Taka Jewellery Holdings Ltd
SGX:42L
Cash Flow Statement
Cash Flow Statement
Taka Jewellery Holdings Ltd
| 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 | Mar-2020 | 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 |
(1)
|
(1)
|
(4)
|
6
|
4
|
4
|
4
|
2
|
3
|
2
|
2
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
2
|
(1)
|
0
|
3
|
3
|
7
|
12
|
11
|
10
|
12
|
13
|
15
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
5
|
6
|
7
|
6
|
6
|
5
|
5
|
6
|
5
|
5
|
5
|
6
|
|
| Other Non-Cash Items |
(0)
|
2
|
1
|
2
|
2
|
(1)
|
(1)
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
8
|
7
|
0
|
0
|
1
|
(0)
|
2
|
4
|
3
|
5
|
5
|
|
| Cash Taxes Paid |
(0)
|
0
|
0
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
|
| Change in Working Capital |
0
|
2
|
2
|
(6)
|
(6)
|
(4)
|
(3)
|
(5)
|
(0)
|
(1)
|
2
|
(3)
|
(7)
|
(10)
|
(12)
|
(21)
|
(20)
|
(22)
|
(9)
|
(11)
|
3
|
9
|
1
|
(11)
|
(26)
|
(24)
|
(21)
|
(17)
|
(23)
|
(37)
|
|
| Cash from Operating Activities |
(1)
N/A
|
3
N/A
|
(0)
N/A
|
3
N/A
|
1
-48%
|
0
N/A
|
1
N/A
|
0
-92%
|
6
+6 733%
|
5
-18%
|
7
+52%
|
3
-65%
|
(3)
N/A
|
(5)
-86%
|
(5)
-16%
|
(14)
-161%
|
(12)
+15%
|
(13)
-5%
|
3
N/A
|
2
-6%
|
17
+605%
|
18
+6%
|
10
-43%
|
2
-77%
|
(8)
N/A
|
(5)
+42%
|
(1)
+78%
|
3
N/A
|
0
-94%
|
(11)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(7)
|
(7)
|
(7)
|
(7)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(1)
|
(1)
|
(6)
|
(6)
|
|
| Other Items |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
2
|
4
|
|
| Cash from Investing Activities |
1
N/A
|
1
-13%
|
0
-12%
|
(1)
N/A
|
(1)
-48%
|
(1)
-1%
|
(1)
+23%
|
(1)
-18%
|
(1)
+43%
|
(0)
+25%
|
(0)
-5%
|
(0)
+69%
|
(1)
-347%
|
(7)
-1 082%
|
(7)
-5%
|
(7)
-1%
|
(7)
+1%
|
(1)
+80%
|
(1)
+1%
|
(2)
-8%
|
(1)
+59%
|
(0)
+86%
|
(0)
+33%
|
(0)
-522%
|
(1)
-295%
|
(2)
-5%
|
(1)
+65%
|
(1)
-65%
|
(4)
-353%
|
(2)
+46%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
14
|
13
|
13
|
13
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(1)
|
(3)
|
(7)
|
(6)
|
(3)
|
1
|
(0)
|
(1)
|
(4)
|
(1)
|
4
|
12
|
14
|
23
|
22
|
19
|
4
|
3
|
(15)
|
(16)
|
(12)
|
(6)
|
10
|
6
|
5
|
3
|
7
|
20
|
|
| Cash Paid for Dividends |
(3)
|
(5)
|
(5)
|
(5)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(4)
|
|
| Cash from Financing Activities |
(3)
N/A
|
8
N/A
|
7
-22%
|
4
-32%
|
4
-5%
|
(8)
N/A
|
(6)
+18%
|
(2)
+75%
|
(3)
-97%
|
(3)
-14%
|
(4)
-28%
|
(2)
+66%
|
3
N/A
|
11
+251%
|
13
+18%
|
21
+58%
|
19
-8%
|
15
-22%
|
0
-97%
|
0
-24%
|
(15)
N/A
|
(16)
-8%
|
(12)
+27%
|
(6)
+49%
|
10
N/A
|
6
-38%
|
4
-38%
|
(0)
N/A
|
3
N/A
|
15
+469%
|
|
| 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)
|
|
| Net Change in Cash |
(3)
N/A
|
12
N/A
|
7
-41%
|
6
-5%
|
5
-29%
|
(9)
N/A
|
(6)
+32%
|
(2)
+60%
|
2
N/A
|
1
-67%
|
2
+203%
|
1
-67%
|
(0)
N/A
|
(1)
-393%
|
0
N/A
|
(1)
N/A
|
(0)
+54%
|
1
N/A
|
2
+176%
|
1
-25%
|
1
-6%
|
2
+50%
|
(2)
N/A
|
(4)
-155%
|
(0)
+99%
|
(0)
-489%
|
2
N/A
|
1
-31%
|
(1)
N/A
|
2
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
3
N/A
|
(0)
N/A
|
2
N/A
|
0
-83%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
5
N/A
|
4
-18%
|
7
+57%
|
2
-65%
|
(3)
N/A
|
(11)
-314%
|
(12)
-7%
|
(21)
-74%
|
(19)
+9%
|
(14)
+27%
|
1
N/A
|
1
-22%
|
16
+1 675%
|
18
+10%
|
10
-44%
|
2
-82%
|
(11)
N/A
|
(8)
+31%
|
(2)
+71%
|
2
N/A
|
(6)
N/A
|
(18)
-196%
|
|