OEL (Holdings) Ltd
SGX:584
Cash Flow Statement
Cash Flow Statement
OEL (Holdings) Ltd
| 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Income |
(21)
|
(24)
|
(24)
|
(25)
|
(1)
|
2
|
7
|
8
|
0
|
2
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
|
| Depreciation & Amortization |
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
17
|
20
|
20
|
4
|
(7)
|
(10)
|
(11)
|
(11)
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Cash Taxes 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
|
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
|
0
|
0
|
|
| Change in Working Capital |
(16)
|
(9)
|
(7)
|
13
|
1
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
|
| Cash from Operating Activities |
(18)
N/A
|
(11)
+38%
|
(10)
+9%
|
(6)
+39%
|
(5)
+20%
|
(5)
+1%
|
(2)
+53%
|
(2)
+5%
|
(1)
+32%
|
(1)
+36%
|
(0)
+55%
|
(0)
+55%
|
(0)
+98%
|
(0)
-900%
|
(0)
-300%
|
(0)
+19%
|
(0)
-256%
|
(1)
-13%
|
(1)
-17%
|
(1)
-5%
|
(0)
+48%
|
(0)
-30%
|
(1)
-76%
|
(4)
-377%
|
(6)
-53%
|
(4)
+20%
|
(3)
+28%
|
(3)
+20%
|
(2)
+32%
|
(2)
-1%
|
(2)
-1%
|
(2)
+9%
|
(2)
-10%
|
(0)
+76%
|
(0)
-12%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(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)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
10
|
9
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(1)
+54%
|
0
N/A
|
0
N/A
|
0
+32%
|
0
+20%
|
0
-3%
|
0
+3%
|
0
-72%
|
0
+45%
|
0
-8%
|
0
-18%
|
0
-16%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-65%
|
9
N/A
|
9
+4%
|
0
-100%
|
(0)
N/A
|
0
N/A
|
0
+2%
|
(0)
N/A
|
(0)
-300%
|
(0)
+25%
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| 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
|
2
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
2
|
1
|
0
|
1
|
1
|
1
|
1
|
|
| Cash Paid for Dividends |
(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
|
0
|
0
|
0
|
0
|
|
| Other |
8
|
9
|
5
|
5
|
4
|
2
|
2
|
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)
|
|
| Cash from Financing Activities |
4
N/A
|
6
+35%
|
5
-13%
|
5
+5%
|
4
-26%
|
2
-43%
|
2
-14%
|
2
+9%
|
1
-47%
|
0
-59%
|
0
-32%
|
(0)
N/A
|
(0)
+83%
|
(0)
-52%
|
0
N/A
|
0
N/A
|
0
+300%
|
0
+79%
|
1
+45%
|
1
+20%
|
0
-49%
|
1
+213%
|
2
+122%
|
1
-49%
|
(0)
N/A
|
(0)
-10%
|
(0)
+43%
|
1
N/A
|
2
+9%
|
1
-23%
|
1
-4%
|
1
+2%
|
2
+33%
|
0
-71%
|
1
+63%
|
|
| 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
|
|
| Net Change in Cash |
(15)
N/A
|
(6)
+60%
|
(5)
+16%
|
(1)
+85%
|
(1)
-14%
|
(2)
-166%
|
(0)
+96%
|
0
N/A
|
(0)
N/A
|
(0)
-27%
|
(0)
+97%
|
(0)
-2 800%
|
0
N/A
|
(0)
N/A
|
(0)
-22%
|
(0)
+27%
|
(0)
-229%
|
(0)
+38%
|
(0)
+43%
|
(0)
+77%
|
(0)
+18%
|
0
N/A
|
1
+944%
|
6
+892%
|
3
-50%
|
(5)
N/A
|
(3)
+28%
|
(1)
+80%
|
0
N/A
|
(1)
N/A
|
(1)
-13%
|
(0)
+32%
|
(0)
+60%
|
0
N/A
|
0
+900%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(20)
N/A
|
(12)
+39%
|
(10)
+14%
|
(6)
+41%
|
(5)
+20%
|
(5)
+1%
|
(2)
+53%
|
(2)
+4%
|
(1)
+32%
|
(1)
+36%
|
(0)
+55%
|
(0)
+55%
|
(0)
+98%
|
(0)
-900%
|
(0)
-300%
|
(0)
+19%
|
(0)
-256%
|
(1)
-13%
|
(1)
-17%
|
(1)
-5%
|
(0)
+48%
|
(1)
-57%
|
(1)
-124%
|
(5)
-285%
|
(6)
-34%
|
(4)
+27%
|
(3)
+27%
|
(3)
+21%
|
(2)
+32%
|
(2)
-1%
|
(2)
-1%
|
(2)
+9%
|
(2)
-9%
|
(0)
+76%
|
(0)
-12%
|
|