PeterLabs Holdings Bhd
KLSE:PLABS
Cash Flow Statement
Cash Flow Statement
PeterLabs Holdings Bhd
| 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
4
|
4
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
5
|
4
|
5
|
5
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
6
|
6
|
6
|
6
|
5
|
5
|
6
|
5
|
6
|
6
|
7
|
8
|
8
|
8
|
7
|
5
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
8
|
3
|
|
| Depreciation & Amortization |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Other Non-Cash Items |
2
|
2
|
2
|
2
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
0
|
1
|
1
|
1
|
0
|
2
|
1
|
2
|
0
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
1
|
2
|
3
|
3
|
1
|
3
|
2
|
2
|
(1)
|
2
|
2
|
3
|
1
|
2
|
3
|
2
|
0
|
3
|
2
|
2
|
1
|
4
|
3
|
4
|
3
|
7
|
1
|
|
| Cash Taxes Paid |
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(2)
|
(4)
|
(3)
|
(5)
|
(3)
|
(4)
|
(8)
|
(6)
|
(0)
|
(3)
|
2
|
2
|
(4)
|
0
|
(6)
|
(5)
|
(12)
|
(11)
|
(6)
|
(6)
|
1
|
2
|
2
|
2
|
5
|
6
|
3
|
(1)
|
(2)
|
(12)
|
(5)
|
(5)
|
(7)
|
(2)
|
(0)
|
(4)
|
(3)
|
(4)
|
(3)
|
3
|
2
|
4
|
2
|
0
|
5
|
|
| Cash from Operating Activities |
1
N/A
|
(0)
N/A
|
1
N/A
|
1
-7%
|
0
-85%
|
2
+884%
|
2
+11%
|
3
+43%
|
3
+8%
|
4
+18%
|
2
-54%
|
3
+52%
|
3
-4%
|
1
-43%
|
4
+150%
|
1
-85%
|
(1)
N/A
|
1
N/A
|
7
+825%
|
4
-37%
|
8
+96%
|
9
+8%
|
3
-66%
|
7
+132%
|
2
-74%
|
3
+74%
|
(4)
N/A
|
(3)
+11%
|
2
N/A
|
2
+27%
|
9
+364%
|
11
+16%
|
11
-2%
|
10
-6%
|
12
+25%
|
14
+15%
|
10
-31%
|
7
-33%
|
6
-3%
|
(3)
N/A
|
6
N/A
|
5
-5%
|
4
-22%
|
8
+78%
|
6
-16%
|
3
-54%
|
4
+21%
|
3
-25%
|
5
+102%
|
12
+126%
|
11
-10%
|
12
+11%
|
10
-22%
|
15
+53%
|
12
-15%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(7)
|
(7)
|
(6)
|
(6)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(8)
|
(8)
|
(10)
|
(15)
|
(8)
|
(15)
|
(15)
|
|
| Other Items |
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
|
2
|
2
|
2
|
(1)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+28%
|
(1)
+16%
|
(0)
+35%
|
(0)
+52%
|
(0)
-119%
|
(0)
+17%
|
(0)
-31%
|
(0)
+55%
|
0
N/A
|
(0)
N/A
|
(0)
-1 100%
|
(0)
-77%
|
(0)
-4%
|
(1)
-414%
|
(1)
-7%
|
(2)
-31%
|
(2)
+1%
|
(2)
-29%
|
(3)
-32%
|
(7)
-151%
|
(7)
-1%
|
(5)
+20%
|
(6)
-4%
|
(1)
+80%
|
(1)
-10%
|
(1)
+2%
|
(0)
+83%
|
(0)
+33%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-171%
|
(0)
+67%
|
(0)
-100%
|
(0)
-140%
|
2
N/A
|
2
-11%
|
1
-15%
|
(2)
N/A
|
(4)
-108%
|
(3)
+4%
|
(3)
+11%
|
0
N/A
|
(0)
N/A
|
(0)
+89%
|
(0)
-3 700%
|
(8)
-1 955%
|
(8)
0%
|
(10)
-27%
|
(15)
-47%
|
(8)
+49%
|
(14)
-93%
|
(14)
+3%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
3
|
3
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(4)
|
(4)
|
(1)
|
2
|
1
|
1
|
(2)
|
(3)
|
(2)
|
(4)
|
(13)
|
(13)
|
(13)
|
(12)
|
(8)
|
(3)
|
(2)
|
(0)
|
9
|
1
|
3
|
2
|
(3)
|
(5)
|
(2)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other |
(2)
|
(2)
|
(2)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
3
N/A
|
3
+1%
|
2
-22%
|
(1)
N/A
|
(1)
+51%
|
(2)
-233%
|
(2)
+30%
|
(2)
-32%
|
(2)
+29%
|
(1)
+63%
|
(1)
-19%
|
(1)
-54%
|
(1)
-15%
|
(2)
-35%
|
(2)
-6%
|
2
N/A
|
2
-17%
|
2
-26%
|
1
-3%
|
1
-34%
|
0
-63%
|
0
-49%
|
2
+1 178%
|
(1)
N/A
|
1
N/A
|
1
+23%
|
(1)
N/A
|
(1)
-2%
|
(3)
-104%
|
(5)
-68%
|
(5)
+3%
|
(5)
+2%
|
(1)
+70%
|
2
N/A
|
1
-47%
|
3
+183%
|
(0)
N/A
|
(1)
-1 007%
|
(1)
+43%
|
(4)
-417%
|
(14)
-242%
|
(13)
+8%
|
(13)
+1%
|
(14)
-8%
|
(10)
+28%
|
(5)
+49%
|
(5)
+10%
|
(1)
+78%
|
8
N/A
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
(5)
-1 621%
|
(8)
-67%
|
(4)
+49%
|
|
| 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)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
16
|
|
| Net Change in Cash |
3
N/A
|
2
-22%
|
3
+42%
|
(1)
N/A
|
(1)
-25%
|
(1)
-30%
|
0
N/A
|
0
+371%
|
1
+339%
|
3
+121%
|
1
-68%
|
1
+41%
|
1
-24%
|
(0)
N/A
|
1
N/A
|
2
+146%
|
(1)
N/A
|
1
N/A
|
6
+989%
|
2
-61%
|
2
-19%
|
3
+31%
|
0
-97%
|
0
+429%
|
1
+296%
|
3
+96%
|
(6)
N/A
|
(5)
+22%
|
(1)
+71%
|
(3)
-100%
|
5
N/A
|
6
+34%
|
9
+51%
|
12
+30%
|
14
+13%
|
17
+28%
|
10
-45%
|
7
-27%
|
7
+3%
|
(5)
N/A
|
(10)
-88%
|
(11)
-11%
|
(12)
-9%
|
(10)
+22%
|
(4)
+60%
|
(2)
+36%
|
(1)
+50%
|
1
N/A
|
6
+396%
|
3
-41%
|
2
-29%
|
(3)
N/A
|
(2)
+14%
|
(7)
-205%
|
11
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(1)
-710%
|
1
N/A
|
1
N/A
|
(0)
N/A
|
1
N/A
|
2
+18%
|
3
+53%
|
3
+19%
|
4
+24%
|
2
-55%
|
2
+45%
|
2
-6%
|
1
-47%
|
2
+99%
|
(1)
N/A
|
(3)
-306%
|
(1)
+66%
|
5
N/A
|
2
-68%
|
1
-9%
|
2
+48%
|
(3)
N/A
|
1
N/A
|
1
-49%
|
2
+188%
|
(5)
N/A
|
(4)
+28%
|
1
N/A
|
2
+40%
|
9
+379%
|
11
+17%
|
11
-2%
|
10
-7%
|
12
+26%
|
14
+14%
|
9
-33%
|
6
-34%
|
6
-4%
|
(3)
N/A
|
5
N/A
|
5
-6%
|
4
-22%
|
7
+86%
|
6
-17%
|
3
-57%
|
3
+23%
|
2
-39%
|
(3)
N/A
|
4
N/A
|
1
-82%
|
(3)
N/A
|
2
N/A
|
(1)
N/A
|
(2)
-284%
|
|