Uzma Bhd
KLSE:UZMA
Cash Flow Statement
Cash Flow Statement
Uzma Bhd
| 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 |
15
|
10
|
6
|
(13)
|
(17)
|
(19)
|
(17)
|
(2)
|
3
|
6
|
11
|
17
|
20
|
25
|
28
|
32
|
38
|
43
|
47
|
46
|
46
|
46
|
47
|
51
|
52
|
54
|
22
|
23
|
33
|
23
|
45
|
51
|
34
|
41
|
41
|
27
|
22
|
25
|
12
|
15
|
18
|
42
|
47
|
50
|
55
|
(10)
|
(19)
|
(19)
|
(26)
|
19
|
17
|
5
|
(0)
|
17
|
28
|
39
|
48
|
44
|
52
|
57
|
54
|
62
|
52
|
53
|
63
|
77
|
86
|
|
| Depreciation & Amortization |
1
|
1
|
2
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
8
|
10
|
12
|
14
|
15
|
15
|
16
|
17
|
19
|
23
|
27
|
32
|
33
|
34
|
53
|
38
|
39
|
42
|
44
|
47
|
50
|
50
|
56
|
57
|
57
|
58
|
53
|
53
|
54
|
53
|
53
|
52
|
52
|
53
|
53
|
49
|
49
|
48
|
54
|
48
|
48
|
51
|
56
|
51
|
|
| Other Non-Cash Items |
0
|
(0)
|
(0)
|
5
|
5
|
5
|
5
|
1
|
0
|
0
|
1
|
1
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(1)
|
(0)
|
(1)
|
5
|
7
|
35
|
25
|
5
|
8
|
(14)
|
(9)
|
13
|
15
|
0
|
13
|
18
|
18
|
9
|
5
|
(8)
|
(3)
|
5
|
11
|
22
|
54
|
60
|
44
|
44
|
20
|
20
|
28
|
20
|
15
|
15
|
18
|
22
|
17
|
11
|
15
|
4
|
21
|
17
|
15
|
30
|
23
|
34
|
|
| Cash Taxes Paid |
5
|
3
|
3
|
3
|
3
|
2
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
5
|
7
|
7
|
9
|
11
|
12
|
13
|
13
|
10
|
14
|
14
|
16
|
16
|
12
|
11
|
9
|
3
|
5
|
8
|
9
|
9
|
(0)
|
13
|
(1)
|
5
|
15
|
(2)
|
7
|
(1)
|
(7)
|
12
|
5
|
14
|
18
|
11
|
12
|
12
|
7
|
6
|
(6)
|
(8)
|
0
|
(5)
|
7
|
8
|
(0)
|
6
|
7
|
6
|
7
|
6
|
5
|
|
| Cash Interest Paid |
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
6
|
7
|
14
|
10
|
11
|
14
|
13
|
20
|
23
|
23
|
21
|
35
|
23
|
26
|
28
|
29
|
31
|
31
|
31
|
31
|
30
|
25
|
24
|
25
|
25
|
27
|
26
|
20
|
18
|
19
|
19
|
18
|
18
|
18
|
17
|
20
|
27
|
23
|
26
|
25
|
21
|
|
| Change in Working Capital |
(21)
|
(12)
|
(5)
|
9
|
4
|
11
|
12
|
6
|
9
|
4
|
(11)
|
(11)
|
(11)
|
(25)
|
(13)
|
(14)
|
(47)
|
(41)
|
(48)
|
(43)
|
(10)
|
(29)
|
(20)
|
(28)
|
(21)
|
(37)
|
(85)
|
(20)
|
(30)
|
(6)
|
51
|
(45)
|
(52)
|
(43)
|
(21)
|
(15)
|
(16)
|
14
|
(29)
|
(67)
|
(93)
|
(71)
|
(35)
|
30
|
38
|
61
|
40
|
83
|
62
|
26
|
40
|
(11)
|
73
|
(34)
|
(29)
|
(20)
|
(19)
|
67
|
26
|
11
|
25
|
(59)
|
(93)
|
(95)
|
(76)
|
(21)
|
64
|
|
| Cash from Operating Activities |
(5)
N/A
|
(1)
+74%
|
3
N/A
|
3
+23%
|
(6)
N/A
|
(2)
+68%
|
2
N/A
|
7
+205%
|
14
+107%
|
12
-12%
|
2
-84%
|
9
+347%
|
11
+32%
|
1
-91%
|
17
+1 630%
|
21
+23%
|
(5)
N/A
|
4
N/A
|
1
-77%
|
5
+400%
|
38
+662%
|
21
-45%
|
32
+51%
|
30
-4%
|
46
+52%
|
36
-23%
|
(15)
N/A
|
42
N/A
|
24
-44%
|
41
+72%
|
98
+143%
|
15
-85%
|
19
+23%
|
40
+113%
|
52
+31%
|
57
+10%
|
58
+1%
|
111
+92%
|
30
-73%
|
(9)
N/A
|
(40)
-346%
|
12
N/A
|
65
+458%
|
140
+117%
|
165
+17%
|
161
-2%
|
138
-14%
|
165
+20%
|
137
-17%
|
118
-14%
|
130
+10%
|
77
-41%
|
145
+88%
|
51
-65%
|
66
+30%
|
88
+33%
|
104
+18%
|
181
+75%
|
141
-22%
|
134
-5%
|
132
-2%
|
77
-41%
|
29
-63%
|
25
-14%
|
72
+193%
|
138
+92%
|
237
+71%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(9)
|
(12)
|
(12)
|
(6)
|
0
|
(4)
|
(3)
|
(6)
|
0
|
(3)
|
(3)
|
(11)
|
0
|
(11)
|
(11)
|
(9)
|
(18)
|
(18)
|
(19)
|
(11)
|
(27)
|
(28)
|
(27)
|
(49)
|
(27)
|
(37)
|
(43)
|
(133)
|
(162)
|
(250)
|
(280)
|
(198)
|
(167)
|
(83)
|
(39)
|
(13)
|
(24)
|
(56)
|
(51)
|
(51)
|
(56)
|
(356)
|
(366)
|
(371)
|
(367)
|
(66)
|
(61)
|
(64)
|
(69)
|
(59)
|
(53)
|
(45)
|
(27)
|
(23)
|
(25)
|
(22)
|
(42)
|
(81)
|
(109)
|
(147)
|
(167)
|
(307)
|
(356)
|
(392)
|
(484)
|
(92)
|
(46)
|
|
| Other Items |
1
|
2
|
2
|
(2)
|
(5)
|
(5)
|
(7)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(3)
|
(7)
|
(7)
|
(7)
|
(4)
|
0
|
0
|
(3)
|
(1)
|
(4)
|
(82)
|
(117)
|
(186)
|
(225)
|
(152)
|
(144)
|
(76)
|
(54)
|
(51)
|
(7)
|
(12)
|
2
|
(1)
|
(12)
|
5
|
4
|
19
|
28
|
24
|
281
|
273
|
224
|
149
|
(69)
|
(58)
|
(26)
|
61
|
7
|
30
|
13
|
(7)
|
4
|
(19)
|
3
|
3
|
2
|
(6)
|
(8)
|
(9)
|
(47)
|
(59)
|
(68)
|
(70)
|
(18)
|
(22)
|
|
| Cash from Investing Activities |
(8)
N/A
|
(10)
-24%
|
(11)
-8%
|
(8)
+23%
|
(11)
-37%
|
(9)
+21%
|
(9)
-6%
|
(7)
+24%
|
(7)
+7%
|
(5)
+24%
|
(4)
+16%
|
(11)
-157%
|
(14)
-28%
|
(18)
-33%
|
(18)
+1%
|
(16)
+10%
|
(22)
-33%
|
(18)
+18%
|
(19)
-7%
|
(14)
+26%
|
(28)
-100%
|
(32)
-13%
|
(109)
-244%
|
(166)
-52%
|
(213)
-28%
|
(261)
-23%
|
(196)
+25%
|
(277)
-42%
|
(238)
+14%
|
(304)
-28%
|
(331)
-9%
|
(205)
+38%
|
(180)
+12%
|
(82)
+55%
|
(39)
+52%
|
(24)
+39%
|
(19)
+21%
|
(53)
-174%
|
(32)
+40%
|
(23)
+28%
|
(32)
-38%
|
(75)
-137%
|
(93)
-24%
|
(147)
-59%
|
(218)
-48%
|
(136)
+38%
|
(119)
+12%
|
(89)
+25%
|
(8)
+91%
|
(52)
-568%
|
(23)
+56%
|
(32)
-37%
|
(35)
-9%
|
(19)
+46%
|
(44)
-137%
|
(19)
+57%
|
(39)
-105%
|
(79)
-106%
|
(115)
-45%
|
(154)
-35%
|
(176)
-14%
|
(354)
-101%
|
(415)
-17%
|
(460)
-11%
|
(555)
-21%
|
(110)
+80%
|
(68)
+38%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
99
|
98
|
0
|
0
|
53
|
65
|
0
|
0
|
0
|
0
|
0
|
49
|
49
|
49
|
49
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
18
|
17
|
0
|
0
|
0
|
0
|
0
|
21
|
21
|
76
|
0
|
57
|
57
|
5
|
0
|
|
| Net Issuance of Debt |
1
|
(3)
|
3
|
3
|
7
|
4
|
4
|
4
|
0
|
3
|
4
|
14
|
11
|
10
|
9
|
(4)
|
8
|
14
|
8
|
(0)
|
22
|
14
|
29
|
48
|
108
|
180
|
157
|
186
|
132
|
153
|
236
|
192
|
135
|
40
|
(61)
|
(71)
|
(101)
|
(127)
|
40
|
55
|
84
|
114
|
7
|
28
|
83
|
36
|
10
|
(14)
|
(72)
|
(77)
|
(78)
|
(95)
|
(113)
|
(69)
|
(83)
|
(69)
|
(60)
|
(93)
|
(19)
|
(2)
|
98
|
289
|
351
|
407
|
370
|
(50)
|
(154)
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
0
|
|
| Other |
0
|
0
|
(3)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(31)
|
(32)
|
(33)
|
(31)
|
(21)
|
(22)
|
(29)
|
(20)
|
7
|
3
|
15
|
0
|
(12)
|
(11)
|
(19)
|
(20)
|
(15)
|
(20)
|
(20)
|
(20)
|
(28)
|
(29)
|
(30)
|
(30)
|
(35)
|
(36)
|
|
| Cash from Financing Activities |
30
N/A
|
26
-13%
|
12
-55%
|
1
-94%
|
6
+814%
|
4
-34%
|
4
-2%
|
4
-10%
|
0
-95%
|
3
+1 500%
|
3
-3%
|
13
+332%
|
26
+94%
|
24
-6%
|
24
-2%
|
11
-53%
|
8
-29%
|
14
+77%
|
6
-60%
|
(3)
N/A
|
20
N/A
|
12
-41%
|
128
+1 010%
|
144
+13%
|
194
+35%
|
266
+37%
|
198
-26%
|
241
+22%
|
197
-18%
|
217
+10%
|
247
+14%
|
190
-23%
|
133
-30%
|
87
-34%
|
(13)
N/A
|
(23)
-74%
|
(54)
-132%
|
(80)
-49%
|
38
N/A
|
53
+40%
|
81
+53%
|
83
+3%
|
(25)
N/A
|
(6)
+77%
|
52
N/A
|
16
-70%
|
(12)
N/A
|
(43)
-244%
|
(92)
-115%
|
(70)
+24%
|
(75)
-7%
|
(62)
+17%
|
(96)
-54%
|
(64)
+33%
|
(76)
-19%
|
(88)
-16%
|
(79)
+10%
|
(108)
-37%
|
(39)
+64%
|
(1)
+98%
|
99
N/A
|
337
+238%
|
398
+18%
|
429
+8%
|
391
-9%
|
(85)
N/A
|
(191)
-123%
|
|
| 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
|
1
|
3
|
2
|
3
|
2
|
1
|
2
|
1
|
1
|
0
|
(0)
|
(2)
|
(9)
|
4
|
7
|
(3)
|
7
|
(9)
|
(8)
|
6
|
1
|
3
|
6
|
69
|
72
|
72
|
68
|
51
|
59
|
56
|
45
|
21
|
11
|
12
|
25
|
6
|
18
|
10
|
8
|
66
|
56
|
|
| Net Change in Cash |
18
N/A
|
15
-14%
|
4
-76%
|
(4)
N/A
|
(11)
-139%
|
(7)
+38%
|
(3)
+51%
|
3
N/A
|
7
+124%
|
10
+38%
|
1
-95%
|
11
+2 120%
|
24
+112%
|
7
-70%
|
24
+231%
|
16
-31%
|
(19)
N/A
|
1
N/A
|
(12)
N/A
|
(12)
+6%
|
30
N/A
|
1
-97%
|
50
+6 200%
|
9
-83%
|
28
+225%
|
41
+47%
|
(12)
N/A
|
9
N/A
|
(15)
N/A
|
(44)
-187%
|
17
N/A
|
1
-95%
|
(26)
N/A
|
47
N/A
|
0
-100%
|
10
+10 000%
|
(15)
N/A
|
(23)
-53%
|
27
N/A
|
25
-8%
|
16
-34%
|
18
+9%
|
(46)
N/A
|
(22)
+52%
|
(10)
+54%
|
46
N/A
|
6
-86%
|
36
+464%
|
43
+19%
|
65
+52%
|
104
+59%
|
55
-47%
|
83
+50%
|
20
-76%
|
5
-74%
|
38
+635%
|
31
-18%
|
15
-51%
|
(1)
N/A
|
(9)
-574%
|
80
N/A
|
66
-17%
|
30
-56%
|
3
-88%
|
(84)
N/A
|
9
N/A
|
33
+271%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(14)
N/A
|
(13)
+6%
|
(10)
+23%
|
(3)
+67%
|
(6)
-75%
|
(5)
+5%
|
(1)
+91%
|
1
N/A
|
14
+1 290%
|
9
-35%
|
(1)
N/A
|
(3)
-117%
|
11
N/A
|
(10)
N/A
|
6
N/A
|
12
+95%
|
(23)
N/A
|
(14)
+41%
|
(18)
-34%
|
(6)
+65%
|
11
N/A
|
(7)
N/A
|
5
N/A
|
(19)
N/A
|
19
N/A
|
(1)
N/A
|
(58)
-6 389%
|
(91)
-55%
|
(139)
-53%
|
(209)
-51%
|
(182)
+13%
|
(183)
-1%
|
(149)
+19%
|
(44)
+71%
|
13
N/A
|
45
+239%
|
34
-24%
|
55
+62%
|
(21)
N/A
|
(60)
-188%
|
(96)
-61%
|
(344)
-258%
|
(301)
+12%
|
(231)
+23%
|
(203)
+12%
|
94
N/A
|
76
-19%
|
102
+33%
|
69
-32%
|
59
-14%
|
77
+30%
|
32
-58%
|
118
+264%
|
29
-76%
|
42
+46%
|
66
+60%
|
62
-6%
|
100
+60%
|
32
-68%
|
(13)
N/A
|
(35)
-181%
|
(230)
-549%
|
(327)
-43%
|
(367)
-12%
|
(413)
-12%
|
46
N/A
|
191
+312%
|
|