Solid Automotive Bhd
KLSE:SOLID
Cash Flow Statement
Cash Flow Statement
Solid Automotive Bhd
| Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
11
|
12
|
14
|
14
|
13
|
12
|
12
|
11
|
8
|
8
|
7
|
6
|
8
|
7
|
6
|
7
|
4
|
4
|
4
|
2
|
2
|
3
|
3
|
3
|
(5)
|
(4)
|
(2)
|
3
|
17
|
16
|
15
|
12
|
9
|
13
|
13
|
12
|
12
|
9
|
8
|
8
|
39
|
39
|
39
|
40
|
8
|
8
|
9
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
5
|
6
|
6
|
8
|
5
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
|
| Other Non-Cash Items |
2
|
2
|
2
|
3
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
2
|
5
|
5
|
4
|
3
|
5
|
3
|
5
|
6
|
22
|
24
|
24
|
22
|
16
|
18
|
21
|
29
|
22
|
24
|
25
|
25
|
21
|
19
|
19
|
19
|
(12)
|
(12)
|
(11)
|
(8)
|
21
|
22
|
21
|
|
| Cash Taxes Paid |
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
2
|
2
|
2
|
(1)
|
1
|
0
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
3
|
3
|
2
|
2
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
(13)
|
(17)
|
(23)
|
(18)
|
(11)
|
(8)
|
(1)
|
(1)
|
(5)
|
(6)
|
(11)
|
(13)
|
(18)
|
(17)
|
(11)
|
(16)
|
(10)
|
(12)
|
(18)
|
(13)
|
(16)
|
(16)
|
(12)
|
(13)
|
(21)
|
(12)
|
(14)
|
(13)
|
(12)
|
(20)
|
(32)
|
(38)
|
(45)
|
(50)
|
(51)
|
(64)
|
(46)
|
(35)
|
(20)
|
8
|
4
|
(2)
|
(16)
|
(40)
|
(25)
|
(28)
|
(23)
|
|
| Cash from Operating Activities |
1
N/A
|
(2)
N/A
|
(5)
-164%
|
(0)
+93%
|
6
N/A
|
8
+29%
|
15
+94%
|
13
-12%
|
7
-44%
|
7
-7%
|
(0)
N/A
|
(1)
-215%
|
(4)
-194%
|
(3)
+13%
|
1
N/A
|
(4)
N/A
|
2
N/A
|
(1)
N/A
|
(7)
-664%
|
(5)
+24%
|
(6)
-23%
|
(6)
+3%
|
(0)
+93%
|
(1)
-230%
|
0
N/A
|
14
+2 934%
|
14
-2%
|
20
+44%
|
26
+35%
|
19
-27%
|
10
-50%
|
8
-21%
|
(10)
N/A
|
(9)
+8%
|
(8)
+14%
|
(22)
-193%
|
(7)
+67%
|
(1)
+91%
|
12
N/A
|
39
+217%
|
35
-11%
|
30
-15%
|
18
-40%
|
(3)
N/A
|
10
N/A
|
8
-16%
|
12
+49%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(5)
|
(1)
|
(8)
|
(8)
|
(8)
|
(8)
|
(2)
|
(3)
|
(4)
|
(4)
|
(6)
|
(5)
|
(9)
|
(9)
|
(9)
|
(9)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(1)
|
(3)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(2)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(21)
|
(55)
|
(55)
|
(55)
|
|
| Other Items |
0
|
2
|
0
|
(1)
|
(19)
|
(27)
|
(25)
|
(19)
|
(6)
|
(0)
|
(1)
|
(5)
|
5
|
8
|
5
|
5
|
(3)
|
(4)
|
2
|
(8)
|
(8)
|
(7)
|
(11)
|
2
|
3
|
3
|
3
|
4
|
(6)
|
(16)
|
(16)
|
(23)
|
(2)
|
8
|
8
|
8
|
(2)
|
(2)
|
(2)
|
1
|
44
|
44
|
5
|
24
|
9
|
10
|
57
|
|
| Cash from Investing Activities |
(4)
N/A
|
(3)
+35%
|
(1)
+80%
|
(9)
-1 541%
|
(27)
-193%
|
(35)
-29%
|
(33)
+5%
|
(21)
+36%
|
(9)
+57%
|
(4)
+57%
|
(5)
-33%
|
(11)
-101%
|
(0)
+97%
|
(1)
-310%
|
(4)
-261%
|
(4)
+7%
|
(12)
-211%
|
(9)
+27%
|
(3)
+68%
|
(12)
-327%
|
(11)
+8%
|
(10)
+9%
|
(14)
-34%
|
1
N/A
|
1
+25%
|
1
+6%
|
1
+74%
|
1
-22%
|
(7)
N/A
|
(18)
-151%
|
(18)
-1%
|
(23)
-30%
|
(4)
+83%
|
6
N/A
|
6
-5%
|
6
+7%
|
(3)
N/A
|
(3)
-5%
|
(3)
+8%
|
(1)
+51%
|
41
N/A
|
41
-1%
|
1
-96%
|
2
+61%
|
(45)
N/A
|
(45)
+2%
|
2
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
20
|
0
|
0
|
0
|
0
|
20
|
20
|
36
|
36
|
16
|
17
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
26
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(3)
|
(1)
|
4
|
5
|
16
|
10
|
(3)
|
(8)
|
(15)
|
(10)
|
(0)
|
2
|
(2)
|
(2)
|
(4)
|
4
|
7
|
11
|
14
|
31
|
28
|
26
|
20
|
(2)
|
(2)
|
(9)
|
(6)
|
(13)
|
(27)
|
(21)
|
3
|
6
|
23
|
23
|
8
|
12
|
3
|
(6)
|
(18)
|
(24)
|
(17)
|
(13)
|
(3)
|
3
|
(7)
|
(3)
|
(6)
|
|
| Cash Paid for Dividends |
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(6)
|
(3)
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(0)
|
|
| Other |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
12
N/A
|
17
+34%
|
3
-80%
|
2
-34%
|
13
+504%
|
25
+87%
|
12
-52%
|
23
+93%
|
14
-38%
|
1
-93%
|
9
+872%
|
(2)
N/A
|
(4)
-178%
|
(4)
+1%
|
(4)
+2%
|
4
N/A
|
6
+71%
|
10
+51%
|
13
+33%
|
30
+131%
|
26
-13%
|
24
-10%
|
17
-27%
|
(5)
N/A
|
(4)
+12%
|
(9)
-112%
|
(6)
+34%
|
10
N/A
|
(3)
N/A
|
2
N/A
|
24
+1 344%
|
4
-82%
|
20
+362%
|
20
+0%
|
6
-70%
|
8
+37%
|
(1)
N/A
|
(11)
-1 055%
|
(23)
-108%
|
(27)
-17%
|
(20)
+25%
|
(16)
+23%
|
(9)
+45%
|
(2)
+75%
|
(12)
-473%
|
(8)
+32%
|
(8)
+10%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Change in Cash |
9
N/A
|
12
+26%
|
(3)
N/A
|
(7)
-178%
|
(8)
-5%
|
(2)
+73%
|
(6)
-196%
|
15
N/A
|
13
-11%
|
4
-66%
|
4
-2%
|
(13)
N/A
|
(7)
+40%
|
(8)
-4%
|
(6)
+17%
|
(5)
+30%
|
(4)
+2%
|
(1)
+80%
|
3
N/A
|
13
+355%
|
9
-31%
|
7
-18%
|
3
-57%
|
(6)
N/A
|
(3)
+47%
|
6
N/A
|
9
+56%
|
31
+257%
|
16
-48%
|
3
-83%
|
16
+488%
|
(11)
N/A
|
7
N/A
|
18
+150%
|
5
-74%
|
(8)
N/A
|
(11)
-43%
|
(14)
-30%
|
(13)
+8%
|
12
N/A
|
56
+374%
|
55
-2%
|
10
-82%
|
(3)
N/A
|
(49)
-1 421%
|
(46)
+7%
|
6
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(7)
-94%
|
(6)
+7%
|
(8)
-26%
|
(2)
+70%
|
(0)
+90%
|
6
N/A
|
10
+67%
|
4
-62%
|
3
-32%
|
(5)
N/A
|
(7)
-40%
|
(9)
-32%
|
(12)
-37%
|
(8)
+35%
|
(14)
-70%
|
(7)
+46%
|
(6)
+13%
|
(12)
-86%
|
(10)
+19%
|
(10)
-4%
|
(9)
+5%
|
(3)
+68%
|
(3)
+11%
|
(2)
+23%
|
12
N/A
|
12
+0%
|
17
+44%
|
25
+50%
|
18
-29%
|
8
-54%
|
7
-10%
|
(11)
N/A
|
(10)
+6%
|
(9)
+10%
|
(24)
-156%
|
(9)
+64%
|
(2)
+79%
|
11
N/A
|
37
+227%
|
32
-13%
|
27
-18%
|
15
-45%
|
(24)
N/A
|
(45)
-87%
|
(47)
-3%
|
(43)
+8%
|
|