Oceanus Group Ltd
SGX:579
Cash Flow Statement
Cash Flow Statement
Oceanus Group Ltd
| Mar-2008 | Jun-2008 | Sep-2008 | 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 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
66
|
37
|
183
|
219
|
281
|
398
|
379
|
412
|
388
|
386
|
352
|
233
|
286
|
139
|
(759)
|
(1 283)
|
(1 455)
|
(1 473)
|
(864)
|
(561)
|
(449)
|
(447)
|
(355)
|
(468)
|
(440)
|
(416)
|
(381)
|
(414)
|
(458)
|
(415)
|
(389)
|
(103)
|
(56)
|
(95)
|
(80)
|
(13)
|
(13)
|
(49)
|
(3)
|
39
|
146
|
243
|
226
|
10
|
50
|
38
|
37
|
(5)
|
2
|
2
|
5
|
9
|
14
|
10
|
4
|
(11)
|
(10)
|
(2)
|
(3)
|
2
|
4
|
|
| Depreciation & Amortization |
1
|
3
|
10
|
17
|
25
|
34
|
41
|
49
|
57
|
64
|
71
|
78
|
83
|
88
|
91
|
92
|
93
|
93
|
92
|
87
|
81
|
77
|
75
|
79
|
75
|
72
|
69
|
59
|
59
|
59
|
58
|
19
|
17
|
16
|
14
|
5
|
26
|
24
|
0
|
3
|
2
|
(8)
|
2
|
2
|
12
|
16
|
20
|
2
|
2
|
(2)
|
(7)
|
0
|
2
|
3
|
3
|
1
|
2
|
3
|
2
|
2
|
4
|
|
| Stock-Based Compensation |
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
|
0
|
0
|
1
|
0
|
1
|
0
|
|
| Other Non-Cash Items |
(30)
|
(79)
|
(270)
|
(384)
|
(528)
|
(605)
|
(598)
|
(623)
|
(604)
|
(628)
|
(593)
|
(487)
|
(558)
|
(388)
|
510
|
1 017
|
1 192
|
1 188
|
564
|
233
|
139
|
153
|
67
|
244
|
236
|
225
|
218
|
286
|
345
|
300
|
290
|
61
|
14
|
71
|
61
|
4
|
9
|
(0)
|
(42)
|
(51)
|
(231)
|
(267)
|
(249)
|
(14)
|
(70)
|
(64)
|
(60)
|
0
|
(2)
|
3
|
7
|
(2)
|
(6)
|
(4)
|
(0)
|
13
|
15
|
14
|
12
|
8
|
5
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
5
|
5
|
8
|
9
|
9
|
12
|
12
|
16
|
16
|
12
|
9
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
1
|
2
|
|
| Cash Interest Paid |
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
14
|
0
|
26
|
32
|
25
|
25
|
26
|
28
|
24
|
34
|
21
|
19
|
14
|
14
|
18
|
10
|
2
|
2
|
(2)
|
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
|
2
|
0
|
4
|
0
|
5
|
0
|
5
|
0
|
|
| Change in Working Capital |
(26)
|
137
|
220
|
286
|
366
|
240
|
202
|
234
|
237
|
266
|
239
|
158
|
163
|
37
|
85
|
104
|
114
|
214
|
180
|
229
|
205
|
191
|
122
|
15
|
10
|
(3)
|
42
|
36
|
23
|
25
|
20
|
2
|
12
|
2
|
0
|
2
|
8
|
12
|
38
|
4
|
16
|
3
|
(19)
|
(3)
|
(16)
|
(18)
|
(8)
|
(0)
|
(1)
|
(2)
|
(21)
|
(27)
|
(27)
|
(42)
|
(58)
|
(36)
|
(41)
|
(24)
|
2
|
(4)
|
(4)
|
|
| Cash from Operating Activities |
11
N/A
|
98
+775%
|
142
+45%
|
139
-3%
|
144
+4%
|
67
-53%
|
25
-63%
|
72
+192%
|
77
+7%
|
87
+13%
|
68
-21%
|
(18)
N/A
|
(26)
-42%
|
(124)
-381%
|
(72)
+42%
|
(70)
+3%
|
(56)
+20%
|
21
N/A
|
(28)
N/A
|
(12)
+59%
|
(24)
-110%
|
(26)
-7%
|
(91)
-250%
|
(131)
-43%
|
(119)
+9%
|
(122)
-2%
|
(52)
+57%
|
(33)
+37%
|
(31)
+7%
|
(31)
-1%
|
(22)
+29%
|
(21)
+5%
|
(14)
+35%
|
(6)
+55%
|
(5)
+15%
|
(0)
+94%
|
30
N/A
|
(14)
N/A
|
(6)
+55%
|
(6)
+4%
|
(67)
-999%
|
(28)
+58%
|
(39)
-39%
|
(5)
+87%
|
(24)
-384%
|
(28)
-18%
|
(11)
+60%
|
(2)
+80%
|
0
N/A
|
1
+271%
|
(16)
N/A
|
(21)
-29%
|
(17)
+16%
|
(34)
-98%
|
(52)
-52%
|
(33)
+37%
|
(35)
-7%
|
(9)
+76%
|
12
N/A
|
8
-30%
|
9
+8%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(17)
|
(219)
|
(336)
|
(422)
|
(459)
|
(330)
|
(298)
|
(286)
|
(315)
|
(363)
|
(322)
|
(326)
|
(267)
|
(175)
|
(153)
|
(82)
|
(51)
|
(22)
|
(1)
|
(15)
|
(17)
|
(15)
|
(29)
|
(15)
|
(13)
|
(14)
|
0
|
(3)
|
(3)
|
0
|
(3)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(10)
|
(10)
|
(10)
|
(1)
|
(4)
|
(4)
|
(7)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(4)
|
(4)
|
(1)
|
0
|
(0)
|
0
|
|
| Other Items |
(1)
|
(1)
|
33
|
37
|
37
|
37
|
(3)
|
(2)
|
(3)
|
(14)
|
(20)
|
(23)
|
(23)
|
(10)
|
(8)
|
(3)
|
(1)
|
2
|
5
|
4
|
4
|
8
|
15
|
20
|
25
|
20
|
13
|
11
|
6
|
3
|
5
|
2
|
0
|
0
|
0
|
0
|
0
|
85
|
163
|
38
|
0
|
99
|
20
|
2
|
7
|
6
|
8
|
(0)
|
2
|
5
|
(0)
|
(6)
|
0
|
4
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Cash from Investing Activities |
(18)
N/A
|
(220)
-1 154%
|
(304)
-38%
|
(385)
-27%
|
(422)
-10%
|
(293)
+31%
|
(301)
-3%
|
(288)
+4%
|
(318)
-10%
|
(378)
-19%
|
(342)
+10%
|
(349)
-2%
|
(290)
+17%
|
(185)
+36%
|
(161)
+13%
|
(84)
+47%
|
(52)
+38%
|
(21)
+60%
|
4
N/A
|
(11)
N/A
|
(13)
-15%
|
(7)
+45%
|
(14)
-101%
|
5
N/A
|
12
+133%
|
6
-50%
|
13
+122%
|
8
-38%
|
3
-60%
|
0
-94%
|
2
+800%
|
2
-14%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-401%
|
84
N/A
|
162
+92%
|
36
-78%
|
174
+390%
|
89
-49%
|
10
-88%
|
1
-89%
|
4
+250%
|
3
-29%
|
0
-84%
|
(0)
N/A
|
2
N/A
|
5
+168%
|
4
-23%
|
(6)
N/A
|
(8)
-30%
|
2
N/A
|
2
-8%
|
(3)
N/A
|
(3)
+12%
|
(2)
+45%
|
(1)
+17%
|
(0)
+73%
|
(1)
-133%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
309
|
309
|
294
|
0
|
(15)
|
0
|
195
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
44
|
66
|
68
|
25
|
23
|
144
|
116
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
(0)
|
0
|
|
| Net Issuance of Debt |
6
|
(0)
|
1
|
(12)
|
1
|
7
|
350
|
343
|
330
|
330
|
69
|
0
|
19
|
80
|
(14)
|
85
|
25
|
(53)
|
(41)
|
(55)
|
4
|
14
|
(23)
|
11
|
(9)
|
(1)
|
52
|
23
|
25
|
28
|
17
|
17
|
16
|
10
|
12
|
2
|
23
|
11
|
6
|
(9)
|
(57)
|
(44)
|
(45)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
5
|
15
|
21
|
32
|
59
|
48
|
(17)
|
4
|
23
|
(11)
|
(11)
|
1
|
|
| Other |
13
|
(33)
|
(33)
|
2
|
(10)
|
125
|
24
|
198
|
1
|
(89)
|
12
|
(109)
|
74
|
74
|
74
|
13
|
(8)
|
0
|
(8)
|
(14)
|
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)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
0
|
(5)
|
0
|
|
| Cash from Financing Activities |
18
N/A
|
276
+1 409%
|
278
+0%
|
284
+2%
|
285
+0%
|
116
-59%
|
359
+208%
|
737
+105%
|
526
-29%
|
437
-17%
|
276
-37%
|
(109)
N/A
|
93
N/A
|
154
+66%
|
61
-61%
|
97
+61%
|
59
-39%
|
(17)
N/A
|
17
N/A
|
(1)
N/A
|
15
N/A
|
23
+50%
|
107
+366%
|
127
+19%
|
107
-16%
|
116
+8%
|
26
-77%
|
23
-12%
|
25
+8%
|
28
+14%
|
17
-41%
|
17
+4%
|
16
-11%
|
10
-35%
|
12
+17%
|
2
-83%
|
23
+1 069%
|
11
-53%
|
6
-43%
|
(8)
N/A
|
(54)
-556%
|
(41)
+23%
|
(42)
-2%
|
0
N/A
|
(1)
N/A
|
(0)
+86%
|
(0)
-17%
|
0
N/A
|
1
+596%
|
5
+614%
|
15
+199%
|
21
+37%
|
33
+56%
|
58
+77%
|
47
-19%
|
8
-82%
|
29
+248%
|
19
-34%
|
(15)
N/A
|
(17)
-11%
|
(5)
+71%
|
|
| 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)
|
(1)
|
(0)
|
1
|
0
|
2
|
7
|
4
|
0
|
(0)
|
(7)
|
(4)
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
1
|
|
| Net Change in Cash |
12
N/A
|
155
+1 189%
|
116
-25%
|
38
-67%
|
7
-80%
|
(109)
N/A
|
82
N/A
|
521
+534%
|
285
-45%
|
146
-49%
|
2
-98%
|
(476)
N/A
|
(222)
+53%
|
(155)
+30%
|
(172)
-11%
|
(57)
+67%
|
(49)
+15%
|
(16)
+67%
|
(8)
+51%
|
(24)
-206%
|
(22)
+8%
|
(10)
+54%
|
1
N/A
|
1
-21%
|
0
-91%
|
0
+100%
|
(13)
N/A
|
(2)
+88%
|
(2)
-47%
|
(2)
+4%
|
(3)
-50%
|
(2)
+47%
|
4
N/A
|
6
+53%
|
7
+20%
|
1
-77%
|
52
+3 408%
|
81
+55%
|
162
+100%
|
21
-87%
|
53
+150%
|
20
-63%
|
(70)
N/A
|
(4)
+95%
|
(19)
-431%
|
(18)
+6%
|
(7)
+61%
|
(2)
+69%
|
2
N/A
|
4
+72%
|
(1)
N/A
|
(5)
-332%
|
8
N/A
|
26
+205%
|
(3)
N/A
|
(27)
-804%
|
(8)
+69%
|
9
N/A
|
(5)
N/A
|
(9)
-77%
|
4
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(121)
-2 093%
|
(194)
-61%
|
(284)
-46%
|
(315)
-11%
|
(263)
+17%
|
(273)
-4%
|
(214)
+22%
|
(238)
-11%
|
(276)
-16%
|
(253)
+8%
|
(344)
-36%
|
(293)
+15%
|
(299)
-2%
|
(225)
+25%
|
(152)
+33%
|
(107)
+30%
|
(1)
+99%
|
(29)
-2 810%
|
(27)
+9%
|
(41)
-54%
|
(41)
0%
|
(120)
-193%
|
(145)
-21%
|
(132)
+9%
|
(136)
-3%
|
(52)
+61%
|
(36)
+32%
|
(33)
+6%
|
(31)
+8%
|
(25)
+19%
|
(21)
+16%
|
(14)
+35%
|
(6)
+55%
|
(5)
+15%
|
(1)
+90%
|
29
N/A
|
(15)
N/A
|
(7)
+52%
|
(8)
-11%
|
(77)
-856%
|
(38)
+50%
|
(49)
-29%
|
(6)
+88%
|
(28)
-381%
|
(32)
-15%
|
(19)
+41%
|
(2)
+88%
|
0
N/A
|
1
+275%
|
(16)
N/A
|
(21)
-29%
|
(17)
+16%
|
(36)
-109%
|
(54)
-50%
|
(37)
+33%
|
(39)
-6%
|
(10)
+75%
|
12
N/A
|
8
-33%
|
9
+12%
|
|