Tung Lok Restaurants (2000) Ltd
SGX:540
Cash Flow Statement
Cash Flow Statement
Tung Lok Restaurants (2000) Ltd
| Dec-2003 | Jun-2004 | Dec-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2
|
3
|
1
|
0
|
0
|
2
|
0
|
2
|
4
|
2
|
(1)
|
(3)
|
(1)
|
1
|
3
|
5
|
4
|
(2)
|
(4)
|
(4)
|
(7)
|
(10)
|
(8)
|
(1)
|
(0)
|
0
|
1
|
0
|
(1)
|
(2)
|
1
|
1
|
(1)
|
(3)
|
(1)
|
1
|
(2)
|
(2)
|
4
|
5
|
5
|
3
|
(1)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
3
|
5
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
6
|
11
|
11
|
11
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
3
|
2
|
0
|
2
|
2
|
1
|
2
|
3
|
3
|
3
|
1
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
3
|
3
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
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
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
3
|
1
|
(0)
|
(1)
|
(5)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(0)
|
(2)
|
(2)
|
3
|
2
|
(2)
|
(3)
|
(3)
|
(3)
|
(0)
|
3
|
2
|
0
|
(2)
|
(1)
|
(0)
|
(2)
|
(2)
|
(0)
|
1
|
(1)
|
(2)
|
(0)
|
(0)
|
(1)
|
(7)
|
(7)
|
(2)
|
2
|
2
|
(1)
|
0
|
3
|
0
|
(0)
|
|
| Cash from Operating Activities |
7
N/A
|
6
-14%
|
3
-56%
|
5
+98%
|
3
-47%
|
3
+3%
|
3
-13%
|
5
+96%
|
7
+40%
|
5
-27%
|
4
-20%
|
1
-76%
|
3
+192%
|
8
+181%
|
8
+3%
|
8
-2%
|
6
-27%
|
(0)
N/A
|
(2)
-2 088%
|
0
N/A
|
2
+635%
|
0
-87%
|
(0)
N/A
|
1
N/A
|
2
+104%
|
4
+104%
|
3
-27%
|
2
-29%
|
2
+2%
|
2
+5%
|
2
-38%
|
(1)
N/A
|
4
N/A
|
9
+104%
|
10
+20%
|
6
-38%
|
1
-77%
|
6
+300%
|
14
+141%
|
17
+18%
|
13
-23%
|
13
+0%
|
12
-7%
|
8
-34%
|
7
-5%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(0)
|
(1)
|
(3)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(8)
|
(9)
|
(5)
|
(6)
|
(8)
|
(5)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
|
| Other Items |
(4)
|
1
|
(0)
|
(2)
|
(3)
|
(2)
|
(0)
|
1
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
2
|
1
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
|
| Cash from Investing Activities |
(5)
N/A
|
(1)
+80%
|
(3)
-181%
|
(3)
-19%
|
(6)
-80%
|
(2)
+66%
|
(1)
+50%
|
(2)
-127%
|
(5)
-117%
|
(4)
+27%
|
(3)
+11%
|
(4)
-10%
|
(4)
+3%
|
(5)
-42%
|
(6)
-22%
|
(5)
+20%
|
(4)
+13%
|
(9)
-97%
|
(9)
-2%
|
(4)
+50%
|
(6)
-39%
|
(8)
-30%
|
(5)
+36%
|
(3)
+40%
|
(4)
-23%
|
(3)
+24%
|
(2)
+33%
|
(1)
+65%
|
(1)
+15%
|
(1)
-58%
|
(1)
-38%
|
(2)
-35%
|
(1)
+15%
|
(2)
-9%
|
(1)
+33%
|
(1)
+1%
|
(2)
-56%
|
(1)
+33%
|
(3)
-193%
|
(4)
-24%
|
(3)
+35%
|
(3)
-18%
|
(2)
+37%
|
(1)
+44%
|
(1)
+51%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
9
|
9
|
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 |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
(1)
|
0
|
(0)
|
(1)
|
1
|
1
|
3
|
3
|
(1)
|
(0)
|
1
|
4
|
2
|
1
|
(0)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(9)
|
(6)
|
(2)
|
(3)
|
(4)
|
(4)
|
(8)
|
(9)
|
(7)
|
(8)
|
(8)
|
(8)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
|
| Other |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
2
|
9
|
0
|
(0)
|
2
|
2
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(2)
N/A
|
2
N/A
|
2
+31%
|
2
-9%
|
2
+11%
|
1
-57%
|
0
-77%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-21%
|
1
N/A
|
1
-5%
|
3
+247%
|
3
+14%
|
(1)
N/A
|
(0)
+69%
|
2
N/A
|
13
+714%
|
2
-82%
|
10
+309%
|
10
+9%
|
6
-39%
|
6
-9%
|
(3)
N/A
|
(3)
+17%
|
(1)
+51%
|
(1)
+55%
|
(1)
-72%
|
(1)
-10%
|
(1)
+35%
|
(1)
+10%
|
(5)
-657%
|
(9)
-85%
|
(6)
+32%
|
(3)
+59%
|
(4)
-57%
|
(4)
-7%
|
(5)
-11%
|
(9)
-83%
|
(12)
-29%
|
(10)
+9%
|
(9)
+13%
|
(9)
-4%
|
(9)
+5%
|
|
| 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
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
1
N/A
|
7
+976%
|
2
-73%
|
4
+111%
|
(1)
N/A
|
2
N/A
|
2
-1%
|
2
+15%
|
2
-1%
|
1
-64%
|
(0)
N/A
|
(2)
-4 925%
|
(0)
+96%
|
6
N/A
|
5
-8%
|
2
-57%
|
1
-47%
|
(7)
N/A
|
2
N/A
|
(2)
N/A
|
5
N/A
|
3
-49%
|
1
-55%
|
4
+186%
|
(5)
N/A
|
(1)
+77%
|
(0)
+99%
|
1
N/A
|
1
-28%
|
0
-42%
|
(1)
N/A
|
(3)
-566%
|
(2)
+32%
|
(2)
-4%
|
3
N/A
|
3
-3%
|
(4)
N/A
|
0
N/A
|
6
+1 492%
|
4
-37%
|
(1)
N/A
|
(1)
+44%
|
1
N/A
|
(3)
N/A
|
(2)
+23%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
7
N/A
|
5
-32%
|
0
-100%
|
4
+37 100%
|
(0)
N/A
|
3
N/A
|
2
-35%
|
2
+7%
|
2
+23%
|
1
-41%
|
1
-21%
|
(2)
N/A
|
(0)
+99%
|
3
N/A
|
3
-18%
|
4
+33%
|
2
-56%
|
(8)
N/A
|
(10)
-31%
|
(5)
+53%
|
(4)
+11%
|
(8)
-75%
|
(5)
+31%
|
(2)
+58%
|
(2)
+27%
|
2
N/A
|
1
-43%
|
0
-52%
|
1
+130%
|
1
+43%
|
0
-93%
|
(3)
N/A
|
1
N/A
|
6
+502%
|
9
+61%
|
5
-44%
|
(0)
N/A
|
5
N/A
|
11
+135%
|
13
+17%
|
10
-20%
|
10
-4%
|
10
+0%
|
7
-33%
|
6
-4%
|
|