PESTECH International Bhd
KLSE:PESTECH
Cash Flow Statement
Cash Flow Statement
PESTECH International Bhd
| 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
23
|
23
|
31
|
31
|
29
|
31
|
32
|
33
|
33
|
35
|
73
|
77
|
95
|
110
|
104
|
97
|
93
|
101
|
128
|
129
|
142
|
130
|
93
|
85
|
68
|
74
|
98
|
110
|
107
|
100
|
84
|
94
|
94
|
100
|
114
|
105
|
102
|
92
|
42
|
(82)
|
(99)
|
(189)
|
(310)
|
(390)
|
(633)
|
(590)
|
(527)
|
(184)
|
(326)
|
(210)
|
(86)
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
7
|
8
|
10
|
11
|
12
|
12
|
13
|
14
|
14
|
19
|
19
|
20
|
21
|
18
|
18
|
18
|
18
|
19
|
20
|
22
|
23
|
22
|
26
|
34
|
33
|
32
|
14
|
27
|
20
|
26
|
|
| Other Non-Cash Items |
3
|
3
|
4
|
3
|
3
|
3
|
4
|
5
|
4
|
9
|
(0)
|
(23)
|
(2)
|
(5)
|
10
|
31
|
18
|
10
|
(10)
|
(7)
|
(8)
|
1
|
7
|
(2)
|
(18)
|
(19)
|
(7)
|
(0)
|
13
|
13
|
16
|
21
|
27
|
18
|
13
|
7
|
1
|
6
|
(3)
|
94
|
98
|
121
|
150
|
252
|
315
|
304
|
317
|
101
|
171
|
343
|
418
|
|
| Cash Taxes Paid |
5
|
5
|
6
|
7
|
8
|
8
|
8
|
9
|
9
|
9
|
14
|
15
|
16
|
17
|
14
|
13
|
12
|
12
|
12
|
8
|
9
|
9
|
10
|
9
|
7
|
10
|
17
|
21
|
25
|
19
|
12
|
10
|
26
|
22
|
9
|
9
|
(12)
|
(7)
|
7
|
5
|
7
|
4
|
5
|
6
|
10
|
11
|
9
|
4
|
7
|
5
|
6
|
|
| Cash Interest Paid |
1
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
9
|
8
|
9
|
10
|
10
|
11
|
12
|
12
|
25
|
29
|
33
|
40
|
38
|
43
|
47
|
50
|
53
|
52
|
56
|
57
|
64
|
65
|
65
|
62
|
56
|
55
|
59
|
62
|
66
|
68
|
69
|
77
|
83
|
111
|
171
|
168
|
177
|
79
|
184
|
136
|
178
|
|
| Change in Working Capital |
(42)
|
(47)
|
(42)
|
(41)
|
(71)
|
(88)
|
(84)
|
(88)
|
(81)
|
(96)
|
(172)
|
(120)
|
(221)
|
(195)
|
(35)
|
6
|
14
|
(92)
|
(238)
|
(321)
|
(266)
|
(189)
|
(225)
|
(286)
|
(216)
|
(239)
|
(343)
|
(343)
|
(430)
|
(501)
|
(270)
|
(255)
|
(186)
|
37
|
(90)
|
(122)
|
(58)
|
(173)
|
(165)
|
(48)
|
(116)
|
(30)
|
517
|
16
|
556
|
525
|
61
|
132
|
261
|
(23)
|
(187)
|
|
| Cash from Operating Activities |
(15)
N/A
|
(19)
-30%
|
(5)
+74%
|
(5)
-4%
|
(37)
-621%
|
(51)
-37%
|
(46)
+11%
|
(47)
-3%
|
(40)
+15%
|
(50)
-23%
|
(94)
-90%
|
(63)
+34%
|
(124)
-98%
|
(86)
+31%
|
83
N/A
|
139
+67%
|
130
-7%
|
24
-82%
|
(114)
N/A
|
(194)
-70%
|
(127)
+35%
|
(51)
+60%
|
(118)
-129%
|
(194)
-65%
|
(155)
+20%
|
(172)
-11%
|
(240)
-39%
|
(221)
+8%
|
(296)
-34%
|
(374)
-26%
|
(151)
+60%
|
(121)
+20%
|
(46)
+62%
|
177
N/A
|
55
-69%
|
8
-86%
|
62
+706%
|
(58)
N/A
|
(108)
-88%
|
(15)
+86%
|
(94)
-516%
|
(76)
+19%
|
379
N/A
|
(96)
N/A
|
277
N/A
|
278
+0%
|
(111)
N/A
|
63
N/A
|
133
+110%
|
6
-95%
|
47
+684%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(5)
|
(7)
|
(10)
|
(5)
|
(4)
|
(5)
|
0
|
(3)
|
(12)
|
(4)
|
(35)
|
(7)
|
(5)
|
(234)
|
(270)
|
(247)
|
(244)
|
(25)
|
40
|
(14)
|
(14)
|
(17)
|
(13)
|
(11)
|
(7)
|
(8)
|
(19)
|
(18)
|
(16)
|
(62)
|
(51)
|
(51)
|
(94)
|
(62)
|
(71)
|
(85)
|
(52)
|
(52)
|
(47)
|
(33)
|
(25)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(1)
|
(2)
|
(0)
|
0
|
|
| Other Items |
11
|
9
|
10
|
5
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(74)
|
(74)
|
(73)
|
(73)
|
0
|
(1)
|
(1)
|
(1)
|
(4)
|
(2)
|
(2)
|
(15)
|
(10)
|
(9)
|
(8)
|
4
|
9
|
9
|
8
|
15
|
1
|
15
|
16
|
(6)
|
8
|
(6)
|
(7)
|
9
|
0
|
0
|
0
|
0
|
0
|
468
|
469
|
468
|
474
|
6
|
11
|
9
|
9
|
|
| Cash from Investing Activities |
5
N/A
|
5
-7%
|
3
-38%
|
(5)
N/A
|
(4)
+15%
|
(4)
+10%
|
(6)
-44%
|
0
N/A
|
(5)
N/A
|
(13)
-189%
|
(79)
-494%
|
(109)
-38%
|
(80)
+27%
|
(78)
+3%
|
(234)
-201%
|
(270)
-16%
|
(248)
+8%
|
(245)
+1%
|
(29)
+88%
|
37
N/A
|
(16)
N/A
|
(29)
-76%
|
(27)
+7%
|
(22)
+17%
|
(19)
+16%
|
(3)
+82%
|
2
N/A
|
(10)
N/A
|
(10)
+2%
|
(1)
+92%
|
(61)
-7 507%
|
(36)
+41%
|
(35)
+3%
|
(100)
-189%
|
(54)
+46%
|
(76)
-42%
|
(92)
-20%
|
(43)
+53%
|
(52)
-21%
|
(47)
+10%
|
(33)
+29%
|
(25)
+25%
|
(6)
+76%
|
463
N/A
|
462
0%
|
462
0%
|
468
+1%
|
5
-99%
|
9
+92%
|
9
-8%
|
9
+0%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
13
|
0
|
0
|
0
|
15
|
31
|
33
|
40
|
28
|
26
|
84
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
20
|
18
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
144
|
160
|
188
|
|
| Net Issuance of Debt |
7
|
5
|
19
|
28
|
40
|
47
|
19
|
15
|
19
|
25
|
105
|
114
|
149
|
158
|
144
|
162
|
183
|
226
|
171
|
168
|
122
|
89
|
239
|
236
|
211
|
236
|
276
|
238
|
326
|
298
|
116
|
160
|
(2)
|
50
|
82
|
87
|
175
|
36
|
42
|
8
|
(19)
|
19
|
(282)
|
(300)
|
(587)
|
(567)
|
(330)
|
(93)
|
(176)
|
(81)
|
(207)
|
|
| Cash Paid for Dividends |
(1)
|
(2)
|
(5)
|
(7)
|
(6)
|
(9)
|
(6)
|
(11)
|
(14)
|
3
|
(1)
|
0
|
0
|
(1)
|
(6)
|
0
|
0
|
(7)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(8)
|
(8)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(3)
|
(3)
|
(5)
|
(5)
|
(3)
|
(4)
|
(6)
|
(6)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(10)
|
(11)
|
(12)
|
(12)
|
(21)
|
(25)
|
(29)
|
(36)
|
0
|
(29)
|
(32)
|
(36)
|
0
|
0
|
(13)
|
0
|
(5)
|
(6)
|
6
|
(15)
|
(25)
|
(33)
|
(84)
|
(13)
|
8
|
(1)
|
39
|
(7)
|
(81)
|
(67)
|
(122)
|
(113)
|
(47)
|
23
|
28
|
24
|
40
|
|
| Cash from Financing Activities |
16
N/A
|
13
-17%
|
9
-29%
|
16
+70%
|
45
+184%
|
65
+45%
|
40
-39%
|
39
-3%
|
29
-25%
|
48
+65%
|
185
+285%
|
179
-3%
|
214
+20%
|
196
-9%
|
134
-32%
|
150
+12%
|
170
+14%
|
212
+24%
|
148
-30%
|
141
-5%
|
91
-35%
|
53
-42%
|
239
+355%
|
231
-3%
|
201
-13%
|
224
+11%
|
276
+23%
|
251
-9%
|
349
+39%
|
333
-4%
|
111
-67%
|
152
+37%
|
(2)
N/A
|
27
N/A
|
48
+82%
|
46
-5%
|
87
+91%
|
40
-54%
|
65
+63%
|
22
-66%
|
35
+57%
|
11
-70%
|
(363)
N/A
|
(367)
-1%
|
(709)
-93%
|
(680)
+4%
|
(378)
+45%
|
(71)
+81%
|
(4)
+94%
|
103
N/A
|
21
-80%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(3)
|
1
|
22
|
(19)
|
1
|
(16)
|
(78)
|
17
|
0
|
10
|
56
|
17
|
(1)
|
3
|
(7)
|
(10)
|
1
|
0
|
9
|
21
|
3
|
8
|
28
|
(22)
|
(0)
|
9
|
(29)
|
(8)
|
4
|
(14)
|
4
|
8
|
3
|
2
|
4
|
5
|
2
|
(4)
|
(4)
|
(2)
|
(8)
|
|
| Net Change in Cash |
6
N/A
|
(1)
N/A
|
7
N/A
|
6
-21%
|
3
-41%
|
10
+203%
|
(12)
N/A
|
(8)
+28%
|
(16)
-88%
|
(14)
+9%
|
8
N/A
|
8
+6%
|
32
+285%
|
13
-59%
|
(15)
N/A
|
3
N/A
|
(26)
N/A
|
8
N/A
|
5
-32%
|
(7)
N/A
|
4
N/A
|
(11)
N/A
|
94
N/A
|
18
-81%
|
20
+15%
|
38
+90%
|
39
+2%
|
20
-49%
|
52
+158%
|
(21)
N/A
|
(99)
-377%
|
3
N/A
|
(55)
N/A
|
81
N/A
|
49
-40%
|
(14)
N/A
|
28
N/A
|
(69)
N/A
|
(91)
-32%
|
(54)
+41%
|
(89)
-66%
|
(83)
+7%
|
12
N/A
|
2
-82%
|
34
+1 425%
|
64
+87%
|
(18)
N/A
|
(6)
+66%
|
134
N/A
|
116
-14%
|
69
-40%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(21)
N/A
|
(24)
-15%
|
(12)
+48%
|
(15)
-21%
|
(42)
-182%
|
(56)
-31%
|
(51)
+8%
|
(47)
+8%
|
(44)
+7%
|
(62)
-42%
|
(99)
-59%
|
(98)
+1%
|
(131)
-34%
|
(91)
+31%
|
(151)
-66%
|
(131)
+13%
|
(117)
+10%
|
(220)
-87%
|
(139)
+37%
|
(155)
-11%
|
(141)
+9%
|
(66)
+54%
|
(135)
-105%
|
(207)
-54%
|
(166)
+20%
|
(180)
-8%
|
(247)
-38%
|
(240)
+3%
|
(314)
-31%
|
(390)
-24%
|
(213)
+45%
|
(172)
+19%
|
(97)
+44%
|
83
N/A
|
(7)
N/A
|
(63)
-786%
|
(23)
+64%
|
(109)
-377%
|
(161)
-47%
|
(62)
+61%
|
(128)
-104%
|
(101)
+21%
|
373
N/A
|
(101)
N/A
|
271
N/A
|
272
+0%
|
(117)
N/A
|
62
N/A
|
131
+110%
|
6
-96%
|
47
+714%
|
|