KS Energy Ltd
SGX:578
Cash Flow Statement
Cash Flow Statement
KS Energy Ltd
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 | Mar-2020 | Jun-2020 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
11
|
(19)
|
(88)
|
(100)
|
(83)
|
(83)
|
(82)
|
(74)
|
(67)
|
(55)
|
13
|
3
|
3
|
2
|
5
|
8
|
65
|
68
|
49
|
36
|
(56)
|
(101)
|
(261)
|
(279)
|
(284)
|
(274)
|
(126)
|
(118)
|
(82)
|
(61)
|
(25)
|
(23)
|
(39)
|
(39)
|
(57)
|
(53)
|
(97)
|
(98)
|
(104)
|
(105)
|
(51)
|
|
Depreciation & Amortization |
45
|
42
|
40
|
40
|
37
|
37
|
38
|
40
|
43
|
45
|
42
|
30
|
29
|
27
|
38
|
41
|
42
|
46
|
57
|
59
|
61
|
65
|
62
|
59
|
54
|
43
|
32
|
30
|
29
|
29
|
28
|
28
|
29
|
29
|
30
|
30
|
29
|
29
|
29
|
27
|
25
|
|
Other Non-Cash Items |
24
|
37
|
84
|
82
|
70
|
63
|
48
|
42
|
46
|
45
|
11
|
(1)
|
(10)
|
(12)
|
(8)
|
(5)
|
(57)
|
(56)
|
(31)
|
(32)
|
29
|
49
|
192
|
202
|
217
|
219
|
72
|
71
|
40
|
18
|
(15)
|
(17)
|
1
|
3
|
20
|
17
|
60
|
61
|
76
|
83
|
32
|
|
Cash Taxes Paid |
18
|
14
|
11
|
10
|
11
|
10
|
9
|
8
|
5
|
5
|
3
|
8
|
7
|
7
|
5
|
5
|
4
|
3
|
3
|
4
|
4
|
4
|
2
|
2
|
2
|
1
|
1
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
12
|
15
|
12
|
11
|
11
|
6
|
10
|
9
|
12
|
15
|
12
|
10
|
10
|
10
|
11
|
11
|
12
|
13
|
15
|
17
|
17
|
17
|
16
|
16
|
15
|
12
|
12
|
9
|
9
|
8
|
8
|
9
|
9
|
8
|
6
|
5
|
3
|
2
|
2
|
1
|
1
|
|
Change in Working Capital |
21
|
27
|
10
|
(10)
|
9
|
(1)
|
26
|
28
|
(45)
|
(117)
|
(40)
|
9
|
46
|
110
|
7
|
(9)
|
9
|
(20)
|
(20)
|
12
|
3
|
41
|
27
|
17
|
12
|
5
|
8
|
(1)
|
4
|
3
|
2
|
0
|
(5)
|
(2)
|
7
|
4
|
4
|
6
|
(9)
|
(4)
|
(4)
|
|
Cash from Operating Activities |
100
N/A
|
87
-14%
|
46
-47%
|
13
-72%
|
34
+163%
|
15
-55%
|
30
+96%
|
36
+19%
|
(23)
N/A
|
(81)
-253%
|
26
N/A
|
41
+61%
|
67
+63%
|
127
+89%
|
41
-67%
|
34
-18%
|
59
+73%
|
39
-34%
|
54
+39%
|
76
+41%
|
38
-50%
|
53
+40%
|
20
-62%
|
(1)
N/A
|
(0)
+75%
|
(8)
-2 533%
|
(13)
-70%
|
(18)
-34%
|
(9)
+51%
|
(12)
-32%
|
(10)
+17%
|
(11)
-18%
|
(14)
-25%
|
(8)
+42%
|
(1)
+93%
|
(3)
-370%
|
(3)
-1%
|
(2)
+39%
|
(8)
-357%
|
1
N/A
|
1
+117%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(13)
|
(14)
|
(6)
|
(5)
|
(64)
|
(89)
|
(93)
|
(105)
|
(102)
|
(35)
|
(34)
|
(57)
|
(16)
|
(82)
|
(98)
|
(72)
|
(291)
|
(274)
|
(289)
|
(275)
|
(41)
|
(35)
|
(9)
|
(6)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(2)
|
(3)
|
(5)
|
(5)
|
(3)
|
|
Other Items |
(18)
|
(18)
|
(33)
|
52
|
81
|
73
|
70
|
119
|
66
|
71
|
(5)
|
(4)
|
4
|
2
|
70
|
3
|
108
|
114
|
128
|
126
|
17
|
13
|
(2)
|
(33)
|
(29)
|
(29)
|
(19)
|
9
|
3
|
2
|
12
|
21
|
22
|
23
|
17
|
9
|
7
|
8
|
4
|
3
|
4
|
|
Cash from Investing Activities |
(31)
N/A
|
(32)
-1%
|
(39)
-25%
|
46
N/A
|
17
-63%
|
(16)
N/A
|
(23)
-43%
|
14
N/A
|
(36)
N/A
|
36
N/A
|
(38)
N/A
|
(61)
-60%
|
(12)
+80%
|
(81)
-566%
|
(27)
+66%
|
(69)
-151%
|
(182)
-166%
|
(160)
+12%
|
(161)
0%
|
(148)
+8%
|
(23)
+84%
|
(22)
+7%
|
(11)
+50%
|
(39)
-259%
|
(35)
+11%
|
(30)
+13%
|
(21)
+32%
|
8
N/A
|
3
-68%
|
1
-52%
|
9
+684%
|
19
+98%
|
20
+5%
|
21
+7%
|
16
-22%
|
8
-50%
|
5
-41%
|
5
+3%
|
(1)
N/A
|
(2)
-45%
|
1
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
16
|
0
|
0
|
16
|
16
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
41
|
41
|
41
|
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 |
(25)
|
(25)
|
(43)
|
(100)
|
(92)
|
(60)
|
19
|
45
|
74
|
32
|
33
|
(11)
|
(79)
|
3
|
(36)
|
(6)
|
228
|
184
|
162
|
120
|
(84)
|
(75)
|
(55)
|
3
|
12
|
22
|
19
|
(0)
|
9
|
13
|
12
|
7
|
(0)
|
(7)
|
24
|
25
|
26
|
27
|
(3)
|
(3)
|
(3)
|
|
Cash Paid for Dividends |
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
|
|
Other |
(18)
|
(27)
|
(13)
|
4
|
3
|
32
|
(21)
|
(26)
|
(41)
|
12
|
(21)
|
(15)
|
(8)
|
(93)
|
(12)
|
(18)
|
(21)
|
(25)
|
(21)
|
(24)
|
(18)
|
(4)
|
(6)
|
2
|
7
|
3
|
2
|
1
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(5)
|
(37)
|
(37)
|
(35)
|
(35)
|
0
|
1
|
1
|
|
Cash from Financing Activities |
(26)
N/A
|
(52)
-96%
|
(56)
-9%
|
(79)
-42%
|
(72)
+9%
|
(12)
+84%
|
14
N/A
|
18
+35%
|
33
+80%
|
44
+32%
|
12
-73%
|
(26)
N/A
|
(46)
-77%
|
(49)
-6%
|
(7)
+86%
|
17
N/A
|
208
+1 158%
|
160
-23%
|
140
-12%
|
96
-32%
|
(103)
N/A
|
(80)
+22%
|
(61)
+24%
|
5
N/A
|
19
+311%
|
25
+31%
|
21
-18%
|
1
-95%
|
1
+20%
|
5
+333%
|
5
-7%
|
(1)
N/A
|
(7)
-620%
|
(12)
-67%
|
(12)
-3%
|
(12)
+2%
|
(9)
+24%
|
(7)
+21%
|
(3)
+62%
|
(2)
+12%
|
(2)
+17%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
1
|
0
|
(2)
|
(0)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(0)
|
2
|
4
|
3
|
5
|
3
|
(1)
|
4
|
0
|
(0)
|
1
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
Net Change in Cash |
42
N/A
|
1
-97%
|
(51)
N/A
|
(22)
+58%
|
(23)
-6%
|
(12)
+47%
|
20
N/A
|
66
+227%
|
(26)
N/A
|
(4)
+86%
|
(2)
+33%
|
(45)
-1 754%
|
10
N/A
|
(1)
N/A
|
9
N/A
|
(18)
N/A
|
83
N/A
|
38
-54%
|
35
-8%
|
28
-21%
|
(85)
N/A
|
(44)
+49%
|
(48)
-11%
|
(36)
+26%
|
(12)
+67%
|
(12)
-6%
|
(13)
-9%
|
(8)
+38%
|
(7)
+16%
|
(6)
+13%
|
4
N/A
|
6
+35%
|
(2)
N/A
|
1
N/A
|
3
+546%
|
(7)
N/A
|
(7)
-12%
|
(4)
+45%
|
(11)
-186%
|
(4)
+66%
|
(0)
+92%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
87
N/A
|
73
-17%
|
39
-46%
|
7
-81%
|
(31)
N/A
|
(74)
-142%
|
(64)
+14%
|
(70)
-9%
|
(125)
-80%
|
(116)
+7%
|
(8)
+93%
|
(16)
-101%
|
52
N/A
|
45
-14%
|
(56)
N/A
|
(38)
+33%
|
(232)
-513%
|
(235)
-1%
|
(235)
+0%
|
(199)
+15%
|
(3)
+99%
|
18
N/A
|
11
-40%
|
(7)
N/A
|
(6)
+15%
|
(9)
-63%
|
(15)
-58%
|
(19)
-29%
|
(10)
+49%
|
(12)
-29%
|
(12)
+3%
|
(14)
-17%
|
(17)
-19%
|
(11)
+36%
|
(2)
+86%
|
(3)
-112%
|
(5)
-47%
|
(5)
-3%
|
(12)
-155%
|
(4)
+67%
|
(2)
+57%
|