Straits Energy Resources Bhd
KLSE:STRAITS
Cash Flow Statement
Cash Flow Statement
Straits Energy Resources Bhd
| 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 |
3
|
3
|
3
|
2
|
1
|
(2)
|
(3)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(5)
|
(5)
|
(5)
|
(3)
|
0
|
(3)
|
(2)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
6
|
9
|
10
|
12
|
12
|
9
|
8
|
6
|
8
|
8
|
9
|
10
|
8
|
15
|
15
|
10
|
9
|
9
|
7
|
14
|
14
|
9
|
11
|
13
|
21
|
(13)
|
(21)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
5
|
6
|
7
|
8
|
9
|
12
|
13
|
13
|
14
|
14
|
15
|
16
|
18
|
19
|
20
|
22
|
24
|
26
|
27
|
27
|
27
|
27
|
53
|
39
|
50
|
|
| Other Non-Cash Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
2
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
3
|
2
|
4
|
5
|
7
|
1
|
0
|
(5)
|
(3)
|
10
|
11
|
7
|
8
|
(12)
|
(23)
|
10
|
18
|
25
|
70
|
48
|
52
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
1
|
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)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
5
|
6
|
7
|
8
|
6
|
5
|
5
|
5
|
5
|
9
|
9
|
11
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
32
|
38
|
|
| Change in Working Capital |
(8)
|
(7)
|
(8)
|
(4)
|
(5)
|
(2)
|
(0)
|
2
|
4
|
3
|
1
|
1
|
2
|
0
|
2
|
(0)
|
(2)
|
(0)
|
(1)
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
0
|
(2)
|
(6)
|
(4)
|
(5)
|
(6)
|
(4)
|
(5)
|
(20)
|
(18)
|
(14)
|
(19)
|
(8)
|
(16)
|
(31)
|
(26)
|
(9)
|
(11)
|
7
|
3
|
(13)
|
(36)
|
(34)
|
(21)
|
(16)
|
44
|
(8)
|
(4)
|
(24)
|
(28)
|
13
|
1
|
24
|
(35)
|
(165)
|
(242)
|
(265)
|
(208)
|
(365)
|
(334)
|
(285)
|
|
| Cash from Operating Activities |
(5)
N/A
|
(3)
+34%
|
(4)
-37%
|
(2)
+55%
|
(4)
-90%
|
(3)
+18%
|
(2)
+17%
|
(2)
+25%
|
(0)
+96%
|
0
N/A
|
(1)
N/A
|
(1)
+48%
|
0
N/A
|
(2)
N/A
|
1
N/A
|
(1)
N/A
|
(3)
-132%
|
(2)
+43%
|
(2)
-10%
|
(0)
+96%
|
1
N/A
|
0
-74%
|
0
+25%
|
0
+68%
|
1
+71%
|
1
+47%
|
1
N/A
|
1
-48%
|
0
-96%
|
0
+250%
|
0
-71%
|
0
+1 800%
|
1
+45%
|
1
-7%
|
0
-45%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+37%
|
(2)
-158%
|
(6)
-230%
|
(4)
+28%
|
(5)
-16%
|
(6)
-17%
|
(3)
+47%
|
(3)
-5%
|
(18)
-469%
|
(15)
+16%
|
(11)
+27%
|
(16)
-46%
|
(4)
+78%
|
(9)
-151%
|
(21)
-136%
|
(12)
+41%
|
8
N/A
|
10
+37%
|
27
+158%
|
23
-14%
|
7
-69%
|
(16)
N/A
|
(9)
+41%
|
5
N/A
|
14
+153%
|
69
+397%
|
16
-77%
|
22
+43%
|
5
-79%
|
11
+138%
|
53
+367%
|
40
-24%
|
63
+57%
|
(12)
N/A
|
(152)
-1 117%
|
(201)
-33%
|
(214)
-7%
|
(144)
+33%
|
(221)
-54%
|
(262)
-18%
|
(204)
+22%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(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
|
(4)
|
(6)
|
(3)
|
0
|
0
|
2
|
(2)
|
(2)
|
(3)
|
(49)
|
(20)
|
(22)
|
(25)
|
19
|
(9)
|
(8)
|
(9)
|
(15)
|
(29)
|
(30)
|
(40)
|
(39)
|
(31)
|
(37)
|
(36)
|
(25)
|
(16)
|
(9)
|
(4)
|
(10)
|
(20)
|
(39)
|
(29)
|
(35)
|
|
| Other Items |
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
8
|
0
|
0
|
8
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(19)
|
(4)
|
(0)
|
0
|
15
|
0
|
0
|
(0)
|
(12)
|
(12)
|
(12)
|
0
|
12
|
1
|
2
|
(16)
|
(17)
|
(6)
|
(6)
|
(0)
|
0
|
0
|
6
|
6
|
11
|
7
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
-8%
|
(3)
+5%
|
(2)
+27%
|
(2)
+20%
|
(1)
+34%
|
(2)
-41%
|
(2)
-1%
|
(1)
+60%
|
(0)
+61%
|
0
N/A
|
0
+233%
|
(0)
N/A
|
(0)
+56%
|
(0)
+65%
|
1
N/A
|
1
+15%
|
1
-10%
|
3
+306%
|
(0)
N/A
|
0
N/A
|
0
-50%
|
(2)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-102%
|
(0)
N/A
|
(0)
-5%
|
8
N/A
|
8
+1%
|
8
N/A
|
8
+0%
|
(0)
N/A
|
(0)
-1%
|
(4)
-889%
|
(6)
-78%
|
(3)
+56%
|
(3)
+0%
|
0
N/A
|
(2)
N/A
|
(6)
-162%
|
(22)
-266%
|
(7)
+68%
|
(49)
-626%
|
(20)
+60%
|
(7)
+66%
|
(25)
-273%
|
19
N/A
|
(9)
N/A
|
(20)
-124%
|
(21)
-4%
|
(27)
-29%
|
(29)
-8%
|
(19)
+36%
|
(39)
-108%
|
(37)
+4%
|
(47)
-26%
|
(54)
-15%
|
(43)
+21%
|
(31)
+27%
|
(16)
+49%
|
(9)
+44%
|
(3)
+63%
|
(5)
-39%
|
(14)
-206%
|
(28)
-99%
|
(22)
+21%
|
(28)
-27%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
6
|
28
|
21
|
0
|
18
|
14
|
17
|
33
|
21
|
4
|
3
|
(11)
|
1
|
1
|
0
|
19
|
21
|
21
|
10
|
5
|
3
|
10
|
22
|
7
|
7
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
45
|
0
|
|
| Net Issuance of Debt |
1
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(0)
|
(1)
|
1
|
2
|
0
|
(1)
|
(3)
|
(3)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
7
|
8
|
33
|
2
|
(6)
|
(7)
|
(2)
|
26
|
26
|
26
|
(7)
|
(14)
|
(15)
|
18
|
23
|
27
|
25
|
(11)
|
(16)
|
(20)
|
126
|
203
|
207
|
230
|
348
|
255
|
256
|
|
| Cash Paid for Dividends |
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
|
(1)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
1
|
(1)
|
1
|
0
|
0
|
0
|
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)
|
(2)
|
0
|
(2)
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
5
|
5
|
4
|
4
|
2
|
1
|
1
|
3
|
(0)
|
(0)
|
1
|
(4)
|
3
|
2
|
1
|
2
|
1
|
0
|
(7)
|
(11)
|
(23)
|
(50)
|
41
|
37
|
|
| Cash from Financing Activities |
10
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-22%
|
0
N/A
|
0
-19%
|
1
+300%
|
0
-71%
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-368%
|
2
N/A
|
(0)
N/A
|
1
N/A
|
4
+194%
|
2
-49%
|
1
-63%
|
1
-17%
|
(1)
N/A
|
0
N/A
|
2
+539%
|
(1)
N/A
|
(1)
-83%
|
(1)
-12%
|
(1)
-2%
|
(1)
+40%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-42%
|
(0)
+6%
|
2
N/A
|
2
+4%
|
2
-7%
|
2
+3%
|
(0)
N/A
|
(2)
-1 161%
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
0
N/A
|
6
N/A
|
27
+337%
|
20
-28%
|
0
N/A
|
16
N/A
|
13
-24%
|
18
+47%
|
39
+113%
|
28
-30%
|
35
+27%
|
11
-68%
|
(12)
N/A
|
(2)
+87%
|
3
N/A
|
28
+892%
|
46
+61%
|
47
+3%
|
16
-66%
|
(4)
N/A
|
(10)
-143%
|
22
N/A
|
28
+25%
|
50
+78%
|
32
-36%
|
(5)
N/A
|
(14)
-163%
|
(13)
+4%
|
132
N/A
|
201
+53%
|
202
+0%
|
206
+2%
|
298
+45%
|
296
-1%
|
294
-1%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
(2)
|
(1)
|
2
|
(4)
|
10
|
20
|
(2)
|
4
|
(0)
|
(12)
|
(8)
|
(0)
|
|
| Net Change in Cash |
2
N/A
|
(7)
N/A
|
(7)
-8%
|
(5)
+35%
|
(6)
-29%
|
(4)
+39%
|
(4)
-2%
|
(2)
+43%
|
(0)
+84%
|
(1)
-43%
|
(0)
+72%
|
(0)
-207%
|
(1)
-158%
|
0
N/A
|
0
+45%
|
1
+356%
|
2
+138%
|
1
-42%
|
2
+62%
|
0
-74%
|
0
-79%
|
1
+467%
|
0
-80%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-233%
|
0
N/A
|
0
+150%
|
0
+40%
|
0
+143%
|
0
+71%
|
0
-7%
|
2
+567%
|
1
-63%
|
2
+171%
|
0
-84%
|
(1)
N/A
|
4
N/A
|
0
-89%
|
2
+342%
|
1
-32%
|
(3)
N/A
|
(0)
+89%
|
(0)
-42%
|
3
N/A
|
2
-45%
|
6
+256%
|
0
-92%
|
7
+1 336%
|
4
-45%
|
(3)
N/A
|
9
N/A
|
(7)
N/A
|
2
N/A
|
9
+386%
|
(4)
N/A
|
29
N/A
|
3
-88%
|
16
+380%
|
32
+98%
|
3
-91%
|
35
+1 078%
|
(13)
N/A
|
6
N/A
|
(4)
N/A
|
13
N/A
|
30
+138%
|
(6)
N/A
|
14
N/A
|
(32)
N/A
|
(8)
+74%
|
(5)
+41%
|
(13)
-167%
|
48
N/A
|
38
-22%
|
5
-88%
|
62
+1 246%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(5)
+26%
|
(6)
-23%
|
(3)
+42%
|
(4)
-11%
|
(3)
+13%
|
(3)
+4%
|
(3)
+13%
|
(1)
+65%
|
(0)
+85%
|
(2)
-986%
|
(1)
+41%
|
(0)
+72%
|
(2)
-532%
|
1
N/A
|
(2)
N/A
|
(3)
-90%
|
(2)
+37%
|
(2)
-9%
|
(0)
+94%
|
1
N/A
|
0
-83%
|
0
+64%
|
0
+83%
|
1
+71%
|
1
+47%
|
1
N/A
|
1
-48%
|
0
-96%
|
0
+250%
|
0
-71%
|
0
+1 800%
|
1
+45%
|
1
-7%
|
0
-45%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+30%
|
(2)
-105%
|
(6)
-208%
|
(4)
+28%
|
(5)
-16%
|
(6)
-25%
|
(3)
+50%
|
(7)
-122%
|
(24)
-263%
|
(18)
+27%
|
(11)
+39%
|
(16)
-45%
|
(2)
+89%
|
(10)
-496%
|
(23)
-121%
|
(15)
+36%
|
(42)
-182%
|
(9)
+77%
|
5
N/A
|
(2)
N/A
|
26
N/A
|
(25)
N/A
|
(18)
+29%
|
(3)
+81%
|
(1)
+68%
|
39
N/A
|
(15)
N/A
|
(18)
-21%
|
(34)
-93%
|
(20)
+43%
|
16
N/A
|
4
-77%
|
38
+933%
|
(28)
N/A
|
(161)
-471%
|
(205)
-27%
|
(225)
-10%
|
(163)
+27%
|
(260)
-59%
|
(291)
-12%
|
(239)
+18%
|
|