GS Holdings Ltd
SGX:43A
Cash Flow Statement
Cash Flow Statement
GS Holdings Ltd
| 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 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||
| Net Income |
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(0)
|
9
|
25
|
19
|
3
|
2
|
(10)
|
(13)
|
(13)
|
(6)
|
(7)
|
(6)
|
(15)
|
(24)
|
(24)
|
(24)
|
(15)
|
(2)
|
(3)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
1
|
1
|
(1)
|
(0)
|
1
|
1
|
(1)
|
(1)
|
2
|
2
|
2
|
3
|
8
|
8
|
8
|
5
|
5
|
6
|
15
|
23
|
23
|
23
|
14
|
1
|
2
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(4)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
2
|
(8)
|
(24)
|
(18)
|
(4)
|
(3)
|
1
|
4
|
4
|
1
|
1
|
0
|
0
|
(3)
|
(4)
|
(4)
|
(3)
|
(1)
|
0
|
|
| Cash from Operating Activities |
(4)
N/A
|
(1)
+74%
|
(2)
-127%
|
(4)
-58%
|
(2)
+54%
|
(0)
+91%
|
1
N/A
|
1
+86%
|
5
+350%
|
4
-21%
|
3
-39%
|
3
+21%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
-16%
|
0
-48%
|
1
+90%
|
(3)
N/A
|
(3)
+6%
|
(3)
+2%
|
(3)
+4%
|
(0)
+91%
|
0
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(10)
|
(4)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
|
| Other Items |
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
|
| Cash from Investing Activities |
(8)
N/A
|
(10)
-28%
|
(4)
+55%
|
(2)
+57%
|
(0)
+82%
|
(0)
+71%
|
(0)
+8%
|
(1)
-908%
|
(1)
-16%
|
(1)
-35%
|
(0)
+99%
|
1
N/A
|
0
-62%
|
1
+113%
|
1
+1%
|
1
-45%
|
1
-6%
|
(0)
N/A
|
(0)
-10%
|
(1)
-106%
|
(1)
-7%
|
(0)
+42%
|
(1)
-29%
|
(2)
-333%
|
(4)
-87%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
8
|
8
|
0
|
0
|
0
|
0
|
4
|
3
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
9
|
9
|
|
| Net Issuance of Debt |
9
|
8
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
(1)
|
(0)
|
2
|
3
|
2
|
2
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
8
N/A
|
14
+73%
|
7
-52%
|
2
-73%
|
2
-6%
|
(1)
N/A
|
0
N/A
|
3
+12 512%
|
0
-100%
|
(3)
N/A
|
(3)
+24%
|
(2)
+21%
|
0
N/A
|
(1)
N/A
|
(2)
-25%
|
(2)
-12%
|
(2)
-11%
|
(0)
+89%
|
(0)
-75%
|
(1)
-44%
|
(0)
+29%
|
(1)
-126%
|
0
N/A
|
8
+8 139%
|
5
-32%
|
|
| 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)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(3)
N/A
|
3
N/A
|
0
-99%
|
(4)
N/A
|
(0)
+92%
|
(1)
-143%
|
1
N/A
|
4
+515%
|
4
+21%
|
(1)
N/A
|
(0)
+97%
|
2
N/A
|
0
-81%
|
(0)
N/A
|
(0)
-49%
|
(1)
-110%
|
(1)
-35%
|
(1)
+46%
|
(1)
-21%
|
(4)
-396%
|
(4)
+7%
|
(4)
-1%
|
(3)
+24%
|
5
N/A
|
1
-74%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow |
(11)
N/A
|
(11)
+3%
|
(7)
+39%
|
(6)
+18%
|
(2)
+64%
|
(0)
+88%
|
1
N/A
|
1
+35%
|
5
+534%
|
4
-16%
|
2
-40%
|
3
+21%
|
(1)
N/A
|
(0)
+79%
|
(0)
-39%
|
1
N/A
|
0
-23%
|
(0)
N/A
|
0
N/A
|
(4)
N/A
|
(4)
+4%
|
(3)
+10%
|
(3)
0%
|
(0)
+86%
|
0
N/A
|
|