GSS Energy Ltd
SGX:41F
Cash Flow Statement
Cash Flow Statement
GSS Energy Ltd
| 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 |
(28)
|
(26)
|
(26)
|
16
|
14
|
15
|
15
|
6
|
7
|
6
|
6
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
4
|
7
|
7
|
6
|
5
|
(15)
|
(19)
|
(6)
|
(7)
|
(16)
|
(16)
|
|
| Depreciation & Amortization |
0
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
7
|
7
|
7
|
7
|
7
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
64
|
33
|
33
|
(9)
|
(40)
|
(10)
|
(10)
|
0
|
(2)
|
(3)
|
(3)
|
0
|
2
|
5
|
5
|
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(0)
|
14
|
14
|
4
|
4
|
9
|
11
|
|
| Cash Taxes Paid |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
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
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
(1)
|
(9)
|
(6)
|
(7)
|
(7)
|
(3)
|
(7)
|
(9)
|
(8)
|
(1)
|
2
|
0
|
(4)
|
(6)
|
(6)
|
(3)
|
(1)
|
(3)
|
0
|
(13)
|
(19)
|
(8)
|
(9)
|
13
|
2
|
(5)
|
20
|
10
|
13
|
|
| Cash from Operating Activities |
35
N/A
|
0
-99%
|
3
+540%
|
2
-26%
|
(31)
N/A
|
3
N/A
|
(0)
N/A
|
(2)
-9 400%
|
(1)
+22%
|
3
N/A
|
7
+126%
|
7
-1%
|
3
-49%
|
3
-3%
|
2
-31%
|
4
+54%
|
5
+48%
|
4
-30%
|
9
+148%
|
(1)
N/A
|
(7)
-428%
|
1
N/A
|
1
-48%
|
18
+2 189%
|
4
-80%
|
(3)
N/A
|
21
N/A
|
9
-56%
|
15
+56%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(8)
|
(6)
|
(9)
|
(9)
|
(5)
|
(6)
|
(5)
|
(9)
|
(14)
|
(16)
|
(16)
|
(11)
|
(9)
|
(7)
|
(7)
|
(6)
|
(4)
|
(8)
|
(6)
|
(2)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
(2)
|
|
| Other Items |
17
|
(15)
|
(2)
|
(16)
|
(18)
|
0
|
3
|
1
|
3
|
(1)
|
0
|
5
|
2
|
4
|
4
|
0
|
1
|
2
|
(1)
|
0
|
(0)
|
1
|
(1)
|
(3)
|
(2)
|
0
|
0
|
(0)
|
1
|
|
| Cash from Investing Activities |
16
N/A
|
(23)
N/A
|
(9)
+62%
|
(25)
-188%
|
(27)
-10%
|
(5)
+81%
|
(3)
+37%
|
(4)
-31%
|
(5)
-20%
|
(15)
-195%
|
(16)
-2%
|
(11)
+29%
|
(9)
+17%
|
(4)
+55%
|
(3)
+26%
|
(6)
-115%
|
(5)
+24%
|
(3)
+42%
|
(8)
-191%
|
(5)
+35%
|
(2)
+60%
|
(0)
+90%
|
(2)
-572%
|
(7)
-346%
|
(6)
+20%
|
(4)
+33%
|
(5)
-22%
|
(3)
+37%
|
(1)
+70%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(26)
|
24
|
6
|
32
|
32
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
4
|
4
|
6
|
2
|
2
|
0
|
(0)
|
(0)
|
1
|
3
|
3
|
4
|
4
|
2
|
2
|
1
|
(0)
|
(1)
|
1
|
6
|
8
|
3
|
3
|
(10)
|
2
|
8
|
(15)
|
(11)
|
(16)
|
|
| Other |
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
1
|
2
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
(22)
N/A
|
28
N/A
|
12
-58%
|
34
+193%
|
34
-1%
|
7
-80%
|
(1)
N/A
|
(1)
+41%
|
(0)
+90%
|
2
N/A
|
2
-5%
|
3
+57%
|
3
+17%
|
2
-30%
|
2
-18%
|
1
-61%
|
(0)
N/A
|
0
N/A
|
2
+420%
|
7
+177%
|
8
+21%
|
7
-7%
|
7
+1%
|
(11)
N/A
|
0
N/A
|
6
+1 484%
|
(18)
N/A
|
(13)
+29%
|
(18)
-40%
|
|
| 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)
|
|
| Net Change in Cash |
29
N/A
|
6
-80%
|
6
+3%
|
11
+89%
|
(24)
N/A
|
5
N/A
|
(4)
N/A
|
(7)
-57%
|
(7)
+1%
|
(10)
-57%
|
(7)
+36%
|
(1)
+83%
|
(2)
-95%
|
1
N/A
|
1
-27%
|
(2)
N/A
|
0
N/A
|
1
+4 460%
|
3
+193%
|
(0)
N/A
|
(2)
-771%
|
9
N/A
|
7
-24%
|
(1)
N/A
|
(2)
-210%
|
(1)
+66%
|
(1)
-77%
|
(6)
-435%
|
(4)
+28%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow |
34
N/A
|
(8)
N/A
|
(4)
+53%
|
(7)
-86%
|
(40)
-492%
|
(2)
+94%
|
(6)
-151%
|
(7)
-19%
|
(10)
-40%
|
(11)
-13%
|
(9)
+21%
|
(9)
-4%
|
(8)
+18%
|
(5)
+32%
|
(5)
+1%
|
(3)
+42%
|
(1)
+73%
|
(1)
+12%
|
2
N/A
|
(7)
N/A
|
(9)
-29%
|
1
N/A
|
(0)
N/A
|
14
N/A
|
(0)
N/A
|
(6)
-3 553%
|
17
N/A
|
7
-60%
|
13
+88%
|
|