Pacific Star Development Ltd
SGX:1C5
Cash Flow Statement
Cash Flow Statement
Pacific Star Development Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(6)
|
(6)
|
(5)
|
1
|
1
|
2
|
3
|
0
|
(1)
|
(3)
|
(4)
|
(6)
|
(4)
|
(4)
|
13
|
23
|
30
|
34
|
28
|
31
|
32
|
39
|
18
|
4
|
(7)
|
(22)
|
(28)
|
(31)
|
(36)
|
(57)
|
(57)
|
(58)
|
(58)
|
(32)
|
(32)
|
(42)
|
(45)
|
(50)
|
(59)
|
(56)
|
(59)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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 Non-Cash Items |
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
4
|
1
|
1
|
4
|
1
|
4
|
5
|
6
|
4
|
4
|
5
|
16
|
21
|
24
|
30
|
47
|
47
|
48
|
46
|
27
|
27
|
36
|
41
|
42
|
49
|
47
|
50
|
|
| Cash Taxes Paid |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
2
|
3
|
6
|
6
|
5
|
4
|
3
|
4
|
5
|
3
|
2
|
0
|
0
|
1
|
4
|
1
|
1
|
5
|
1
|
5
|
5
|
1
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
4
|
6
|
9
|
8
|
8
|
7
|
4
|
4
|
4
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
|
| Change in Working Capital |
(1)
|
(2)
|
(3)
|
(9)
|
(10)
|
(11)
|
(8)
|
1
|
5
|
8
|
8
|
7
|
5
|
5
|
(39)
|
(39)
|
(44)
|
(65)
|
(40)
|
(58)
|
(59)
|
(72)
|
(29)
|
(24)
|
(29)
|
(18)
|
(26)
|
(12)
|
(4)
|
3
|
3
|
3
|
7
|
0
|
1
|
(21)
|
(22)
|
(19)
|
(15)
|
6
|
9
|
|
| Cash from Operating Activities |
(3)
N/A
|
(4)
-22%
|
(4)
-16%
|
(7)
-55%
|
(7)
-7%
|
(8)
-7%
|
(3)
+58%
|
2
N/A
|
5
+147%
|
6
+19%
|
5
-14%
|
3
-29%
|
3
-18%
|
3
+6%
|
(21)
N/A
|
(15)
+31%
|
(14)
+7%
|
(27)
-96%
|
(11)
+61%
|
(23)
-115%
|
(22)
+4%
|
(27)
-22%
|
(6)
+76%
|
(16)
-144%
|
(32)
-101%
|
(24)
+24%
|
(33)
-39%
|
(19)
+42%
|
(10)
+49%
|
(7)
+26%
|
(6)
+16%
|
(7)
-12%
|
(5)
+29%
|
(4)
+11%
|
(4)
+15%
|
(26)
-593%
|
(26)
-1%
|
(27)
-3%
|
(25)
+8%
|
(3)
+88%
|
(0)
+89%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(0)
|
(1)
|
(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)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(17)
|
(17)
|
(8)
|
(8)
|
8
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+18%
|
(0)
+45%
|
(0)
-24%
|
(0)
+25%
|
(0)
N/A
|
(0)
-48%
|
(0)
+35%
|
(0)
+27%
|
(0)
+26%
|
0
N/A
|
0
+64%
|
0
+71%
|
0
+121%
|
(1)
N/A
|
(1)
-9%
|
(17)
-1 352%
|
(17)
+1%
|
(8)
+53%
|
(8)
-1%
|
8
N/A
|
(8)
N/A
|
(0)
+100%
|
(0)
+60%
|
(0)
-217%
|
(0)
-68%
|
(0)
-9%
|
(0)
+31%
|
(0)
+54%
|
(0)
-95%
|
(0)
+14%
|
(0)
-946%
|
(0)
-15%
|
(0)
-6%
|
(1)
-22%
|
(0)
+59%
|
(0)
+11%
|
(0)
+32%
|
(0)
+62%
|
(0)
+11%
|
(0)
+54%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
9
|
9
|
9
|
9
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
23
|
14
|
15
|
25
|
4
|
11
|
8
|
14
|
(1)
|
48
|
58
|
60
|
70
|
22
|
21
|
10
|
7
|
8
|
1
|
2
|
2
|
31
|
32
|
34
|
32
|
3
|
6
|
|
| Cash Paid for Dividends |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
(1)
|
(1)
|
0
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
4
|
4
|
8
|
9
|
8
|
8
|
4
|
9
|
1
|
1
|
(26)
|
(36)
|
0
|
(36)
|
(14)
|
(2)
|
(2)
|
(2)
|
2
|
(0)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
0
|
(3)
|
|
| Cash from Financing Activities |
(1)
N/A
|
(1)
-11%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
2
-5%
|
2
-4%
|
2
+5%
|
(0)
N/A
|
0
N/A
|
0
+22%
|
0
-88%
|
(0)
N/A
|
(1)
-50%
|
27
N/A
|
18
-33%
|
32
+81%
|
42
+30%
|
21
-51%
|
28
+35%
|
11
-59%
|
31
+168%
|
(0)
N/A
|
23
N/A
|
33
+45%
|
24
-29%
|
33
+42%
|
12
-65%
|
7
-37%
|
9
+17%
|
5
-39%
|
6
+12%
|
2
-61%
|
2
-33%
|
2
+51%
|
26
+994%
|
26
+2%
|
29
+8%
|
27
-7%
|
3
-90%
|
3
+10%
|
|
| 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)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
(5)
N/A
|
(5)
-14%
|
(5)
+13%
|
(7)
-56%
|
(6)
+22%
|
(6)
-11%
|
(2)
+70%
|
4
N/A
|
5
+26%
|
6
+24%
|
5
-10%
|
4
-29%
|
3
-25%
|
3
+6%
|
4
+43%
|
2
-52%
|
2
-12%
|
(2)
N/A
|
2
N/A
|
(3)
N/A
|
(2)
+11%
|
(4)
-60%
|
(7)
-80%
|
7
N/A
|
1
-82%
|
(1)
N/A
|
0
N/A
|
(7)
N/A
|
(3)
+65%
|
1
N/A
|
(1)
N/A
|
(1)
-54%
|
(3)
-123%
|
(3)
-11%
|
(2)
+42%
|
(0)
+85%
|
0
N/A
|
2
+4 635%
|
2
+14%
|
(1)
N/A
|
2
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(5)
-11%
|
(5)
-8%
|
(7)
-52%
|
(8)
-3%
|
(8)
-7%
|
(4)
+55%
|
2
N/A
|
5
+182%
|
5
+21%
|
5
-12%
|
3
-29%
|
3
-16%
|
3
+4%
|
(22)
N/A
|
(15)
+31%
|
(14)
+9%
|
(27)
-98%
|
(11)
+61%
|
(23)
-114%
|
(22)
+4%
|
(27)
-22%
|
(6)
+76%
|
(16)
-142%
|
(32)
-101%
|
(24)
+24%
|
(33)
-38%
|
(19)
+42%
|
(10)
+49%
|
(7)
+26%
|
(6)
+16%
|
(7)
-12%
|
(5)
+28%
|
(4)
+11%
|
(4)
+15%
|
(26)
-592%
|
(26)
-1%
|
(27)
-3%
|
(25)
+8%
|
(3)
+88%
|
(0)
+88%
|
|