Sin Heng Heavy Machinery Ltd
F:SNVA
Cash Flow Statement
Cash Flow Statement
Sin Heng Heavy Machinery Ltd
| 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 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
32
|
18
|
17
|
15
|
11
|
8
|
7
|
10
|
10
|
9
|
9
|
10
|
12
|
14
|
17
|
17
|
18
|
15
|
17
|
17
|
14
|
20
|
17
|
15
|
14
|
6
|
1
|
(4)
|
(2)
|
(0)
|
2
|
3
|
0
|
3
|
0
|
1
|
(3)
|
(6)
|
(7)
|
(8)
|
(5)
|
(2)
|
(0)
|
1
|
3
|
5
|
5
|
4
|
7
|
10
|
10
|
7
|
6
|
|
| Depreciation & Amortization |
9
|
9
|
9
|
10
|
9
|
8
|
8
|
7
|
7
|
8
|
8
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
20
|
13
|
13
|
13
|
15
|
15
|
14
|
14
|
11
|
9
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
(0)
|
0
|
0
|
1
|
0
|
0
|
2
|
1
|
2
|
2
|
4
|
1
|
1
|
4
|
0
|
(0)
|
(0)
|
(3)
|
(1)
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
4
|
5
|
4
|
3
|
2
|
1
|
(1)
|
1
|
(13)
|
(14)
|
(22)
|
(31)
|
(19)
|
(12)
|
(4)
|
(10)
|
|
| Cash Taxes Paid |
4
|
3
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(34)
|
(15)
|
(19)
|
(16)
|
(13)
|
(16)
|
(21)
|
(23)
|
(9)
|
(12)
|
(6)
|
10
|
0
|
6
|
22
|
8
|
27
|
26
|
3
|
(3)
|
(11)
|
(8)
|
(6)
|
5
|
8
|
14
|
27
|
1
|
4
|
(8)
|
(2)
|
16
|
20
|
32
|
19
|
12
|
5
|
17
|
17
|
16
|
17
|
9
|
22
|
10
|
15
|
27
|
11
|
2
|
11
|
14
|
9
|
2
|
1
|
|
| Cash from Operating Activities |
6
N/A
|
11
+67%
|
7
-38%
|
9
+29%
|
8
-7%
|
1
-88%
|
(5)
N/A
|
(6)
-18%
|
8
N/A
|
5
-45%
|
12
+158%
|
30
+152%
|
22
-26%
|
32
+48%
|
50
+55%
|
38
-24%
|
57
+50%
|
55
-3%
|
32
-42%
|
25
-22%
|
18
-28%
|
23
+28%
|
22
-5%
|
32
+48%
|
31
-4%
|
30
-2%
|
43
+41%
|
13
-71%
|
18
+46%
|
7
-60%
|
14
+91%
|
34
+140%
|
36
+5%
|
57
+59%
|
34
-40%
|
28
-18%
|
19
-32%
|
31
+60%
|
29
-6%
|
25
-13%
|
28
+14%
|
20
-31%
|
32
+61%
|
19
-41%
|
27
+45%
|
27
0%
|
9
-67%
|
(8)
N/A
|
(7)
+19%
|
11
N/A
|
12
+16%
|
12
-4%
|
3
-73%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11)
|
(9)
|
(7)
|
(10)
|
(7)
|
(11)
|
(9)
|
(10)
|
(18)
|
(18)
|
(21)
|
(35)
|
(27)
|
(29)
|
(36)
|
(20)
|
(22)
|
(18)
|
(16)
|
(13)
|
(10)
|
(14)
|
(13)
|
(21)
|
(25)
|
(22)
|
(19)
|
(13)
|
(12)
|
(13)
|
(15)
|
(10)
|
(11)
|
(18)
|
(4)
|
(10)
|
(3)
|
(4)
|
(3)
|
(4)
|
(5)
|
(2)
|
(2)
|
(5)
|
(10)
|
(0)
|
(1)
|
(0)
|
5
|
(6)
|
(4)
|
(2)
|
(1)
|
|
| Other Items |
3
|
10
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
6
|
6
|
7
|
7
|
4
|
3
|
2
|
3
|
2
|
2
|
2
|
1
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
(1)
|
(1)
|
1
|
3
|
8
|
(8)
|
(17)
|
(13)
|
|
| Cash from Investing Activities |
(8)
N/A
|
2
N/A
|
(6)
N/A
|
(9)
-43%
|
(8)
+7%
|
(12)
-45%
|
(11)
+13%
|
(11)
-7%
|
(17)
-51%
|
(16)
+10%
|
(19)
-20%
|
(32)
-73%
|
(24)
+26%
|
(26)
-9%
|
(33)
-25%
|
(17)
+49%
|
(20)
-22%
|
(16)
+22%
|
(13)
+19%
|
(10)
+24%
|
(7)
+25%
|
(8)
-7%
|
(6)
+17%
|
(14)
-115%
|
(19)
-35%
|
(18)
+5%
|
(16)
+8%
|
(11)
+33%
|
(9)
+18%
|
(11)
-19%
|
(13)
-23%
|
(8)
+42%
|
(10)
-36%
|
(15)
-49%
|
(2)
+84%
|
(9)
-247%
|
(2)
+80%
|
(4)
-115%
|
(3)
+24%
|
(3)
-18%
|
(4)
-26%
|
(0)
+95%
|
(0)
+25%
|
(4)
-2 552%
|
(10)
-126%
|
(2)
+84%
|
(3)
-73%
|
0
N/A
|
8
+1 495%
|
3
-65%
|
(12)
N/A
|
(19)
-54%
|
(15)
+24%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
18
|
18
|
18
|
18
|
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)
|
(2)
|
(0)
|
0
|
|
| Net Issuance of Debt |
(4)
|
5
|
8
|
8
|
9
|
7
|
0
|
4
|
(2)
|
(2)
|
5
|
(2)
|
(0)
|
(8)
|
(16)
|
(14)
|
(23)
|
(24)
|
(23)
|
(20)
|
(12)
|
(10)
|
(8)
|
(3)
|
1
|
8
|
8
|
8
|
5
|
(1)
|
7
|
(6)
|
(8)
|
(13)
|
(20)
|
(13)
|
(16)
|
(27)
|
(28)
|
(25)
|
(21)
|
(9)
|
(9)
|
(6)
|
(6)
|
(4)
|
(1)
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Cash Paid for Dividends |
0
|
(8)
|
(20)
|
(17)
|
0
|
(17)
|
(5)
|
(5)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(5)
|
(5)
|
(4)
|
0
|
(4)
|
(4)
|
(5)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(6)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
|
| Other |
19
|
5
|
29
|
25
|
20
|
21
|
19
|
14
|
9
|
16
|
1
|
6
|
6
|
8
|
7
|
9
|
(7)
|
1
|
11
|
21
|
16
|
(5)
|
(8)
|
(18)
|
(7)
|
(15)
|
(33)
|
(18)
|
(31)
|
(10)
|
(4)
|
(27)
|
(14)
|
(32)
|
(10)
|
(2)
|
1
|
(6)
|
(7)
|
(6)
|
(9)
|
(6)
|
(7)
|
(0)
|
(1)
|
(0)
|
(1)
|
3
|
6
|
2
|
(1)
|
(0)
|
3
|
|
| Cash from Financing Activities |
9
N/A
|
3
-72%
|
17
+567%
|
15
-9%
|
12
-24%
|
11
-2%
|
14
+28%
|
13
-11%
|
3
-79%
|
9
+225%
|
1
-85%
|
(1)
N/A
|
1
N/A
|
(5)
N/A
|
(13)
-181%
|
(9)
+28%
|
(16)
-73%
|
(9)
+45%
|
2
N/A
|
14
+547%
|
(0)
N/A
|
(21)
-4 482%
|
(21)
-2%
|
(28)
-31%
|
(12)
+55%
|
(12)
-1%
|
(31)
-150%
|
(13)
+58%
|
(29)
-124%
|
(11)
+63%
|
3
N/A
|
(33)
N/A
|
(24)
+29%
|
(47)
-98%
|
(32)
+31%
|
(16)
+49%
|
(15)
+8%
|
(33)
-116%
|
(35)
-6%
|
(31)
+11%
|
(30)
+1%
|
(16)
+49%
|
(17)
-7%
|
(7)
+59%
|
(13)
-89%
|
(10)
+24%
|
(7)
+25%
|
(2)
+71%
|
1
N/A
|
(7)
N/A
|
(12)
-75%
|
(9)
+21%
|
(5)
+43%
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
8
N/A
|
15
+93%
|
17
+16%
|
15
-14%
|
11
-25%
|
(0)
N/A
|
(1)
-2 800%
|
(4)
-277%
|
(6)
-45%
|
(2)
+66%
|
(6)
-166%
|
(4)
+33%
|
(1)
+71%
|
1
N/A
|
4
+204%
|
12
+176%
|
21
+73%
|
31
+49%
|
21
-31%
|
29
+38%
|
10
-66%
|
(6)
N/A
|
(6)
-5%
|
(11)
-70%
|
(2)
+81%
|
(2)
+18%
|
(6)
-272%
|
(12)
-100%
|
(20)
-65%
|
(14)
+30%
|
3
N/A
|
(7)
N/A
|
1
N/A
|
(6)
N/A
|
(1)
+89%
|
3
N/A
|
2
-36%
|
(6)
N/A
|
(9)
-47%
|
(9)
-3%
|
(6)
+36%
|
4
N/A
|
15
+282%
|
8
-49%
|
4
-43%
|
15
+261%
|
(1)
N/A
|
(10)
-744%
|
2
N/A
|
7
+283%
|
(12)
N/A
|
(16)
-37%
|
(16)
-1%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
2
N/A
|
(0)
N/A
|
(1)
-136%
|
1
N/A
|
(10)
N/A
|
(14)
-43%
|
(16)
-12%
|
(10)
+40%
|
(13)
-34%
|
(9)
+31%
|
(5)
+44%
|
(6)
-11%
|
3
N/A
|
14
+345%
|
18
+30%
|
35
+89%
|
38
+9%
|
16
-57%
|
12
-25%
|
8
-37%
|
9
+18%
|
9
+2%
|
11
+24%
|
5
-53%
|
8
+56%
|
24
+186%
|
(0)
N/A
|
6
N/A
|
(5)
N/A
|
(1)
+84%
|
24
N/A
|
25
+1%
|
38
+56%
|
30
-20%
|
18
-39%
|
16
-11%
|
26
+61%
|
25
-4%
|
21
-17%
|
24
+12%
|
17
-26%
|
29
+68%
|
14
-53%
|
17
+22%
|
27
+58%
|
8
-72%
|
(8)
N/A
|
(2)
+80%
|
5
N/A
|
9
+65%
|
10
+20%
|
2
-82%
|
|