Alset International Ltd
SGX:40V
Cash Flow Statement
Cash Flow Statement
Alset International Ltd
| Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-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 |
(4)
|
(7)
|
(2)
|
(0)
|
(1)
|
(24)
|
(8)
|
(7)
|
(4)
|
(8)
|
(7)
|
(9)
|
(7)
|
(6)
|
(8)
|
(5)
|
(13)
|
(10)
|
56
|
14
|
(48)
|
(22)
|
(49)
|
(23)
|
(3)
|
(19)
|
(18)
|
(24)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Stock-Based Compensation |
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 Non-Cash Items |
0
|
0
|
2
|
2
|
(7)
|
1
|
(9)
|
1
|
(5)
|
(0)
|
1
|
1
|
1
|
(0)
|
5
|
3
|
9
|
7
|
(59)
|
(20)
|
45
|
20
|
40
|
23
|
8
|
11
|
10
|
17
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
2
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
4
|
(3)
|
(9)
|
(10)
|
5
|
10
|
(20)
|
(26)
|
(28)
|
(22)
|
(19)
|
(18)
|
(3)
|
3
|
15
|
25
|
13
|
3
|
4
|
1
|
1
|
(9)
|
(20)
|
8
|
15
|
(3)
|
22
|
23
|
|
| Cash from Operating Activities |
2
N/A
|
(9)
N/A
|
(8)
+6%
|
(8)
+6%
|
(3)
+65%
|
(13)
-368%
|
(37)
-193%
|
(33)
+12%
|
(37)
-14%
|
(30)
+18%
|
(25)
+18%
|
(25)
-2%
|
(10)
+61%
|
(3)
+68%
|
12
N/A
|
22
+90%
|
9
-58%
|
(1)
N/A
|
2
N/A
|
(4)
N/A
|
(2)
+46%
|
(10)
-327%
|
(25)
-165%
|
12
N/A
|
20
+64%
|
(11)
N/A
|
15
N/A
|
17
+13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
1
|
1
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
(9)
|
(66)
|
(63)
|
(12)
|
(14)
|
(7)
|
(1)
|
(19)
|
(20)
|
|
| Cash from Investing Activities |
(2)
N/A
|
(1)
+66%
|
(1)
N/A
|
(1)
-7%
|
1
N/A
|
1
-15%
|
(1)
N/A
|
(1)
+20%
|
(1)
-23%
|
(1)
-60%
|
0
N/A
|
1
+45%
|
(1)
N/A
|
(0)
+56%
|
(0)
+68%
|
0
N/A
|
0
+155%
|
1
+121%
|
1
+18%
|
(9)
N/A
|
(67)
-658%
|
(64)
+4%
|
(13)
+80%
|
(14)
-11%
|
(7)
+50%
|
(1)
+81%
|
(19)
-1 263%
|
(20)
-6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
7
|
7
|
11
|
52
|
42
|
1
|
7
|
13
|
6
|
6
|
6
|
0
|
0
|
2
|
3
|
25
|
78
|
81
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
7
|
4
|
(6)
|
(5)
|
9
|
10
|
2
|
22
|
14
|
9
|
0
|
(8)
|
2
|
(12)
|
(8)
|
(2)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
|
| Other |
(1)
|
(0)
|
(0)
|
0
|
1
|
(1)
|
(0)
|
0
|
0
|
2
|
(1)
|
(3)
|
10
|
13
|
0
|
(6)
|
(8)
|
(3)
|
(9)
|
(10)
|
16
|
22
|
5
|
(1)
|
2
|
2
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
(1)
N/A
|
7
N/A
|
4
-47%
|
1
-64%
|
4
+161%
|
20
+462%
|
61
+209%
|
45
-27%
|
24
-47%
|
23
0%
|
21
-9%
|
24
+15%
|
9
-64%
|
1
-93%
|
(11)
N/A
|
(14)
-22%
|
(8)
+46%
|
(1)
+85%
|
16
N/A
|
66
+324%
|
96
+44%
|
48
-50%
|
4
-92%
|
(2)
N/A
|
1
N/A
|
1
-1%
|
1
-51%
|
1
+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
|
0
|
(0)
|
0
|
0
|
0
|
|
| Net Change in Cash |
(1)
N/A
|
(2)
-240%
|
(5)
-124%
|
(7)
-40%
|
2
N/A
|
8
+385%
|
23
+199%
|
11
-51%
|
(14)
N/A
|
(8)
+45%
|
(3)
+58%
|
(1)
+80%
|
(2)
-239%
|
(3)
-48%
|
0
N/A
|
8
+2 334%
|
2
-78%
|
(1)
N/A
|
18
N/A
|
53
+187%
|
27
-50%
|
(26)
N/A
|
(34)
-32%
|
(4)
+89%
|
14
N/A
|
(11)
N/A
|
(3)
+77%
|
(2)
+40%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
(9)
N/A
|
(9)
+6%
|
(8)
+5%
|
(3)
+63%
|
(13)
-321%
|
(37)
-188%
|
(33)
+12%
|
(37)
-14%
|
(30)
+18%
|
(25)
+18%
|
(25)
-2%
|
(10)
+61%
|
(3)
+68%
|
12
N/A
|
22
+90%
|
9
-58%
|
(1)
N/A
|
2
N/A
|
(4)
N/A
|
(3)
+30%
|
(10)
-251%
|
(26)
-149%
|
12
N/A
|
20
+68%
|
(12)
N/A
|
15
N/A
|
17
+12%
|
|