TCS Group Holdings Bhd
KLSE:TCS
Cash Flow Statement
Cash Flow Statement
TCS Group Holdings Bhd
| 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 |
23
|
21
|
22
|
17
|
3
|
(1)
|
(8)
|
(10)
|
(2)
|
(2)
|
(7)
|
(16)
|
(33)
|
(33)
|
(24)
|
(13)
|
1
|
2
|
2
|
2
|
|
| Depreciation & Amortization |
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
7
|
8
|
8
|
8
|
8
|
|
| Other Non-Cash Items |
1
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
1
|
2
|
2
|
2
|
3
|
4
|
5
|
4
|
2
|
1
|
1
|
1
|
|
| Cash Taxes Paid |
6
|
6
|
7
|
7
|
4
|
5
|
5
|
5
|
4
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
2
|
|
| Change in Working Capital |
(18)
|
(12)
|
(27)
|
(19)
|
(34)
|
(40)
|
(34)
|
(26)
|
(32)
|
(25)
|
(20)
|
(12)
|
7
|
(1)
|
3
|
1
|
(2)
|
10
|
(8)
|
(2)
|
|
| Cash from Operating Activities |
12
N/A
|
15
+32%
|
1
-93%
|
5
+352%
|
(21)
N/A
|
(31)
-50%
|
(31)
-1%
|
(26)
+16%
|
(28)
-6%
|
(20)
+28%
|
(20)
+3%
|
(21)
-7%
|
(16)
+22%
|
(22)
-36%
|
(9)
+62%
|
1
N/A
|
9
+1 290%
|
20
+124%
|
3
-86%
|
9
+228%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(8)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(4)
|
4
|
(1)
|
(1)
|
1
|
(6)
|
(1)
|
(4)
|
(4)
|
(1)
|
(1)
|
2
|
(3)
|
0
|
|
| Other Items |
1
|
(0)
|
3
|
4
|
1
|
1
|
(3)
|
(3)
|
0
|
2
|
2
|
3
|
2
|
(1)
|
(1)
|
3
|
4
|
5
|
5
|
1
|
|
| Cash from Investing Activities |
(6)
N/A
|
(2)
+71%
|
1
N/A
|
1
-22%
|
(2)
N/A
|
(2)
+12%
|
(7)
-297%
|
1
N/A
|
(1)
N/A
|
2
N/A
|
3
+78%
|
(3)
N/A
|
0
N/A
|
(5)
N/A
|
(5)
-2%
|
2
N/A
|
4
+70%
|
7
+101%
|
2
-78%
|
1
-21%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
20
|
0
|
0
|
7
|
12
|
0
|
0
|
5
|
0
|
0
|
0
|
8
|
8
|
0
|
28
|
21
|
21
|
0
|
(0)
|
6
|
|
| Net Issuance of Debt |
3
|
(4)
|
(5)
|
(4)
|
(5)
|
(1)
|
3
|
(6)
|
4
|
3
|
9
|
9
|
(0)
|
8
|
(15)
|
4
|
(13)
|
(36)
|
(13)
|
(45)
|
|
| Cash Paid for Dividends |
(4)
|
0
|
(7)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(2)
|
(3)
|
(4)
|
(4)
|
(1)
|
0
|
(1)
|
(1)
|
(3)
|
(3)
|
4
|
3
|
|
| Cash from Financing Activities |
19
N/A
|
13
-34%
|
8
-35%
|
0
-98%
|
6
+4 510%
|
11
+65%
|
18
+68%
|
2
-88%
|
2
+12%
|
(1)
N/A
|
5
N/A
|
12
+127%
|
6
-48%
|
16
+163%
|
12
-25%
|
25
+101%
|
4
-83%
|
(19)
N/A
|
(9)
+54%
|
(36)
-323%
|
|
| Change in Cash | |||||||||||||||||||||
| Net Change in Cash |
25
N/A
|
26
+7%
|
10
-62%
|
6
-45%
|
(16)
N/A
|
(22)
-37%
|
(21)
+7%
|
(23)
-14%
|
(27)
-15%
|
(19)
+28%
|
(11)
+42%
|
(12)
-7%
|
(10)
+20%
|
(10)
-8%
|
(1)
+92%
|
28
N/A
|
17
-39%
|
9
-46%
|
(4)
N/A
|
(26)
-514%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
13
+257%
|
(1)
N/A
|
1
N/A
|
(23)
N/A
|
(34)
-45%
|
(36)
-5%
|
(23)
+36%
|
(29)
-28%
|
(21)
+29%
|
(18)
+11%
|
(27)
-46%
|
(18)
+35%
|
(26)
-49%
|
(12)
+52%
|
(0)
+100%
|
9
N/A
|
23
+169%
|
(0)
N/A
|
10
N/A
|
|