Rekatech Capital Bhd
KLSE:REKATECH
Cash Flow Statement
Cash Flow Statement
Rekatech Capital Bhd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(0)
|
(0)
|
(3)
|
(6)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(12)
|
(9)
|
0
|
(1)
|
(2)
|
(4)
|
(10)
|
(9)
|
(11)
|
(11)
|
(4)
|
(3)
|
(11)
|
(12)
|
(14)
|
(13)
|
(1)
|
2
|
4
|
4
|
3
|
3
|
4
|
5
|
6
|
6
|
6
|
5
|
4
|
5
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
5
|
4
|
3
|
2
|
1
|
1
|
1
|
(0)
|
(0)
|
(11)
|
(12)
|
(10)
|
(10)
|
(29)
|
(29)
|
(28)
|
(29)
|
(3)
|
(4)
|
(5)
|
(13)
|
(15)
|
(14)
|
(14)
|
(7)
|
(2)
|
(2)
|
(2)
|
(2)
|
(8)
|
|
| Depreciation & Amortization |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
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
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
2
|
2
|
2
|
6
|
6
|
7
|
7
|
6
|
6
|
4
|
5
|
(1)
|
(0)
|
1
|
0
|
5
|
6
|
6
|
5
|
(0)
|
(1)
|
0
|
3
|
12
|
13
|
10
|
7
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
11
|
10
|
8
|
8
|
10
|
10
|
10
|
10
|
4
|
4
|
5
|
13
|
14
|
15
|
14
|
7
|
1
|
2
|
2
|
2
|
7
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
0
|
1
|
1
|
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
|
(0)
|
(0)
|
(0)
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(6)
|
(5)
|
(9)
|
(6)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
3
|
3
|
5
|
(0)
|
(0)
|
1
|
(2)
|
2
|
2
|
1
|
3
|
1
|
2
|
8
|
7
|
1
|
(1)
|
(9)
|
(8)
|
(3)
|
(2)
|
(2)
|
(1)
|
(3)
|
1
|
(0)
|
(6)
|
(7)
|
(2)
|
(7)
|
(6)
|
(1)
|
(9)
|
(2)
|
(3)
|
17
|
6
|
5
|
5
|
(19)
|
(7)
|
(8)
|
(5)
|
0
|
(2)
|
(7)
|
(8)
|
(16)
|
(15)
|
(10)
|
(2)
|
4
|
(9)
|
(8)
|
(7)
|
(10)
|
3
|
(8)
|
(8)
|
(4)
|
(4)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
1
|
1
|
|
| Cash from Operating Activities |
(3)
N/A
|
(3)
+10%
|
(9)
-241%
|
(10)
-5%
|
(7)
+32%
|
(7)
-14%
|
(7)
+11%
|
(5)
+28%
|
(6)
-26%
|
(3)
+47%
|
(2)
+25%
|
2
N/A
|
1
-51%
|
0
-43%
|
1
+173%
|
(3)
N/A
|
(0)
+85%
|
(0)
+32%
|
(1)
-380%
|
(1)
+55%
|
(2)
-211%
|
(2)
-1%
|
(1)
+36%
|
(1)
-13%
|
(0)
+70%
|
(0)
+61%
|
0
N/A
|
1
+1 380%
|
1
-10%
|
2
+29%
|
1
-22%
|
2
+66%
|
2
-26%
|
6
+252%
|
6
+1%
|
0
-98%
|
(1)
N/A
|
3
N/A
|
(3)
N/A
|
(1)
+64%
|
5
N/A
|
(3)
N/A
|
4
N/A
|
3
-15%
|
23
+609%
|
13
-42%
|
12
-13%
|
12
-1%
|
(12)
N/A
|
(1)
+94%
|
(2)
-161%
|
0
N/A
|
4
+1 830%
|
1
-75%
|
(4)
N/A
|
(4)
-6%
|
(12)
-220%
|
(11)
+10%
|
(8)
+26%
|
(2)
+77%
|
3
N/A
|
(11)
N/A
|
(26)
-144%
|
(24)
+8%
|
(27)
-13%
|
(14)
+49%
|
(5)
+61%
|
(6)
-7%
|
(3)
+44%
|
(4)
-15%
|
(1)
+81%
|
(1)
+18%
|
(0)
+66%
|
(0)
+74%
|
0
N/A
|
0
-94%
|
0
+1 804%
|
1
+251%
|
0
-81%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(4)
|
(4)
|
(2)
|
(8)
|
(8)
|
(7)
|
(7)
|
(0)
|
0
|
(0)
|
(2)
|
(2)
|
0
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(9)
|
(9)
|
(8)
|
(8)
|
1
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
(0)
|
(0)
|
1
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
1
|
(1)
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
4
|
4
|
2
|
1
|
5
|
8
|
8
|
8
|
5
|
2
|
4
|
4
|
2
|
2
|
(0)
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
0
|
(18)
|
(18)
|
(19)
|
(19)
|
(7)
|
(8)
|
(6)
|
(21)
|
(15)
|
(16)
|
(16)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
3
|
3
|
5
|
0
|
0
|
0
|
(8)
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(5)
N/A
|
(5)
-10%
|
14
N/A
|
16
+14%
|
(8)
N/A
|
(8)
+3%
|
(7)
+11%
|
(7)
+6%
|
0
N/A
|
0
+420%
|
0
-50%
|
1
+523%
|
2
+147%
|
2
+11%
|
2
-1%
|
2
-7%
|
1
-70%
|
5
+783%
|
8
+48%
|
8
-2%
|
8
+1%
|
5
-39%
|
2
-52%
|
4
+75%
|
4
-9%
|
2
-52%
|
2
-5%
|
(0)
N/A
|
(0)
+67%
|
(0)
-2 300%
|
(0)
-4%
|
(0)
-60%
|
5
N/A
|
5
+5%
|
5
+1%
|
5
+4%
|
0
N/A
|
(27)
N/A
|
(27)
+0%
|
(27)
N/A
|
(28)
-1%
|
(7)
+76%
|
(7)
-6%
|
(7)
-2%
|
(22)
-204%
|
(15)
+29%
|
(16)
-4%
|
(16)
+0%
|
(1)
+94%
|
(2)
-103%
|
(2)
+26%
|
(2)
-13%
|
(1)
+20%
|
(0)
+77%
|
0
N/A
|
0
+210%
|
3
+916%
|
3
N/A
|
(0)
N/A
|
(0)
-22%
|
(4)
-1 173%
|
(6)
-40%
|
(8)
-31%
|
(8)
+1%
|
(7)
+9%
|
(5)
+25%
|
0
N/A
|
0
N/A
|
0
+5%
|
0
-2%
|
0
-22%
|
0
-3%
|
0
+1%
|
0
-21%
|
0
+39%
|
0
+2%
|
0
-3%
|
0
-2%
|
(0)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
30
|
0
|
(16)
|
(16)
|
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
|
12
|
12
|
12
|
21
|
18
|
18
|
18
|
9
|
0
|
0
|
0
|
9
|
9
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
20
|
35
|
33
|
35
|
18
|
5
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(9)
|
(10)
|
(1)
|
3
|
10
|
7
|
7
|
6
|
(0)
|
(2)
|
(1)
|
(3)
|
(5)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
(5)
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
0
|
(2)
|
(2)
|
(2)
|
(2)
|
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
|
0
|
0
|
0
|
|
| Other |
(2)
|
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
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
19
N/A
|
16
-19%
|
(21)
N/A
|
(17)
+17%
|
7
N/A
|
7
-2%
|
7
+5%
|
6
-25%
|
(0)
N/A
|
(2)
-339%
|
(1)
+29%
|
(3)
-145%
|
(5)
-72%
|
(3)
+43%
|
(4)
-28%
|
(3)
+18%
|
(2)
+43%
|
(2)
+9%
|
(2)
-24%
|
(1)
+50%
|
0
N/A
|
(1)
N/A
|
(1)
+35%
|
(2)
-234%
|
(2)
-14%
|
(1)
+40%
|
(2)
-7%
|
(1)
+66%
|
0
N/A
|
(0)
N/A
|
(0)
-400%
|
0
N/A
|
(5)
N/A
|
(4)
+5%
|
8
N/A
|
8
+2%
|
12
+54%
|
21
+79%
|
18
-14%
|
18
+0%
|
17
-4%
|
8
-53%
|
(0)
N/A
|
(0)
-5%
|
0
N/A
|
9
+2 344%
|
9
-1%
|
9
+1%
|
9
0%
|
1
-91%
|
1
-20%
|
1
-16%
|
(0)
N/A
|
(0)
-194%
|
2
N/A
|
1
-36%
|
2
+70%
|
1
-18%
|
1
-45%
|
1
+81%
|
2
+21%
|
20
+1 049%
|
34
+74%
|
33
-4%
|
35
+6%
|
18
-48%
|
5
-72%
|
4
-19%
|
2
-57%
|
1
-63%
|
(0)
N/A
|
(0)
+33%
|
(0)
-6%
|
(0)
+32%
|
(0)
-43%
|
(0)
-4%
|
(0)
+6%
|
(0)
+14%
|
(0)
+13%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(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
|
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
|
|
| Net Change in Cash |
12
N/A
|
8
-33%
|
(16)
N/A
|
(11)
+32%
|
(8)
+28%
|
(8)
-10%
|
(6)
+24%
|
(6)
+7%
|
(6)
-8%
|
(5)
+19%
|
(4)
+30%
|
(1)
+68%
|
(3)
-119%
|
(0)
+97%
|
(1)
-943%
|
(4)
-484%
|
(2)
+61%
|
3
N/A
|
4
+36%
|
6
+42%
|
6
-7%
|
2
-66%
|
1
-69%
|
1
+15%
|
1
+20%
|
0
-80%
|
0
+53%
|
1
+262%
|
2
+61%
|
1
-5%
|
1
-38%
|
2
+119%
|
1
-27%
|
6
+321%
|
18
+202%
|
13
-30%
|
11
-14%
|
(3)
N/A
|
(12)
-257%
|
(10)
+17%
|
(6)
+45%
|
(2)
+73%
|
(4)
-136%
|
(4)
-19%
|
2
N/A
|
7
+259%
|
4
-36%
|
4
+2%
|
(5)
N/A
|
(2)
+57%
|
(3)
-38%
|
(1)
+65%
|
3
N/A
|
0
-89%
|
(2)
N/A
|
(3)
-30%
|
(7)
-195%
|
(6)
+13%
|
(8)
-18%
|
(1)
+89%
|
0
N/A
|
3
+1 121%
|
0
-96%
|
1
+536%
|
0
-50%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+17%
|
(3)
-152%
|
(0)
+82%
|
(0)
+30%
|
0
N/A
|
0
+177%
|
0
+200%
|
0
-36%
|
0
+63%
|
1
+106%
|
0
-95%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(7)
+19%
|
(13)
-87%
|
(12)
+12%
|
(15)
-26%
|
(16)
-4%
|
(14)
+11%
|
(12)
+17%
|
(6)
+48%
|
(3)
+49%
|
(2)
+20%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(3)
-267%
|
(0)
+87%
|
(0)
+32%
|
(1)
-380%
|
(1)
+55%
|
(2)
-212%
|
(2)
-1%
|
(1)
+36%
|
(1)
-13%
|
(0)
+70%
|
(0)
+61%
|
0
N/A
|
1
+1 725%
|
1
-10%
|
1
+11%
|
1
-26%
|
2
+68%
|
1
-33%
|
6
+369%
|
6
-1%
|
0
-98%
|
(1)
N/A
|
(7)
-664%
|
(13)
-90%
|
(9)
+26%
|
(4)
+58%
|
(2)
+41%
|
4
N/A
|
3
-42%
|
23
+804%
|
13
-43%
|
11
-13%
|
11
+0%
|
(13)
N/A
|
(2)
+84%
|
(3)
-61%
|
(1)
+56%
|
3
N/A
|
1
-74%
|
(4)
N/A
|
(4)
0%
|
(12)
-250%
|
(11)
+10%
|
(14)
-25%
|
(8)
+45%
|
(4)
+51%
|
(17)
-354%
|
(26)
-56%
|
(24)
+8%
|
(27)
-10%
|
(14)
+49%
|
(5)
+60%
|
(6)
-6%
|
(3)
+44%
|
(4)
-15%
|
(1)
+79%
|
(1)
+16%
|
(0)
+61%
|
(0)
+57%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+289%
|
0
-86%
|
|