Ocean Sky International Ltd
SGX:1B6
Cash Flow Statement
Cash Flow Statement
Ocean Sky International Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(7)
|
(14)
|
(1)
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(0)
|
4
|
3
|
3
|
2
|
(2)
|
(2)
|
(1)
|
(1)
|
2
|
1
|
1
|
1
|
6
|
7
|
6
|
6
|
(9)
|
(10)
|
(10)
|
(11)
|
(8)
|
(8)
|
(4)
|
(2)
|
1
|
0
|
(1)
|
(0)
|
(2)
|
(2)
|
0
|
|
| Depreciation & Amortization |
6
|
6
|
6
|
4
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
27
|
34
|
16
|
13
|
4
|
(5)
|
(6)
|
(6)
|
(2)
|
(1)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(13)
|
(13)
|
(13)
|
(13)
|
8
|
9
|
9
|
9
|
7
|
7
|
5
|
5
|
0
|
(0)
|
0
|
0
|
2
|
3
|
0
|
|
| Cash Taxes Paid |
2
|
3
|
2
|
2
|
2
|
3
|
2
|
5
|
5
|
2
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
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
|
|
| Change in Working Capital |
(2)
|
(19)
|
14
|
3
|
22
|
48
|
1
|
12
|
5
|
0
|
(4)
|
(7)
|
(5)
|
(5)
|
(1)
|
4
|
3
|
3
|
0
|
(2)
|
(2)
|
(8)
|
(4)
|
(5)
|
(0)
|
3
|
(1)
|
2
|
(3)
|
(1)
|
0
|
2
|
6
|
(2)
|
(5)
|
(0)
|
(4)
|
(5)
|
(2)
|
1
|
(1)
|
|
| Cash from Operating Activities |
24
N/A
|
8
-69%
|
34
+353%
|
21
-38%
|
30
+39%
|
46
+55%
|
(3)
N/A
|
5
N/A
|
2
-52%
|
(1)
N/A
|
(5)
-455%
|
(8)
-57%
|
(6)
+29%
|
(6)
0%
|
(6)
+3%
|
(1)
+75%
|
(2)
-11%
|
(2)
-14%
|
(1)
+27%
|
(2)
-81%
|
(2)
+21%
|
(7)
-272%
|
(8)
-21%
|
(9)
-15%
|
(6)
+39%
|
(2)
+61%
|
(1)
+36%
|
1
N/A
|
(3)
N/A
|
(2)
+32%
|
(0)
+80%
|
1
N/A
|
8
+675%
|
2
-79%
|
(2)
N/A
|
1
N/A
|
(3)
N/A
|
(4)
-32%
|
(1)
+76%
|
2
N/A
|
1
-75%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
1
|
1
|
(2)
|
7
|
37
|
59
|
62
|
52
|
22
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(9)
|
15
|
12
|
9
|
13
|
(9)
|
(6)
|
(3)
|
(2)
|
(3)
|
(23)
|
(15)
|
4
|
(1)
|
(0)
|
(1)
|
10
|
12
|
3
|
2
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
+10%
|
(4)
-15%
|
5
N/A
|
35
+627%
|
58
+64%
|
61
+6%
|
52
-15%
|
22
-57%
|
0
-98%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(5)
N/A
|
(5)
-1%
|
(6)
-1%
|
(9)
-69%
|
15
N/A
|
12
-20%
|
9
-21%
|
13
+40%
|
(9)
N/A
|
(6)
+31%
|
(3)
+54%
|
(3)
-14%
|
(5)
-46%
|
(25)
-433%
|
(15)
+38%
|
3
N/A
|
(2)
N/A
|
(1)
+75%
|
(2)
-201%
|
10
N/A
|
12
+21%
|
3
-77%
|
2
-28%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
3
|
3
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(11)
|
8
|
(18)
|
(12)
|
(18)
|
(32)
|
(4)
|
(7)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
2
|
2
|
2
|
2
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
13
|
11
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
| Cash Paid for Dividends |
(3)
|
(3)
|
(4)
|
0
|
(14)
|
(72)
|
(68)
|
0
|
(71)
|
(13)
|
(14)
|
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
|
|
| Other |
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)
|
|
| Cash from Financing Activities |
(11)
N/A
|
8
N/A
|
(19)
N/A
|
(16)
+15%
|
(32)
-101%
|
(104)
-221%
|
(72)
+30%
|
(75)
-4%
|
(75)
+0%
|
(17)
+77%
|
(14)
+21%
|
(14)
N/A
|
(0)
+99%
|
(0)
-57%
|
(0)
+62%
|
(0)
+3%
|
(0)
-25%
|
(0)
+20%
|
(0)
-447%
|
(0)
-101%
|
(1)
-41%
|
2
N/A
|
2
-2%
|
2
-2%
|
2
-2%
|
6
+179%
|
6
+1%
|
6
+10%
|
6
+5%
|
(0)
N/A
|
(0)
-44%
|
12
N/A
|
10
-13%
|
(3)
N/A
|
(2)
+37%
|
(3)
-18%
|
(3)
-7%
|
(3)
-4%
|
(3)
-4%
|
(4)
-23%
|
(4)
0%
|
|
| 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
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
1
|
(1)
|
(1)
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
9
N/A
|
12
+31%
|
12
-6%
|
10
-11%
|
33
+219%
|
0
-99%
|
(14)
N/A
|
(18)
-28%
|
(50)
-184%
|
(18)
+64%
|
(19)
-5%
|
(22)
-16%
|
(6)
+73%
|
(6)
-2%
|
(6)
+5%
|
(1)
+74%
|
(2)
-17%
|
(2)
-6%
|
(7)
-272%
|
(9)
-28%
|
(9)
+1%
|
(15)
-68%
|
8
N/A
|
3
-56%
|
5
+65%
|
16
+199%
|
(4)
N/A
|
2
N/A
|
1
-72%
|
(5)
N/A
|
(6)
-8%
|
(11)
-94%
|
2
N/A
|
0
-95%
|
(6)
N/A
|
(1)
+80%
|
(7)
-460%
|
3
N/A
|
8
+139%
|
1
-86%
|
(1)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
19
N/A
|
3
-85%
|
33
+1 034%
|
20
-40%
|
28
+44%
|
45
+60%
|
(3)
N/A
|
5
N/A
|
3
-49%
|
(1)
N/A
|
(5)
-883%
|
(8)
-57%
|
(6)
+29%
|
(6)
0%
|
(6)
+2%
|
(1)
+76%
|
(2)
-11%
|
(2)
-14%
|
(2)
-3%
|
(3)
-64%
|
(3)
+12%
|
(7)
-191%
|
(8)
-13%
|
(9)
-14%
|
(6)
+40%
|
(2)
+59%
|
(2)
+34%
|
1
N/A
|
(3)
N/A
|
(3)
+15%
|
(2)
+40%
|
(0)
+91%
|
8
N/A
|
1
-92%
|
(3)
N/A
|
1
N/A
|
(3)
N/A
|
(4)
-22%
|
(1)
+75%
|
2
N/A
|
0
-87%
|
|