GDEX Berhad
GDEX Berhad, an investment holding company, provides express delivery and logistics services in Malaysia, Vietnam, Indonesia, and Singapore. The company operates through three segments: Express Delivery, Logistics, Information Technology, Property Manage…
Integrated Freight & Logistics
MY, Petaling Jaya [HQ]
Cash Flow Statements
13 Records · Starting from 2009In Million MYR. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Cash Flow (OCF) | 10.00 | 7.00 | 15.00 | 18.00 | 27.00 | 21.00 | 41.00 | 31.00 | 27.00 | 26.00 | 55.00 | - - | 22.00 | |
| Operating Cash (Net) | 10.00 | 7.00 | 15.00 | 18.00 | 27.00 | 21.00 | 41.00 | 31.00 | 27.00 | 26.00 | 55.00 | - - | 22.00 | |
| Accounts Receivable | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | -2.00 | -4.00 | - - | -4.00 | -3.00 | -15.00 | 1.00 | -6.00 | -2.00 | - - | 5.00 | - - | 1.00 | |
| Other WC | -2.00 | -4.00 | - - | -4.00 | -3.00 | -15.00 | 1.00 | -6.00 | -3.00 | - - | 4.00 | - - | 1.00 | |
| Investing Activities | ||||||||||||||
| Used Cash (Net) | -3.00 | -21.00 | -7.00 | -4.00 | -3.00 | -20.00 | -245.00 | 27.00 | -55.00 | -7.00 | 11.00 | - - | 69.00 | |
| Capital Expenditure | -3.00 | -5.00 | -8.00 | -5.00 | -4.00 | -7.00 | -4.00 | -16.00 | -9.00 | -26.00 | -11.00 | - - | -18.00 | |
| Purchases of Investments | - - | - - | - - | - - | - - | - - | - - | -10.00 | -17.00 | - - | -64.00 | - - | - - | |
| Sale/Maturity of Investment | - - | - - | - - | - - | - - | - - | -247.00 | 48.00 | -22.00 | 38.00 | 86.00 | - - | 103.00 | |
| Property, Plant, Equipment (P&PE) | -3.00 | -5.00 | -8.00 | -5.00 | -4.00 | -7.00 | -4.00 | -16.00 | -9.00 | -26.00 | -11.00 | - - | -18.00 | |
| Acquisitions (Net) | - - | - - | - - | - - | - - | - - | - - | -5.00 | -19.00 | -28.00 | -6.00 | - - | -14.00 | |
| Other Investing Activities | - - | -16.00 | - - | - - | - - | -13.00 | 6.00 | 11.00 | 11.00 | 9.00 | 8.00 | - - | - - | |
| Financing Activities | ||||||||||||||
| Used Cash (Net) | -6.00 | -14.00 | -7.00 | -7.00 | - - | -6.00 | -199.00 | -12.00 | -13.00 | -21.00 | -59.00 | - - | -38.00 | |
| Debt Repayment | - - | - - | -2.00 | - - | - - | -3.00 | -5.00 | -6.00 | - - | - - | -3.00 | - - | - - | |
| Dividends Paid | -2.00 | -2.00 | -3.00 | -3.00 | - - | - - | - - | - - | - - | -1.00 | -14.00 | - - | - - | |
|
Common Stock
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 1 | |
| Issued | - - | - - | - - | 2.00 | 9.00 | 15.00 | 211.00 | 3.00 | - - | - - | - - | - - | - - | |
| Repurchased | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -1.00 | |
| Other Financing Activities | -3.00 | 16.00 | -1.00 | -6.00 | -8.00 | -5.00 | -5.00 | -7.00 | -13.00 | -20.00 | -41.00 | - - | -35.00 | |
| Cash Balances | ||||||||||||||
| Begin of Period | 10.00 | 11.00 | 11.00 | 11.00 | 18.00 | 23.00 | 31.00 | 27.00 | 74.00 | 32.00 | 30.00 | - - | 52.00 | |
| End of Period | 11.00 | 11.00 | 11.00 | 18.00 | 42.00 | 31.00 | 27.00 | 74.00 | 32.00 | 30.00 | 37.00 | - - | 105.00 | |
| Change | - - | - - | - - | 6.00 | 24.00 | 7.00 | -4.00 | 47.00 | -42.00 | -2.00 | 7.00 | - - | 53.00 | |
| Non-Cash Balances | ||||||||||||||
| Depreciation and Amortization | 5.00 | 4.00 | 5.00 | 5.00 | 6.00 | 8.00 | 9.00 | 11.00 | 14.00 | 19.00 | 40.00 | - - | 53.00 | |
| Stock Based Compensation | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other | 1.00 | 1.00 | 1.00 | 3.00 | - - | - - | -3.00 | -9.00 | -8.00 | -25.00 | -9.00 | - - | -16.00 | |
| Highlighted metrics | ||||||||||||||
| Free Cash Flow (FCF) | 6.00 | 2.00 | 6.00 | 12.00 | 23.00 | 14.00 | 37.00 | 15.00 | 17.00 | - - | 43.00 | - - | 3.00 | |
| Cash Conversion Cycle (CCC) | -48.00 | -33.00 | -33.00 | -10.00 | -8.00 | -4.00 | -2.00 | -3.00 | -1.00 | -2.00 | -11.00 | - - | -9.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||
| Forex Effect on Cash | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |