QES Group Bhd
KLSE:QES
Cash Flow Statement
Cash Flow Statement
QES Group Bhd
| 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 |
20
|
23
|
30
|
19
|
19
|
19
|
11
|
8
|
6
|
6
|
11
|
10
|
12
|
17
|
19
|
22
|
25
|
26
|
27
|
34
|
34
|
31
|
35
|
27
|
26
|
22
|
21
|
18
|
25
|
23
|
21
|
23
|
|
| Depreciation & Amortization |
2
|
2
|
3
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
8
|
8
|
9
|
9
|
|
| Other Non-Cash Items |
0
|
1
|
0
|
(0)
|
(1)
|
(2)
|
1
|
1
|
(0)
|
2
|
(2)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
1
|
0
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
3
|
2
|
2
|
3
|
(0)
|
|
| Cash Taxes Paid |
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
3
|
1
|
2
|
2
|
3
|
3
|
4
|
5
|
6
|
7
|
7
|
8
|
6
|
8
|
6
|
5
|
7
|
6
|
6
|
6
|
6
|
7
|
|
| Cash Interest Paid |
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
(5)
|
(14)
|
(20)
|
(13)
|
(9)
|
(5)
|
(2)
|
(15)
|
(1)
|
(8)
|
(10)
|
(1)
|
(10)
|
(5)
|
(9)
|
(13)
|
(6)
|
(14)
|
(8)
|
(26)
|
(25)
|
(17)
|
(25)
|
5
|
(22)
|
(22)
|
(10)
|
(23)
|
(10)
|
4
|
(9)
|
0
|
|
| Cash from Operating Activities |
17
N/A
|
13
-26%
|
13
+4%
|
8
-42%
|
11
+49%
|
14
+26%
|
13
-12%
|
(2)
N/A
|
8
N/A
|
3
-59%
|
3
-22%
|
12
+364%
|
5
-56%
|
15
+184%
|
15
+1%
|
14
-8%
|
24
+72%
|
17
-27%
|
23
+35%
|
12
-46%
|
15
+18%
|
20
+34%
|
14
-28%
|
37
+162%
|
9
-76%
|
6
-32%
|
19
+214%
|
5
-72%
|
24
+365%
|
37
+53%
|
24
-36%
|
32
+37%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(4)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(2)
|
(4)
|
(27)
|
(28)
|
(30)
|
(29)
|
(15)
|
(17)
|
(17)
|
(16)
|
(14)
|
(13)
|
(13)
|
(9)
|
(8)
|
(13)
|
(17)
|
(17)
|
(12)
|
(5)
|
(3)
|
|
| Other Items |
(5)
|
25
|
26
|
31
|
36
|
6
|
7
|
3
|
2
|
1
|
2
|
3
|
22
|
23
|
22
|
22
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
4
|
2
|
1
|
2
|
2
|
3
|
2
|
3
|
|
| Cash from Investing Activities |
(8)
N/A
|
21
N/A
|
20
-7%
|
24
+22%
|
29
+21%
|
(0)
N/A
|
1
N/A
|
(3)
N/A
|
(3)
-30%
|
(3)
+12%
|
(2)
+38%
|
0
N/A
|
18
+4 067%
|
(5)
N/A
|
(6)
-21%
|
(7)
-22%
|
(27)
-278%
|
(13)
+53%
|
(15)
-19%
|
(15)
+0%
|
(16)
-6%
|
(12)
+23%
|
(11)
+11%
|
(12)
-10%
|
(5)
+54%
|
(6)
-12%
|
(12)
-88%
|
(15)
-28%
|
(15)
+0%
|
(9)
+38%
|
(3)
+69%
|
(1)
+75%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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)
|
|
| Net Issuance of Debt |
(3)
|
(7)
|
(5)
|
(2)
|
(4)
|
3
|
(2)
|
(4)
|
(7)
|
(6)
|
2
|
1
|
17
|
18
|
20
|
22
|
(2)
|
2
|
(2)
|
8
|
(3)
|
(4)
|
3
|
(13)
|
11
|
6
|
1
|
4
|
(3)
|
(11)
|
(9)
|
(3)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(4)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(5)
|
(5)
|
(5)
|
|
| Other |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
| Cash from Financing Activities |
(4)
N/A
|
(8)
-116%
|
(6)
+23%
|
(3)
+56%
|
(4)
-57%
|
2
N/A
|
(6)
N/A
|
(7)
-31%
|
(11)
-44%
|
(10)
+10%
|
2
N/A
|
1
-66%
|
17
+3 111%
|
17
+4%
|
20
+14%
|
22
+11%
|
(2)
N/A
|
(2)
+16%
|
(6)
-220%
|
3
N/A
|
(8)
N/A
|
(10)
-25%
|
(3)
+72%
|
(18)
-587%
|
6
N/A
|
1
-80%
|
(5)
N/A
|
(2)
+65%
|
(11)
-599%
|
(17)
-58%
|
(17)
+5%
|
(10)
+37%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
|
| Net Change in Cash |
5
N/A
|
25
+364%
|
26
+4%
|
29
+11%
|
36
+25%
|
17
-54%
|
8
-51%
|
(12)
N/A
|
(6)
+53%
|
(9)
-61%
|
2
N/A
|
12
+398%
|
40
+220%
|
27
-31%
|
28
+3%
|
28
0%
|
(6)
N/A
|
2
N/A
|
2
+1%
|
1
-61%
|
(8)
N/A
|
(1)
+87%
|
1
N/A
|
8
+448%
|
10
+21%
|
1
-85%
|
3
+76%
|
(14)
N/A
|
(3)
+77%
|
9
N/A
|
3
-72%
|
21
+699%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
14
N/A
|
8
-41%
|
7
-12%
|
1
-84%
|
5
+288%
|
8
+71%
|
6
-18%
|
(8)
N/A
|
3
N/A
|
(1)
N/A
|
(1)
-14%
|
10
N/A
|
1
-88%
|
(13)
N/A
|
(13)
-3%
|
(16)
-22%
|
(6)
+64%
|
2
N/A
|
6
+144%
|
(5)
N/A
|
(2)
+65%
|
6
N/A
|
1
-81%
|
24
+2 076%
|
(1)
N/A
|
(2)
-307%
|
6
N/A
|
(12)
N/A
|
8
N/A
|
26
+241%
|
19
-28%
|
29
+57%
|
|