Challenger Technologies Ltd
SGX:573
Cash Flow Statement
Cash Flow Statement
Challenger Technologies Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Income |
19
|
19
|
18
|
19
|
20
|
20
|
21
|
21
|
21
|
19
|
18
|
18
|
18
|
19
|
20
|
19
|
22
|
22
|
22
|
20
|
15
|
14
|
14
|
16
|
19
|
21
|
22
|
24
|
24
|
23
|
23
|
23
|
21
|
23
|
27
|
26
|
21
|
16
|
12
|
|
| Depreciation & Amortization |
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
6
|
9
|
13
|
17
|
14
|
17
|
19
|
17
|
17
|
17
|
|
| Other Non-Cash Items |
(0)
|
(0)
|
1
|
1
|
0
|
2
|
1
|
3
|
0
|
(1)
|
(1)
|
(3)
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
2
|
2
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(4)
|
(4)
|
(1)
|
2
|
1
|
|
| Cash Taxes Paid |
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
2
|
3
|
6
|
5
|
2
|
3
|
|
| 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
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(9)
|
3
|
(4)
|
(1)
|
(5)
|
(6)
|
(4)
|
(8)
|
(8)
|
(17)
|
(8)
|
1
|
0
|
(6)
|
(14)
|
(13)
|
(20)
|
(9)
|
(5)
|
(11)
|
(0)
|
1
|
(4)
|
(2)
|
(2)
|
(3)
|
1
|
1
|
(12)
|
(10)
|
(9)
|
(9)
|
(1)
|
(4)
|
(5)
|
(8)
|
(3)
|
(6)
|
(1)
|
|
| Cash from Operating Activities |
13
N/A
|
25
+90%
|
19
-24%
|
23
+19%
|
19
-18%
|
20
+6%
|
23
+16%
|
19
-15%
|
17
-13%
|
6
-62%
|
13
+107%
|
20
+53%
|
24
+17%
|
17
-27%
|
10
-42%
|
11
+7%
|
5
-53%
|
16
+220%
|
21
+30%
|
14
-34%
|
21
+52%
|
21
+1%
|
16
-25%
|
19
+19%
|
20
+4%
|
21
+6%
|
26
+24%
|
26
+1%
|
14
-46%
|
18
+28%
|
22
+22%
|
26
+16%
|
36
+40%
|
32
-12%
|
35
+9%
|
34
-4%
|
34
+1%
|
30
-14%
|
30
+1%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(6)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
|
| Other Items |
2
|
3
|
3
|
3
|
2
|
(5)
|
(5)
|
(4)
|
(4)
|
1
|
1
|
1
|
1
|
1
|
1
|
(3)
|
(5)
|
(5)
|
(5)
|
(2)
|
1
|
2
|
3
|
3
|
3
|
2
|
1
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
2
|
2
|
1
|
(17)
|
(20)
|
(5)
|
(2)
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
+24%
|
(2)
+19%
|
(2)
-2%
|
(1)
+54%
|
(7)
-660%
|
(7)
+5%
|
(7)
-5%
|
(8)
-4%
|
(4)
+44%
|
(4)
+10%
|
(4)
+3%
|
(5)
-32%
|
(3)
+34%
|
(3)
-5%
|
(7)
-93%
|
(8)
-20%
|
(8)
+0%
|
(8)
+3%
|
(4)
+45%
|
(1)
+73%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
-13%
|
(0)
N/A
|
0
N/A
|
(2)
N/A
|
(3)
-18%
|
(3)
+4%
|
(2)
+27%
|
(1)
+40%
|
0
N/A
|
0
+25%
|
(0)
N/A
|
(18)
-6 055%
|
(21)
-13%
|
(6)
+71%
|
(4)
+40%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
33
|
0
|
0
|
|
| Net Issuance of Debt |
10
|
0
|
(5)
|
(18)
|
(17)
|
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)
|
(7)
|
(10)
|
(15)
|
(13)
|
(11)
|
(14)
|
(15)
|
(15)
|
(16)
|
|
| Cash Paid for Dividends |
(7)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(9)
|
(9)
|
(9)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(9)
|
(9)
|
(9)
|
0
|
(9)
|
(9)
|
(9)
|
0
|
(11)
|
0
|
(11)
|
0
|
(11)
|
(18)
|
(7)
|
0
|
(5)
|
(14)
|
(9)
|
(11)
|
(11)
|
|
| Other |
(23)
|
(0)
|
6
|
22
|
30
|
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)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(20)
N/A
|
(7)
+62%
|
(6)
+14%
|
(3)
+48%
|
6
N/A
|
(8)
N/A
|
(8)
-4%
|
(8)
-4%
|
(8)
N/A
|
0
N/A
|
(9)
N/A
|
(9)
0%
|
(9)
+0%
|
0
N/A
|
(8)
N/A
|
(8)
+0%
|
(8)
+5%
|
(8)
+2%
|
(9)
-13%
|
(9)
0%
|
(9)
-5%
|
0
N/A
|
(10)
N/A
|
(10)
N/A
|
(10)
+0%
|
0
N/A
|
(12)
N/A
|
(12)
+0%
|
(12)
N/A
|
(15)
-31%
|
(18)
-18%
|
(18)
+2%
|
(22)
-25%
|
(13)
+42%
|
(17)
-35%
|
(30)
-74%
|
8
N/A
|
6
-27%
|
(27)
N/A
|
|
| 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
|
|
| Net Change in Cash |
(10)
N/A
|
15
N/A
|
11
-30%
|
17
+61%
|
23
+34%
|
5
-80%
|
8
+70%
|
4
-52%
|
1
-78%
|
(6)
N/A
|
0
N/A
|
7
+2 148%
|
10
+31%
|
5
-49%
|
(2)
N/A
|
(4)
-127%
|
(11)
-149%
|
0
N/A
|
4
+1 357%
|
1
-84%
|
11
+1 417%
|
12
+13%
|
6
-47%
|
10
+61%
|
11
+7%
|
11
+4%
|
15
+28%
|
13
-14%
|
0
-100%
|
1
+7 200%
|
3
+336%
|
7
+184%
|
15
+102%
|
20
+34%
|
18
-9%
|
(14)
N/A
|
21
N/A
|
29
+38%
|
(1)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
8
N/A
|
20
+145%
|
14
-28%
|
18
+25%
|
16
-12%
|
17
+7%
|
20
+21%
|
16
-23%
|
13
-19%
|
1
-93%
|
8
+782%
|
15
+92%
|
18
+16%
|
13
-26%
|
6
-55%
|
7
+14%
|
2
-71%
|
13
+580%
|
18
+40%
|
11
-38%
|
19
+69%
|
20
+3%
|
13
-32%
|
17
+27%
|
18
+4%
|
19
+8%
|
26
+34%
|
26
+1%
|
14
-48%
|
18
+30%
|
21
+22%
|
24
+12%
|
35
+46%
|
30
-12%
|
34
+11%
|
32
-5%
|
33
+3%
|
28
-15%
|
28
+0%
|
|