Pappajack Bhd
KLSE:PPJACK
Cash Flow Statement
Cash Flow Statement
Pappajack Bhd
| 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 |
10
|
12
|
14
|
10
|
15
|
18
|
24
|
27
|
28
|
30
|
32
|
33
|
33
|
35
|
35
|
38
|
|
| Depreciation & Amortization |
2
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
|
| Other Non-Cash Items |
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
3
|
4
|
4
|
|
| Cash Interest Paid |
6
|
7
|
8
|
6
|
6
|
6
|
8
|
8
|
9
|
10
|
9
|
11
|
13
|
14
|
17
|
15
|
|
| Change in Working Capital |
(10)
|
(23)
|
(36)
|
(48)
|
(80)
|
(70)
|
(79)
|
(67)
|
(46)
|
(47)
|
(36)
|
(41)
|
(57)
|
(65)
|
(78)
|
(84)
|
|
| Cash from Operating Activities |
3
N/A
|
(7)
N/A
|
(18)
-176%
|
(34)
-88%
|
(62)
-82%
|
(49)
+22%
|
(51)
-4%
|
(36)
+30%
|
(13)
+63%
|
(12)
+7%
|
(0)
+96%
|
(3)
-551%
|
(18)
-488%
|
(24)
-33%
|
(34)
-43%
|
(38)
-11%
|
|
| Investing Cash Flow | |||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(4)
|
(6)
|
(9)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
(9)
|
(9)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-20%
|
(2)
-48%
|
(3)
-64%
|
(1)
+76%
|
(1)
-24%
|
(2)
-163%
|
(2)
-14%
|
(3)
-15%
|
(4)
-30%
|
(2)
+35%
|
(1)
+55%
|
(2)
-58%
|
(3)
-76%
|
(16)
-423%
|
(18)
-13%
|
|
| Financing Cash Flow | |||||||||||||||||
| Net Issuance of Debt |
(1)
|
(2)
|
(2)
|
0
|
25
|
29
|
29
|
28
|
2
|
(2)
|
(2)
|
(3)
|
(2)
|
19
|
39
|
60
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(8)
|
(12)
|
|
| Other |
0
|
0
|
50
|
50
|
45
|
45
|
49
|
49
|
44
|
44
|
(11)
|
(11)
|
(2)
|
(3)
|
(3)
|
(4)
|
|
| Cash from Financing Activities |
(1)
N/A
|
(2)
-50%
|
48
N/A
|
50
+4%
|
70
+41%
|
73
+4%
|
78
+7%
|
77
-2%
|
42
-46%
|
39
-7%
|
(21)
N/A
|
(21)
-3%
|
(12)
+45%
|
8
N/A
|
28
+246%
|
45
+60%
|
|
| Change in Cash | |||||||||||||||||
| Net Change in Cash |
1
N/A
|
(9)
N/A
|
28
N/A
|
13
-54%
|
7
-44%
|
24
+225%
|
26
+7%
|
39
+52%
|
26
-34%
|
23
-11%
|
(23)
N/A
|
(25)
-8%
|
(31)
-24%
|
(19)
+40%
|
(22)
-17%
|
(11)
+50%
|
|
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow |
2
N/A
|
(8)
N/A
|
(20)
-158%
|
(37)
-86%
|
(63)
-71%
|
(49)
+22%
|
(53)
-7%
|
(37)
+29%
|
(15)
+59%
|
(15)
+0%
|
(2)
+86%
|
(4)
-97%
|
(20)
-379%
|
(28)
-36%
|
(41)
-48%
|
(47)
-14%
|
|