Tai Sin Electric Ltd
SGX:500
Cash Flow Statement
Cash Flow Statement
Tai Sin Electric Ltd
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | 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 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
32
|
6
|
11
|
12
|
15
|
18
|
11
|
10
|
9
|
10
|
13
|
14
|
16
|
20
|
22
|
24
|
27
|
22
|
24
|
27
|
25
|
29
|
26
|
25
|
25
|
22
|
20
|
19
|
19
|
22
|
28
|
28
|
29
|
29
|
21
|
20
|
17
|
14
|
18
|
16
|
15
|
16
|
14
|
15
|
18
|
12
|
23
|
21
|
10
|
27
|
32
|
21
|
16
|
20
|
31
|
31
|
21
|
|
| Depreciation & Amortization |
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
6
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
|
| Other Non-Cash Items |
3
|
0
|
(4)
|
(4)
|
(5)
|
(3)
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
(0)
|
(0)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
3
|
2
|
2
|
2
|
2
|
1
|
2
|
3
|
2
|
1
|
0
|
(1)
|
1
|
2
|
3
|
3
|
(3)
|
(3)
|
(2)
|
(4)
|
1
|
2
|
(1)
|
(1)
|
(7)
|
14
|
30
|
5
|
(7)
|
(2)
|
1
|
1
|
(1)
|
(2)
|
12
|
|
| Cash Taxes Paid |
8
|
6
|
5
|
5
|
4
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
5
|
8
|
6
|
4
|
4
|
4
|
5
|
4
|
5
|
|
| Cash Interest Paid |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
|
| Change in Working Capital |
(24)
|
39
|
34
|
36
|
29
|
(11)
|
(25)
|
(19)
|
(18)
|
(17)
|
(17)
|
(25)
|
(21)
|
(14)
|
(10)
|
(14)
|
(19)
|
(3)
|
(10)
|
(2)
|
1
|
(18)
|
(13)
|
(16)
|
(16)
|
2
|
8
|
2
|
4
|
(15)
|
(25)
|
(12)
|
(2)
|
3
|
10
|
(1)
|
(14)
|
(13)
|
(21)
|
(25)
|
(28)
|
(5)
|
(8)
|
3
|
8
|
15
|
14
|
(16)
|
(46)
|
(46)
|
(37)
|
(8)
|
(1)
|
(26)
|
(23)
|
(42)
|
(51)
|
|
| Cash from Operating Activities |
15
N/A
|
48
+227%
|
44
-7%
|
47
+6%
|
42
-11%
|
6
-85%
|
(10)
N/A
|
(5)
+52%
|
(5)
-6%
|
(4)
+26%
|
(1)
+66%
|
(8)
-517%
|
(2)
+79%
|
9
N/A
|
14
+58%
|
13
-11%
|
10
-22%
|
23
+134%
|
17
-27%
|
28
+68%
|
30
+5%
|
15
-51%
|
20
+36%
|
16
-21%
|
14
-8%
|
30
+107%
|
34
+15%
|
25
-28%
|
28
+14%
|
14
-51%
|
8
-39%
|
22
+161%
|
32
+46%
|
36
+12%
|
37
+4%
|
26
-29%
|
12
-56%
|
10
-17%
|
0
-99%
|
(6)
N/A
|
(10)
-60%
|
12
N/A
|
12
+1%
|
26
+118%
|
32
+24%
|
33
+3%
|
37
+11%
|
26
-28%
|
0
-98%
|
(7)
N/A
|
(6)
+24%
|
18
N/A
|
23
+27%
|
3
-89%
|
14
+423%
|
(5)
N/A
|
(10)
-90%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(5)
|
(12)
|
(11)
|
(12)
|
(15)
|
(8)
|
(8)
|
(8)
|
(5)
|
(9)
|
(9)
|
(6)
|
(5)
|
(1)
|
(1)
|
(4)
|
(4)
|
(11)
|
(11)
|
(11)
|
(12)
|
(5)
|
(4)
|
(7)
|
(7)
|
(4)
|
(5)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(5)
|
(5)
|
|
| Other Items |
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
5
|
5
|
(2)
|
(2)
|
1
|
1
|
4
|
4
|
0
|
(3)
|
(2)
|
(3)
|
(6)
|
(3)
|
(3)
|
(3)
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
1
|
1
|
0
|
1
|
(4)
|
|
| Cash from Investing Activities |
(6)
N/A
|
(4)
+38%
|
(3)
+13%
|
(1)
+73%
|
(2)
-83%
|
(2)
-29%
|
(3)
-12%
|
(2)
+1%
|
(2)
+27%
|
(2)
+7%
|
(2)
-12%
|
(2)
-12%
|
(2)
-4%
|
(3)
-15%
|
(3)
-12%
|
(3)
-6%
|
(3)
+2%
|
(4)
-26%
|
(3)
+6%
|
(4)
-22%
|
(2)
+61%
|
(1)
+34%
|
(1)
+49%
|
0
N/A
|
(14)
N/A
|
(13)
+3%
|
(10)
+22%
|
(14)
-33%
|
(3)
+76%
|
(4)
-16%
|
(8)
-103%
|
(8)
+2%
|
(11)
-47%
|
(12)
0%
|
(12)
0%
|
(8)
+31%
|
(4)
+55%
|
(4)
-3%
|
(2)
+51%
|
(2)
-11%
|
(9)
-345%
|
(9)
+2%
|
(11)
-26%
|
(12)
-7%
|
(5)
+58%
|
(4)
+18%
|
(7)
-61%
|
(6)
+7%
|
(3)
+50%
|
(4)
-25%
|
(5)
-21%
|
(5)
-11%
|
(5)
-4%
|
(7)
-25%
|
(7)
-4%
|
(4)
+44%
|
(9)
-126%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(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
|
(3)
|
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 Issuance of Debt |
10
|
(32)
|
(27)
|
(31)
|
(25)
|
9
|
16
|
9
|
17
|
14
|
11
|
11
|
1
|
(4)
|
(6)
|
2
|
(1)
|
(9)
|
(1)
|
(4)
|
(7)
|
5
|
(10)
|
(7)
|
7
|
(8)
|
(9)
|
(3)
|
(6)
|
7
|
21
|
8
|
(12)
|
(11)
|
(27)
|
(14)
|
0
|
6
|
9
|
15
|
29
|
(5)
|
6
|
(9)
|
(18)
|
(6)
|
(6)
|
(7)
|
4
|
13
|
38
|
3
|
(23)
|
13
|
17
|
34
|
38
|
|
| Cash Paid for Dividends |
0
|
(14)
|
(8)
|
0
|
(10)
|
(7)
|
(5)
|
0
|
(5)
|
(4)
|
(4)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(4)
|
(5)
|
(5)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(10)
|
(7)
|
(10)
|
0
|
(10)
|
(13)
|
(10)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(10)
|
(7)
|
(7)
|
0
|
(2)
|
(5)
|
(7)
|
(7)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
|
| Other |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
|
| Cash from Financing Activities |
(1)
N/A
|
(47)
-7 205%
|
(36)
+23%
|
(40)
-11%
|
(35)
+13%
|
1
N/A
|
10
+615%
|
3
-73%
|
12
+329%
|
8
-27%
|
5
-37%
|
5
-1%
|
(5)
N/A
|
(10)
-111%
|
(11)
-15%
|
(4)
+69%
|
(7)
-98%
|
(16)
-126%
|
(7)
+56%
|
(10)
-40%
|
(18)
-86%
|
(5)
+71%
|
(21)
-297%
|
(18)
+14%
|
(4)
+81%
|
(16)
-346%
|
(23)
-45%
|
(17)
+27%
|
(20)
-19%
|
(10)
+51%
|
10
N/A
|
(3)
N/A
|
(23)
-570%
|
(23)
+3%
|
(38)
-67%
|
(25)
+34%
|
(11)
+58%
|
(5)
+54%
|
(2)
+66%
|
4
N/A
|
18
+348%
|
(13)
N/A
|
(2)
+81%
|
(18)
-661%
|
(22)
-21%
|
(12)
+43%
|
(14)
-14%
|
(14)
-2%
|
(7)
+51%
|
1
N/A
|
25
+2 019%
|
(10)
N/A
|
(36)
-263%
|
(1)
+98%
|
4
N/A
|
20
+419%
|
25
+23%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
2
|
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
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
9
N/A
|
(3)
N/A
|
4
N/A
|
6
+39%
|
5
-19%
|
6
+19%
|
(2)
N/A
|
(4)
-107%
|
5
N/A
|
3
-27%
|
3
-26%
|
(4)
N/A
|
(8)
-90%
|
(3)
+58%
|
0
N/A
|
7
+2 688%
|
0
-95%
|
4
+1 100%
|
7
+63%
|
14
+115%
|
10
-30%
|
9
-14%
|
(1)
N/A
|
(2)
-34%
|
(3)
-57%
|
1
N/A
|
1
+41%
|
(5)
N/A
|
5
N/A
|
0
-97%
|
11
+7 526%
|
10
-2%
|
(3)
N/A
|
1
N/A
|
(12)
N/A
|
(7)
+45%
|
(3)
+60%
|
1
N/A
|
(3)
N/A
|
(4)
-27%
|
(1)
+79%
|
(10)
-1 033%
|
(2)
+81%
|
(4)
-108%
|
5
N/A
|
17
+212%
|
16
-6%
|
6
-63%
|
(9)
N/A
|
(10)
-8%
|
14
N/A
|
3
-81%
|
(19)
N/A
|
(5)
+76%
|
10
N/A
|
11
+6%
|
6
-44%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
9
N/A
|
45
+400%
|
42
-7%
|
46
+8%
|
41
-10%
|
5
-88%
|
(12)
N/A
|
(6)
+45%
|
(7)
-8%
|
(5)
+20%
|
(3)
+37%
|
(10)
-199%
|
(4)
+59%
|
6
N/A
|
11
+82%
|
10
-16%
|
7
-28%
|
19
+179%
|
13
-32%
|
24
+81%
|
24
-1%
|
9
-62%
|
14
+57%
|
11
-23%
|
3
-74%
|
19
+566%
|
23
+22%
|
10
-57%
|
21
+110%
|
6
-73%
|
0
-95%
|
17
+5 403%
|
23
+38%
|
27
+17%
|
32
+17%
|
21
-32%
|
11
-48%
|
9
-19%
|
(4)
N/A
|
(10)
-173%
|
(21)
-104%
|
1
N/A
|
0
-41%
|
14
+2 929%
|
27
+96%
|
29
+8%
|
30
+2%
|
20
-34%
|
(3)
N/A
|
(12)
-280%
|
(10)
+17%
|
13
N/A
|
17
+28%
|
(5)
N/A
|
6
N/A
|
(10)
N/A
|
(14)
-45%
|
|