
N/A
|
1
+139%
|
(4)
N/A
|
7
N/A
|
4
-38%
|
9
+109%
|
12
+28%
|
10
-10%
|
3
-69%
|
(3)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
3
|
0
|
9
|
9
|
6
|
0
|
0
|
0
|
0
|
0
|
13
|
13
|
13
|
14
|
15
|
0
|
0
|
0
|
54
|
54
|
59
|
59
|
5
|
0
|
4
|
4
|
54
|
57
|
52
|
52
|
2
|
79
|
79
|
79
|
79
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(10)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
1
|
1
|
(2)
|
(3)
|
(5)
|
(4)
|
(3)
|
(1)
|
(1)
|
(3)
|
(2)
|
2
|
1
|
0
|
1
|
(3)
|
0
|
2
|
0
|
(0)
|
(2)
|
(0)
|
2
|
4
|
1
|
1
|
(2)
|
(3)
|
(1)
|
(4)
|
1
|
(1)
|
(0)
|
4
|
(1)
|
2
|
5
|
4
|
4
|
5
|
3
|
(2)
|
(1)
|
(6)
|
(7)
|
(2)
|
(1)
|
4
|
(0)
|
(0)
|
2
|
(1)
|
4
|
2
|
(0)
|
2
|
14
|
15
|
14
|
11
|
|
| Cash Paid for Dividends |
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(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
|
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
|
|
| Other |
2
|
1
|
(11)
|
(2)
|
(0)
|
(0)
|
4
|
(3)
|
(1)
|
1
|
4
|
11
|
(1)
|
9
|
1
|
1
|
(1)
|
(2)
|
(1)
|
(5)
|
1
|
(2)
|
3
|
5
|
0
|
1
|
(3)
|
(3)
|
0
|
1
|
(1)
|
0
|
1
|
0
|
(3)
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
0
|
(0)
|
1
|
7
|
7
|
6
|
5
|
(1)
|
(11)
|
(0)
|
1
|
0
|
10
|
(1)
|
(2)
|
(8)
|
(6)
|
(3)
|
(3)
|
(2)
|
(7)
|
(3)
|
(3)
|
17
|
6
|
(1)
|
(0)
|
(11)
|
2
|
1
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
| Cash from Financing Activities |
5
N/A
|
1
-74%
|
(11)
N/A
|
(2)
+80%
|
(0)
+85%
|
(0)
+69%
|
4
N/A
|
(3)
N/A
|
(0)
+99%
|
1
N/A
|
4
+200%
|
11
+197%
|
7
-37%
|
9
+38%
|
1
-92%
|
1
-14%
|
4
+595%
|
(2)
N/A
|
(1)
+63%
|
(5)
-643%
|
(3)
+38%
|
(2)
+44%
|
3
N/A
|
5
+53%
|
2
-69%
|
1
-19%
|
(5)
N/A
|
(6)
-26%
|
(5)
+15%
|
(3)
+37%
|
(3)
+3%
|
(1)
+68%
|
(1)
+32%
|
(2)
-238%
|
(5)
-117%
|
8
N/A
|
1
-85%
|
0
N/A
|
5
N/A
|
(8)
N/A
|
3
N/A
|
5
+66%
|
10
+100%
|
9
-6%
|
3
-63%
|
5
+55%
|
2
-63%
|
5
+158%
|
8
+64%
|
7
-8%
|
18
+142%
|
15
-17%
|
12
-18%
|
(1)
N/A
|
15
N/A
|
1
-93%
|
1
+20%
|
14
+1 092%
|
53
+267%
|
54
+3%
|
56
+4%
|
57
+2%
|
6
-89%
|
8
+17%
|
4
-41%
|
(4)
N/A
|
51
N/A
|
47
-7%
|
62
+31%
|
56
-10%
|
0
-100%
|
82
+41 199 900%
|
68
-18%
|
80
+19%
|
81
+1%
|
(1)
N/A
|
2
N/A
|
1
-50%
|
(1)
N/A
|
0
N/A
|
12
+6 217%
|
13
+11%
|
11
-13%
|
9
-16%
|
|
| 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)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
0
|
(0)
|
(0)
|
1
|
(1)
|
0
|
1
|
1
|
3
|
2
|
3
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
(0)
|
(0)
|
1
|
(0)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(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
|
12
+3%
|
(10)
N/A
|
(8)
+17%
|
(8)
+6%
|
(7)
+8%
|
(3)
+55%
|
(4)
-30%
|
0
N/A
|
(3)
N/A
|
(3)
+7%
|
(2)
+15%
|
(4)
-104%
|
(2)
+46%
|
(6)
-150%
|
1
N/A
|
2
+94%
|
0
-94%
|
1
+1 200%
|
1
N/A
|
4
+191%
|
7
+75%
|
11
+73%
|
0
-98%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
0
N/A
|
4
+1 190%
|
(0)
N/A
|
(1)
-900%
|
8
N/A
|
9
+6%
|
2
-81%
|
5
+194%
|
(8)
N/A
|
(15)
-94%
|
(10)
+32%
|
(13)
-26%
|
(3)
+76%
|
(2)
+21%
|
1
N/A
|
(0)
N/A
|
(2)
-400%
|
1
N/A
|
(1)
N/A
|
(3)
-100%
|
(2)
+31%
|
(2)
-10%
|
(3)
-26%
|
2
N/A
|
(1)
N/A
|
0
N/A
|
5
+5 300%
|
10
+81%
|
20
+107%
|
22
+6%
|
15
-29%
|
49
+218%
|
95
+96%
|
99
+3%
|
99
+0%
|
3
-97%
|
21
+561%
|
6
-70%
|
13
+111%
|
3
-75%
|
(18)
N/A
|
(18)
+3%
|
(9)
+50%
|
(5)
+40%
|
74
N/A
|
78
+6%
|
53
-32%
|
(4)
N/A
|
(1)
+88%
|
5
N/A
|
16
+248%
|
132
+727%
|
0
-100%
|
125
+36 530%
|
121
-3%
|
119
-2%
|
124
+4%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
15
+172%
|
11
-21%
|
3
-75%
|
(7)
N/A
|
(3)
+56%
|
(8)
-160%
|
(3)
+64%
|
(2)
+36%
|
(3)
-45%
|
(5)
-100%
|
(10)
-98%
|
(9)
+9%
|
(9)
+9%
|
(4)
+54%
|
1
N/A
|
(3)
N/A
|
4
N/A
|
4
N/A
|
8
+108%
|
9
+6%
|
9
+4%
|
8
-8%
|
(4)
N/A
|
(4)
+7%
|
(1)
+69%
|
3
N/A
|
4
+52%
|
8
+104%
|
(2)
N/A
|
(4)
-105%
|
3
N/A
|
1
-56%
|
2
+52%
|
12
+510%
|
(9)
N/A
|
(15)
-69%
|
(14)
+12%
|
(24)
-74%
|
(4)
+83%
|
(4)
+7%
|
(1)
+63%
|
(7)
-379%
|
(6)
+4%
|
(5)
+25%
|
(7)
-39%
|
(4)
+40%
|
(9)
-118%
|
(7)
+17%
|
(8)
-12%
|
(16)
-93%
|
(14)
+13%
|
(13)
+5%
|
2
N/A
|
(11)
N/A
|
15
N/A
|
16
+8%
|
0
-98%
|
(5)
N/A
|
40
N/A
|
40
0%
|
39
-1%
|
(2)
N/A
|
13
N/A
|
4
-70%
|
19
+385%
|
(41)
N/A
|
(55)
-35%
|
(71)
-29%
|
(55)
+24%
|
68
N/A
|
62
-9%
|
76
+22%
|
46
-39%
|
(88)
N/A
|
(3)
+97%
|
5
N/A
|
6
+33%
|
129
+1 983%
|
(9)
N/A
|
102
N/A
|
98
-4%
|
98
0%
|
110
+13%
|
|