Sunpower Group Ltd
SGX:5GD
Cash Flow Statement
Cash Flow Statement
Sunpower Group Ltd
| 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 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
5
|
9
|
40
|
89
|
93
|
95
|
102
|
113
|
116
|
120
|
130
|
103
|
90
|
85
|
64
|
80
|
82
|
75
|
68
|
68
|
76
|
84
|
94
|
72
|
71
|
63
|
72
|
99
|
106
|
142
|
153
|
178
|
82
|
63
|
203
|
178
|
343
|
230
|
108
|
395
|
285
|
374
|
450
|
240
|
494
|
540
|
482
|
83
|
(47)
|
553
|
695
|
1 074
|
1 050
|
490
|
310
|
233
|
226
|
198
|
299
|
344
|
412
|
475
|
332
|
340
|
340
|
342
|
|
| Depreciation & Amortization |
0
|
1
|
6
|
11
|
11
|
11
|
12
|
11
|
11
|
12
|
13
|
14
|
15
|
17
|
17
|
18
|
18
|
19
|
19
|
22
|
24
|
25
|
27
|
26
|
29
|
28
|
30
|
28
|
31
|
32
|
32
|
30
|
29
|
30
|
30
|
47
|
60
|
77
|
94
|
102
|
113
|
128
|
139
|
141
|
148
|
151
|
152
|
176
|
191
|
191
|
195
|
177
|
169
|
175
|
188
|
204
|
215
|
228
|
235
|
242
|
251
|
254
|
261
|
271
|
269
|
272
|
|
| Other Non-Cash Items |
(1)
|
(5)
|
(5)
|
7
|
7
|
6
|
14
|
12
|
15
|
24
|
28
|
29
|
30
|
33
|
44
|
48
|
48
|
46
|
47
|
55
|
61
|
60
|
43
|
28
|
20
|
20
|
23
|
48
|
48
|
53
|
53
|
46
|
161
|
139
|
(23)
|
(17)
|
(175)
|
(40)
|
150
|
5
|
162
|
130
|
88
|
373
|
115
|
140
|
250
|
573
|
721
|
52
|
(227)
|
(810)
|
(800)
|
(230)
|
36
|
141
|
190
|
277
|
248
|
294
|
292
|
268
|
364
|
398
|
399
|
382
|
|
| Cash Taxes Paid |
(1)
|
1
|
11
|
16
|
15
|
15
|
16
|
12
|
24
|
16
|
22
|
26
|
13
|
19
|
13
|
14
|
17
|
15
|
15
|
16
|
17
|
20
|
22
|
19
|
17
|
15
|
12
|
14
|
17
|
18
|
17
|
12
|
14
|
12
|
18
|
22
|
21
|
31
|
33
|
46
|
75
|
78
|
78
|
83
|
102
|
94
|
124
|
129
|
95
|
149
|
117
|
83
|
87
|
39
|
52
|
70
|
55
|
66
|
69
|
87
|
102
|
106
|
120
|
126
|
131
|
131
|
|
| Cash Interest Paid |
(1)
|
(1)
|
5
|
12
|
12
|
12
|
12
|
14
|
17
|
21
|
24
|
25
|
28
|
29
|
30
|
31
|
29
|
28
|
27
|
28
|
30
|
30
|
29
|
27
|
25
|
24
|
23
|
24
|
24
|
24
|
24
|
25
|
25
|
23
|
23
|
34
|
59
|
70
|
84
|
79
|
87
|
115
|
121
|
129
|
137
|
118
|
118
|
127
|
137
|
156
|
167
|
587
|
580
|
574
|
596
|
180
|
202
|
207
|
209
|
222
|
216
|
221
|
198
|
194
|
184
|
175
|
|
| Change in Working Capital |
1
|
8
|
1
|
(36)
|
(109)
|
(72)
|
(112)
|
(38)
|
(74)
|
(281)
|
(342)
|
(414)
|
(285)
|
(64)
|
54
|
20
|
19
|
(36)
|
(87)
|
(128)
|
(120)
|
(83)
|
(221)
|
(102)
|
(95)
|
(132)
|
(6)
|
(61)
|
(105)
|
(66)
|
85
|
(108)
|
(113)
|
(87)
|
(265)
|
(123)
|
(204)
|
(239)
|
(101)
|
(294)
|
(228)
|
(334)
|
(476)
|
(317)
|
(437)
|
(387)
|
(525)
|
(320)
|
(103)
|
(177)
|
(10)
|
(234)
|
(464)
|
(265)
|
(470)
|
(273)
|
(303)
|
(417)
|
(450)
|
(416)
|
(370)
|
(580)
|
(399)
|
(386)
|
(373)
|
(248)
|
|
| Cash from Operating Activities |
5
N/A
|
12
+130%
|
41
+239%
|
71
+71%
|
2
-97%
|
39
+1 613%
|
16
-59%
|
98
+511%
|
69
-30%
|
(125)
N/A
|
(171)
-37%
|
(268)
-56%
|
(150)
+44%
|
71
N/A
|
179
+154%
|
166
-8%
|
167
+0%
|
104
-37%
|
47
-55%
|
17
-63%
|
40
+130%
|
86
+117%
|
(57)
N/A
|
27
N/A
|
25
-8%
|
(21)
N/A
|
119
N/A
|
114
-4%
|
79
-31%
|
159
+102%
|
320
+101%
|
146
-54%
|
159
+9%
|
145
-9%
|
(55)
N/A
|
86
N/A
|
24
-72%
|
29
+18%
|
251
+771%
|
207
-17%
|
332
+60%
|
298
-10%
|
201
-33%
|
437
+118%
|
320
-27%
|
444
+39%
|
358
-19%
|
513
+43%
|
761
+48%
|
619
-19%
|
652
+5%
|
207
-68%
|
(46)
N/A
|
170
N/A
|
63
-63%
|
305
+381%
|
328
+7%
|
286
-13%
|
332
+16%
|
463
+40%
|
584
+26%
|
417
-29%
|
557
+33%
|
622
+12%
|
635
+2%
|
747
+18%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(4)
|
(8)
|
(13)
|
(14)
|
(19)
|
(19)
|
(53)
|
(55)
|
(54)
|
(64)
|
(75)
|
(76)
|
(84)
|
(84)
|
(50)
|
(60)
|
(72)
|
(76)
|
(74)
|
(96)
|
(75)
|
(59)
|
(44)
|
(8)
|
(10)
|
(10)
|
(20)
|
(67)
|
(153)
|
(374)
|
(321)
|
(406)
|
(597)
|
(457)
|
(574)
|
(559)
|
(288)
|
(320)
|
(300)
|
(288)
|
(283)
|
(424)
|
(624)
|
(633)
|
(729)
|
(587)
|
(515)
|
(842)
|
(874)
|
(909)
|
(947)
|
(658)
|
(589)
|
(629)
|
(536)
|
(467)
|
(521)
|
(378)
|
(392)
|
(346)
|
(250)
|
(219)
|
(161)
|
(160)
|
(170)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
(17)
|
(17)
|
(19)
|
(19)
|
(16)
|
(19)
|
(19)
|
(19)
|
(2)
|
1
|
1
|
1
|
1
|
(7)
|
(8)
|
(8)
|
(8)
|
1
|
0
|
1
|
(70)
|
(138)
|
(188)
|
(190)
|
(38)
|
25
|
74
|
38
|
(118)
|
(228)
|
(307)
|
(528)
|
(467)
|
(849)
|
(795)
|
(585)
|
(620)
|
(331)
|
(307)
|
(309)
|
(267)
|
(140)
|
671
|
1 368
|
1 435
|
1 460
|
626
|
(21)
|
(88)
|
(55)
|
(33)
|
(36)
|
(32)
|
(21)
|
(63)
|
(72)
|
(26)
|
(17)
|
26
|
|
| Cash from Investing Activities |
(2)
N/A
|
(4)
-129%
|
(8)
-113%
|
(13)
-52%
|
(13)
-6%
|
(16)
-19%
|
(16)
-3%
|
(70)
-324%
|
(72)
-3%
|
(73)
-1%
|
(83)
-14%
|
(91)
-10%
|
(95)
-5%
|
(103)
-8%
|
(103)
0%
|
(51)
+50%
|
(59)
-15%
|
(71)
-20%
|
(75)
-5%
|
(73)
+2%
|
(104)
-42%
|
(83)
+20%
|
(66)
+20%
|
(52)
+22%
|
(7)
+86%
|
(10)
-35%
|
(9)
+3%
|
(90)
-872%
|
(206)
-127%
|
(341)
-66%
|
(563)
-65%
|
(360)
+36%
|
(381)
-6%
|
(523)
-37%
|
(419)
+20%
|
(693)
-65%
|
(787)
-14%
|
(595)
+24%
|
(847)
-43%
|
(767)
+10%
|
(1 137)
-48%
|
(1 078)
+5%
|
(1 009)
+6%
|
(1 244)
-23%
|
(964)
+23%
|
(1 036)
-8%
|
(896)
+14%
|
(781)
+13%
|
(981)
-26%
|
(203)
+79%
|
460
N/A
|
488
+6%
|
802
+64%
|
37
-95%
|
(650)
N/A
|
(625)
+4%
|
(522)
+16%
|
(554)
-6%
|
(414)
+25%
|
(424)
-2%
|
(367)
+13%
|
(313)
+15%
|
(290)
+7%
|
(188)
+35%
|
(177)
+6%
|
(144)
+18%
|
|
| 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
|
44
|
44
|
0
|
0
|
0
|
0
|
214
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
14
|
24
|
24
|
8
|
0
|
(0)
|
(0)
|
0
|
2
|
6
|
6
|
7
|
6
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
540
|
|
| Net Issuance of Debt |
13
|
0
|
67
|
82
|
69
|
76
|
23
|
16
|
97
|
154
|
169
|
182
|
115
|
62
|
(28)
|
(32)
|
(40)
|
(30)
|
51
|
29
|
44
|
(31)
|
(1)
|
(28)
|
(57)
|
(1)
|
(38)
|
43
|
65
|
62
|
9
|
104
|
1 215
|
1 275
|
1 313
|
1 192
|
85
|
181
|
86
|
294
|
704
|
531
|
852
|
872
|
638
|
722
|
697
|
261
|
844
|
775
|
546
|
568
|
(73)
|
205
|
428
|
605
|
660
|
341
|
110
|
39
|
(151)
|
(226)
|
(218)
|
278
|
(230)
|
(817)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
0
|
(4)
|
(8)
|
(4)
|
0
|
(5)
|
3
|
(4)
|
0
|
(3)
|
(7)
|
(7)
|
0
|
0
|
(10)
|
(10)
|
0
|
(793)
|
(1 340)
|
(937)
|
0
|
(153)
|
403
|
0
|
0
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(2)
|
17
|
(53)
|
(20)
|
(11)
|
(5)
|
33
|
(5)
|
(30)
|
(9)
|
(11)
|
53
|
49
|
21
|
5
|
(42)
|
(33)
|
(7)
|
(30)
|
6
|
26
|
9
|
32
|
2
|
1
|
6
|
(24)
|
8
|
19
|
(29)
|
19
|
(3)
|
(63)
|
(3)
|
(1)
|
40
|
93
|
38
|
13
|
36
|
20
|
(67)
|
(55)
|
(59)
|
(80)
|
44
|
(10)
|
(138)
|
(158)
|
(168)
|
(137)
|
(471)
|
(440)
|
(598)
|
(439)
|
(99)
|
(127)
|
33
|
(51)
|
5
|
23
|
29
|
(76)
|
(182)
|
(163)
|
(169)
|
|
| Cash from Financing Activities |
11
N/A
|
17
+58%
|
14
-16%
|
62
+329%
|
59
-5%
|
71
+21%
|
55
-23%
|
12
-79%
|
67
+480%
|
140
+110%
|
153
+10%
|
231
+50%
|
159
-31%
|
77
-51%
|
(28)
N/A
|
(79)
-185%
|
(78)
+1%
|
(40)
+49%
|
19
N/A
|
33
+71%
|
67
+104%
|
20
-69%
|
74
+260%
|
16
-78%
|
(14)
N/A
|
3
N/A
|
(64)
N/A
|
263
N/A
|
297
+13%
|
243
-18%
|
238
-2%
|
97
-59%
|
1 148
+1 083%
|
1 269
+11%
|
1 304
+3%
|
1 228
-6%
|
174
-86%
|
214
+23%
|
98
-54%
|
342
+250%
|
734
+115%
|
480
-35%
|
814
+69%
|
812
0%
|
560
-31%
|
766
+37%
|
676
-12%
|
113
-83%
|
678
+502%
|
(180)
N/A
|
(925)
-414%
|
(831)
+10%
|
(1 444)
-74%
|
(545)
+62%
|
394
N/A
|
506
+29%
|
532
+5%
|
369
-31%
|
53
-86%
|
38
-28%
|
(134)
N/A
|
(196)
-47%
|
(294)
-50%
|
96
N/A
|
(393)
N/A
|
(447)
-14%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
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
|
1
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
15
N/A
|
26
+76%
|
47
+86%
|
120
+154%
|
48
-60%
|
95
+99%
|
55
-42%
|
40
-27%
|
64
+58%
|
(58)
N/A
|
(101)
-75%
|
(129)
-27%
|
(87)
+32%
|
45
N/A
|
49
+8%
|
35
-29%
|
29
-16%
|
(7)
N/A
|
(9)
-34%
|
(24)
-162%
|
3
N/A
|
24
+852%
|
(50)
N/A
|
(8)
+83%
|
4
N/A
|
(28)
N/A
|
45
N/A
|
287
+538%
|
171
-40%
|
63
-63%
|
(4)
N/A
|
(116)
-2 668%
|
927
N/A
|
891
-4%
|
830
-7%
|
621
-25%
|
(588)
N/A
|
(352)
+40%
|
(499)
-42%
|
(217)
+56%
|
(70)
+68%
|
(300)
-327%
|
5
N/A
|
5
+4%
|
(84)
N/A
|
174
N/A
|
139
-20%
|
(156)
N/A
|
457
N/A
|
236
-48%
|
187
-21%
|
(136)
N/A
|
(689)
-406%
|
(338)
+51%
|
(193)
+43%
|
187
N/A
|
339
+82%
|
102
-70%
|
(30)
N/A
|
78
N/A
|
83
+7%
|
(92)
N/A
|
(28)
+70%
|
531
N/A
|
66
-88%
|
156
+137%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
8
+131%
|
33
+298%
|
58
+76%
|
(11)
N/A
|
21
N/A
|
(3)
N/A
|
45
N/A
|
13
-70%
|
(179)
N/A
|
(235)
-32%
|
(343)
-46%
|
(227)
+34%
|
(13)
+94%
|
95
N/A
|
116
+22%
|
106
-8%
|
32
-70%
|
(29)
N/A
|
(57)
-92%
|
(57)
-1%
|
11
N/A
|
(116)
N/A
|
(17)
+86%
|
18
N/A
|
(31)
N/A
|
109
N/A
|
94
-14%
|
11
-88%
|
6
-46%
|
(53)
N/A
|
(175)
-228%
|
(247)
-41%
|
(452)
-83%
|
(512)
-13%
|
(488)
+5%
|
(534)
-9%
|
(259)
+51%
|
(69)
+73%
|
(93)
-35%
|
44
N/A
|
15
-66%
|
(224)
N/A
|
(187)
+16%
|
(313)
-67%
|
(285)
+9%
|
(228)
+20%
|
(2)
+99%
|
(81)
-4 204%
|
(255)
-217%
|
(257)
-1%
|
(740)
-188%
|
(704)
+5%
|
(419)
+40%
|
(566)
-35%
|
(231)
+59%
|
(139)
+40%
|
(235)
-69%
|
(47)
+80%
|
71
N/A
|
238
+234%
|
168
-29%
|
338
+102%
|
461
+36%
|
475
+3%
|
577
+21%
|
|