PWF Corporation Bhd
KLSE:PWF
Cash Flow Statement
Cash Flow Statement
PWF Corporation Bhd
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
12
|
6
|
4
|
2
|
2
|
9
|
10
|
11
|
11
|
4
|
8
|
7
|
7
|
9
|
7
|
9
|
7
|
5
|
3
|
4
|
2
|
3
|
3
|
(0)
|
1
|
5
|
4
|
6
|
1
|
7
|
7
|
9
|
6
|
1
|
1
|
(6)
|
0
|
4
|
6
|
11
|
9
|
13
|
13
|
17
|
16
|
15
|
15
|
13
|
9
|
10
|
12
|
14
|
20
|
22
|
25
|
27
|
26
|
26
|
20
|
16
|
23
|
19
|
19
|
21
|
8
|
0
|
(6)
|
(9)
|
0
|
11
|
9
|
1
|
0
|
(1)
|
11
|
17
|
0
|
23
|
27
|
39
|
84
|
79
|
84
|
83
|
43
|
44
|
37
|
39
|
|
| Depreciation & Amortization |
6
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
3
|
9
|
10
|
11
|
4
|
13
|
13
|
14
|
7
|
16
|
16
|
17
|
6
|
17
|
18
|
19
|
12
|
25
|
26
|
27
|
7
|
22
|
22
|
22
|
6
|
20
|
19
|
18
|
10
|
18
|
19
|
19
|
7
|
43
|
41
|
43
|
4
|
(1)
|
(2)
|
(4)
|
5
|
1
|
1
|
1
|
7
|
18
|
19
|
20
|
6
|
20
|
22
|
26
|
9
|
27
|
25
|
23
|
5
|
27
|
28
|
24
|
1
|
27
|
16
|
33
|
(3)
|
17
|
24
|
5
|
5
|
15
|
24
|
24
|
16
|
44
|
35
|
71
|
50
|
67
|
76
|
44
|
10
|
36
|
34
|
28
|
6
|
33
|
40
|
33
|
|
| Cash Taxes Paid |
2
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
3
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
5
|
5
|
5
|
6
|
8
|
8
|
9
|
10
|
10
|
10
|
10
|
10
|
8
|
8
|
7
|
7
|
6
|
6
|
5
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
5
|
6
|
7
|
7
|
6
|
5
|
5
|
6
|
6
|
4
|
4
|
6
|
|
| Cash Interest Paid |
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
6
|
7
|
6
|
6
|
6
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
|
| Change in Working Capital |
(14)
|
(23)
|
(23)
|
(21)
|
(9)
|
(1)
|
1
|
1
|
(9)
|
(4)
|
(18)
|
(22)
|
(8)
|
(12)
|
3
|
(3)
|
1
|
(3)
|
(6)
|
(11)
|
(3)
|
(9)
|
(7)
|
(4)
|
(23)
|
(34)
|
(31)
|
(28)
|
(21)
|
(7)
|
(4)
|
(1)
|
4
|
0
|
(11)
|
(17)
|
(3)
|
(1)
|
9
|
27
|
1
|
26
|
24
|
4
|
(13)
|
(13)
|
(25)
|
(9)
|
(1)
|
(1)
|
(2)
|
(28)
|
(34)
|
(35)
|
(42)
|
(24)
|
(17)
|
(21)
|
(9)
|
(13)
|
(20)
|
(25)
|
(14)
|
(31)
|
7
|
9
|
8
|
24
|
(4)
|
1
|
(21)
|
(20)
|
(6)
|
(37)
|
(9)
|
(15)
|
(12)
|
(6)
|
(25)
|
(9)
|
(15)
|
(6)
|
7
|
3
|
1
|
1
|
(1)
|
(10)
|
|
| Cash from Operating Activities |
6
N/A
|
(8)
N/A
|
(10)
-17%
|
(8)
+14%
|
5
N/A
|
21
+302%
|
25
+21%
|
25
+0%
|
18
-27%
|
16
-11%
|
6
-61%
|
2
-66%
|
14
+545%
|
14
+1%
|
28
+93%
|
24
-13%
|
32
+35%
|
27
-16%
|
23
-17%
|
20
-13%
|
20
+2%
|
17
-15%
|
18
+8%
|
17
-5%
|
(2)
N/A
|
(10)
-512%
|
(7)
+29%
|
(4)
+46%
|
4
N/A
|
18
+359%
|
22
+27%
|
27
+20%
|
31
+16%
|
44
+40%
|
31
-29%
|
21
-34%
|
12
-41%
|
2
-82%
|
14
+543%
|
34
+145%
|
25
-28%
|
40
+64%
|
38
-6%
|
22
-41%
|
21
-6%
|
20
-7%
|
9
-56%
|
24
+176%
|
27
+13%
|
28
+6%
|
31
+11%
|
13
-60%
|
13
+6%
|
13
+1%
|
9
-35%
|
26
+198%
|
32
+22%
|
32
0%
|
39
+23%
|
28
-29%
|
24
-14%
|
21
-11%
|
21
+0%
|
24
+15%
|
34
+42%
|
26
-24%
|
26
-2%
|
21
-19%
|
17
-16%
|
27
+56%
|
11
-60%
|
4
-60%
|
27
+525%
|
7
-76%
|
36
+440%
|
74
+107%
|
81
+9%
|
85
+5%
|
77
-9%
|
74
-4%
|
102
+38%
|
109
+7%
|
125
+14%
|
113
-9%
|
74
-35%
|
78
+5%
|
76
-3%
|
62
-18%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(20)
|
(21)
|
(22)
|
(15)
|
(13)
|
(13)
|
(15)
|
(16)
|
(13)
|
(11)
|
(23)
|
(19)
|
(34)
|
(43)
|
(36)
|
(34)
|
(27)
|
(21)
|
(17)
|
(21)
|
(15)
|
(14)
|
(12)
|
(10)
|
(4)
|
(2)
|
(1)
|
(0)
|
(2)
|
(4)
|
(5)
|
(4)
|
(10)
|
(11)
|
(14)
|
(18)
|
(14)
|
(17)
|
(13)
|
(12)
|
(15)
|
(18)
|
(20)
|
(20)
|
(18)
|
(26)
|
(24)
|
(23)
|
(26)
|
(11)
|
(12)
|
(14)
|
(10)
|
(16)
|
(20)
|
(19)
|
(22)
|
(22)
|
(25)
|
(28)
|
(29)
|
(29)
|
(26)
|
(27)
|
(38)
|
(36)
|
(34)
|
(29)
|
(14)
|
(13)
|
(12)
|
(12)
|
(14)
|
(14)
|
(24)
|
(36)
|
(43)
|
(49)
|
(47)
|
(43)
|
(51)
|
(50)
|
(49)
|
(50)
|
(49)
|
(42)
|
(40)
|
(37)
|
|
| Other Items |
(2)
|
(2)
|
2
|
(14)
|
(12)
|
(12)
|
(12)
|
0
|
0
|
(7)
|
(1)
|
(3)
|
1
|
8
|
(2)
|
0
|
2
|
4
|
8
|
8
|
(5)
|
(6)
|
(7)
|
(5)
|
7
|
5
|
3
|
6
|
7
|
7
|
10
|
4
|
0
|
0
|
(2)
|
4
|
5
|
5
|
5
|
(1)
|
(4)
|
(8)
|
(7)
|
(6)
|
(1)
|
7
|
10
|
6
|
6
|
(2)
|
(4)
|
(1)
|
(4)
|
(1)
|
0
|
(0)
|
1
|
4
|
2
|
(1)
|
(0)
|
(3)
|
(2)
|
(1)
|
(27)
|
(32)
|
(27)
|
(25)
|
1
|
4
|
(0)
|
(0)
|
1
|
1
|
0
|
(0)
|
1
|
2
|
2
|
2
|
0
|
8
|
10
|
9
|
10
|
1
|
(1)
|
(1)
|
|
| Cash from Investing Activities |
(22)
N/A
|
(23)
-5%
|
(19)
+15%
|
(29)
-48%
|
(25)
+14%
|
(25)
-1%
|
(26)
-6%
|
(16)
+40%
|
(13)
+18%
|
(18)
-38%
|
(24)
-31%
|
(22)
+5%
|
(33)
-46%
|
(35)
-6%
|
(37)
-7%
|
(34)
+8%
|
(25)
+27%
|
(17)
+32%
|
(10)
+43%
|
(12)
-29%
|
(20)
-64%
|
(21)
-2%
|
(19)
+11%
|
(15)
+20%
|
2
N/A
|
3
+33%
|
2
-34%
|
6
+191%
|
4
-35%
|
3
-26%
|
5
+81%
|
1
-88%
|
(10)
N/A
|
(10)
-6%
|
(16)
-58%
|
(14)
+15%
|
(9)
+36%
|
(12)
-36%
|
(8)
+33%
|
(13)
-61%
|
(20)
-53%
|
(26)
-31%
|
(27)
-5%
|
(27)
+3%
|
(19)
+27%
|
(19)
+2%
|
(14)
+25%
|
(16)
-14%
|
(20)
-22%
|
(13)
+35%
|
(16)
-25%
|
(15)
+8%
|
(14)
+6%
|
(17)
-19%
|
(20)
-20%
|
(19)
+5%
|
(21)
-13%
|
(18)
+15%
|
(22)
-25%
|
(29)
-29%
|
(29)
-1%
|
(32)
-8%
|
(28)
+11%
|
(28)
-1%
|
(65)
-128%
|
(67)
-4%
|
(61)
+9%
|
(54)
+11%
|
(13)
+76%
|
(9)
+29%
|
(12)
-27%
|
(12)
-1%
|
(14)
-13%
|
(13)
+4%
|
(24)
-83%
|
(36)
-50%
|
(42)
-17%
|
(47)
-13%
|
(45)
+4%
|
(41)
+9%
|
(50)
-22%
|
(42)
+16%
|
(39)
+8%
|
(40)
-4%
|
(39)
+3%
|
(41)
-4%
|
(41)
0%
|
(38)
+7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(4)
|
0
|
0
|
0
|
2
|
3
|
7
|
7
|
6
|
4
|
(1)
|
(1)
|
(2)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
5
|
10
|
4
|
0
|
0
|
(5)
|
5
|
5
|
5
|
5
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(6)
|
|
| Net Issuance of Debt |
10
|
25
|
19
|
23
|
12
|
(4)
|
(0)
|
(12)
|
1
|
1
|
12
|
17
|
18
|
17
|
10
|
13
|
4
|
(5)
|
(3)
|
(4)
|
6
|
8
|
(1)
|
(2)
|
(3)
|
7
|
7
|
2
|
1
|
(16)
|
(21)
|
(22)
|
(14)
|
(22)
|
(13)
|
(4)
|
(9)
|
10
|
(1)
|
(12)
|
11
|
(25)
|
(21)
|
(18)
|
(7)
|
(9)
|
(2)
|
(1)
|
(5)
|
(4)
|
(6)
|
11
|
3
|
12
|
22
|
7
|
7
|
1
|
(8)
|
(3)
|
14
|
11
|
10
|
34
|
46
|
44
|
44
|
23
|
3
|
(7)
|
6
|
11
|
(19)
|
3
|
(7)
|
(36)
|
(28)
|
(28)
|
(27)
|
(27)
|
(31)
|
(60)
|
(67)
|
(47)
|
(14)
|
0
|
8
|
19
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(6)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(2)
|
(2)
|
(2)
|
(6)
|
(4)
|
(7)
|
(7)
|
(6)
|
(6)
|
(3)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
(7)
|
(2)
|
(7)
|
(7)
|
(5)
|
(17)
|
(16)
|
(16)
|
(14)
|
(7)
|
(9)
|
(14)
|
(11)
|
(17)
|
(11)
|
|
| Other |
0
|
0
|
3
|
0
|
(0)
|
6
|
3
|
4
|
0
|
(1)
|
2
|
3
|
1
|
2
|
(1)
|
(1)
|
(12)
|
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
|
|
| Cash from Financing Activities |
10
N/A
|
25
+145%
|
22
-10%
|
25
+14%
|
12
-52%
|
2
-83%
|
3
+23%
|
(8)
N/A
|
1
N/A
|
0
-91%
|
14
+11 575%
|
20
+45%
|
15
-27%
|
15
+2%
|
6
-62%
|
6
+3%
|
(12)
N/A
|
(8)
+33%
|
(6)
+26%
|
(7)
-24%
|
3
N/A
|
6
+100%
|
(4)
N/A
|
(1)
+60%
|
(3)
-76%
|
7
N/A
|
7
+4%
|
2
-68%
|
1
-78%
|
(16)
N/A
|
(21)
-34%
|
(22)
-4%
|
(17)
+25%
|
(24)
-44%
|
(15)
+37%
|
(7)
+55%
|
(9)
-35%
|
7
N/A
|
(5)
N/A
|
(16)
-243%
|
11
N/A
|
(4)
N/A
|
0
N/A
|
2
+1 052%
|
(13)
N/A
|
(13)
+2%
|
(8)
+40%
|
(7)
+12%
|
(5)
+30%
|
(8)
-68%
|
(3)
+62%
|
11
N/A
|
1
-86%
|
10
+593%
|
15
+50%
|
2
-86%
|
(2)
N/A
|
(4)
-154%
|
(13)
-196%
|
(8)
+41%
|
10
N/A
|
6
-39%
|
5
-22%
|
29
+498%
|
42
+46%
|
40
-3%
|
41
+2%
|
19
-53%
|
1
-94%
|
(7)
N/A
|
7
N/A
|
16
+135%
|
(15)
N/A
|
5
N/A
|
(5)
N/A
|
(43)
-736%
|
(35)
+18%
|
(38)
-8%
|
(39)
-2%
|
(39)
+1%
|
(42)
-9%
|
(69)
-64%
|
(75)
-7%
|
(56)
+24%
|
(30)
+47%
|
(13)
+57%
|
(12)
+6%
|
2
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(6)
N/A
|
(6)
-9%
|
(7)
-9%
|
(11)
-74%
|
(7)
+37%
|
(2)
+72%
|
1
N/A
|
1
+3%
|
7
+393%
|
(2)
N/A
|
(3)
-109%
|
0
N/A
|
(4)
N/A
|
(5)
-41%
|
(4)
+30%
|
(4)
-16%
|
(4)
+1%
|
3
N/A
|
7
+186%
|
0
-98%
|
2
+1 365%
|
2
-33%
|
(4)
N/A
|
1
N/A
|
(2)
N/A
|
1
N/A
|
3
+400%
|
5
+91%
|
8
+77%
|
5
-45%
|
6
+39%
|
5
-18%
|
5
-13%
|
9
+97%
|
(0)
N/A
|
0
N/A
|
(6)
N/A
|
(3)
+45%
|
1
N/A
|
5
+315%
|
16
+207%
|
10
-38%
|
11
+7%
|
(2)
N/A
|
(12)
-578%
|
(12)
-6%
|
(13)
-9%
|
1
N/A
|
2
+225%
|
7
+244%
|
12
+64%
|
9
-29%
|
1
-89%
|
7
+681%
|
4
-38%
|
9
+110%
|
9
-6%
|
9
+4%
|
3
-65%
|
(9)
N/A
|
5
N/A
|
(4)
N/A
|
(2)
+48%
|
24
N/A
|
11
-54%
|
(1)
N/A
|
5
N/A
|
(14)
N/A
|
5
N/A
|
11
+97%
|
6
-46%
|
8
+40%
|
(1)
N/A
|
(1)
-8%
|
7
N/A
|
(5)
N/A
|
3
N/A
|
(1)
N/A
|
(7)
-922%
|
(6)
+16%
|
10
N/A
|
(2)
N/A
|
12
N/A
|
17
+42%
|
5
-69%
|
24
+377%
|
23
-7%
|
26
+13%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(13)
N/A
|
(29)
-117%
|
(31)
-6%
|
(23)
+26%
|
(8)
+66%
|
7
N/A
|
10
+40%
|
9
-11%
|
5
-45%
|
5
-3%
|
(17)
N/A
|
(17)
-2%
|
(20)
-18%
|
(28)
-43%
|
(8)
+72%
|
(10)
-33%
|
5
N/A
|
7
+34%
|
5
-19%
|
(1)
N/A
|
5
N/A
|
3
-49%
|
6
+145%
|
7
+16%
|
(6)
N/A
|
(12)
-99%
|
(8)
+32%
|
(4)
+49%
|
1
N/A
|
14
+923%
|
18
+26%
|
23
+32%
|
21
-9%
|
33
+56%
|
17
-48%
|
3
-85%
|
(2)
N/A
|
(15)
-737%
|
1
N/A
|
22
+2 601%
|
9
-58%
|
23
+146%
|
18
-22%
|
2
-88%
|
3
+31%
|
(6)
N/A
|
(15)
-146%
|
1
N/A
|
1
+8%
|
17
+1 517%
|
19
+13%
|
(1)
N/A
|
4
N/A
|
(3)
N/A
|
(11)
-344%
|
7
N/A
|
10
+29%
|
10
0%
|
14
+46%
|
(0)
N/A
|
(5)
-1 920%
|
(8)
-49%
|
(5)
+38%
|
(3)
+37%
|
(3)
-17%
|
(10)
-181%
|
(9)
+8%
|
(9)
+4%
|
4
N/A
|
14
+263%
|
(1)
N/A
|
(7)
-830%
|
13
N/A
|
(7)
N/A
|
12
N/A
|
38
+222%
|
38
-1%
|
36
-6%
|
30
-15%
|
31
+3%
|
52
+67%
|
59
+14%
|
76
+29%
|
63
-17%
|
25
-60%
|
36
+44%
|
36
-1%
|
25
-31%
|
|