Imperium Crown Ltd
SGX:5HT
Cash Flow Statement
Cash Flow Statement
Imperium Crown Ltd
| Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Sep-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
2
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(2)
|
2
|
(1)
|
(4)
|
(4)
|
(2)
|
(1)
|
(0)
|
(0)
|
4
|
(1)
|
17
|
18
|
(16)
|
(14)
|
(4)
|
(17)
|
(14)
|
(6)
|
(6)
|
(6)
|
(13)
|
(12)
|
(13)
|
(13)
|
(101)
|
(99)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
2
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
1
|
1
|
0
|
|
| Other Non-Cash Items |
(0)
|
(0)
|
(0)
|
(0)
|
3
|
2
|
6
|
7
|
0
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
(2)
|
2
|
(16)
|
(15)
|
17
|
16
|
4
|
12
|
7
|
(1)
|
(1)
|
(1)
|
8
|
8
|
8
|
8
|
95
|
94
|
(2)
|
(2)
|
(1)
|
|
| Cash Taxes Paid |
0
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
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
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(3)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(1)
|
1
|
1
|
2
|
(2)
|
(1)
|
1
|
(0)
|
0
|
3
|
0
|
(3)
|
(5)
|
(2)
|
1
|
(1)
|
(1)
|
3
|
3
|
0
|
3
|
7
|
4
|
3
|
(1)
|
(2)
|
3
|
3
|
5
|
4
|
4
|
|
| Cash from Operating Activities |
0
N/A
|
1
+944%
|
(0)
N/A
|
(0)
+37%
|
1
N/A
|
(2)
N/A
|
3
N/A
|
6
+120%
|
4
-31%
|
2
-54%
|
(3)
N/A
|
(2)
+22%
|
(0)
+91%
|
(1)
-248%
|
0
N/A
|
3
+469%
|
2
-13%
|
(2)
N/A
|
(4)
-67%
|
0
N/A
|
2
+1 262%
|
0
-81%
|
(1)
N/A
|
(2)
-184%
|
(1)
+39%
|
(3)
-154%
|
(2)
+50%
|
2
N/A
|
2
-34%
|
3
+67%
|
(2)
N/A
|
(3)
-32%
|
1
N/A
|
1
-40%
|
2
+352%
|
2
-4%
|
3
+18%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(12)
|
0
|
(5)
|
0
|
(3)
|
(4)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Other Items |
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
(31)
|
(53)
|
(21)
|
1
|
10
|
25
|
6
|
(10)
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(3)
-63%
|
(3)
-1%
|
(2)
+29%
|
(0)
+77%
|
0
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
+41%
|
(1)
-14%
|
(0)
+68%
|
(0)
-22%
|
(0)
+50%
|
(0)
+73%
|
(0)
+33%
|
(0)
-300%
|
2
N/A
|
2
-7%
|
(31)
N/A
|
(53)
-71%
|
(21)
+60%
|
1
N/A
|
10
+959%
|
25
+137%
|
(6)
N/A
|
(22)
-253%
|
(5)
+76%
|
(4)
+29%
|
(3)
+16%
|
(3)
-11%
|
(0)
+92%
|
0
N/A
|
(0)
N/A
|
(0)
-76%
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
11
|
36
|
29
|
(0)
|
(0)
|
0
|
0
|
38
|
36
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
17
|
15
|
(3)
|
(14)
|
(43)
|
(29)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
2
|
8
|
6
|
0
|
0
|
(0)
|
0
|
2
|
2
|
(1)
|
(0)
|
(3)
|
(3)
|
(3)
|
|
| Cash from Financing Activities |
3
N/A
|
3
-1%
|
(1)
N/A
|
(1)
+19%
|
(1)
+34%
|
0
N/A
|
3
+996%
|
1
-43%
|
(2)
N/A
|
(1)
+53%
|
(0)
+59%
|
(1)
-241%
|
(1)
+8%
|
(0)
+58%
|
(1)
-105%
|
4
N/A
|
10
+165%
|
34
+225%
|
28
-18%
|
16
-42%
|
13
-18%
|
(3)
N/A
|
(14)
-305%
|
(3)
+76%
|
15
N/A
|
5
-67%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
2
N/A
|
2
-6%
|
(1)
N/A
|
(0)
+50%
|
(3)
-621%
|
(3)
N/A
|
(3)
-9%
|
|
| 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
|
|
| Net Change in Cash |
2
N/A
|
1
-17%
|
(4)
N/A
|
(3)
+27%
|
0
N/A
|
(1)
N/A
|
4
N/A
|
6
+48%
|
2
-69%
|
1
-71%
|
(4)
N/A
|
(4)
-2%
|
(1)
+66%
|
(1)
+3%
|
(0)
+74%
|
7
N/A
|
15
+128%
|
34
+124%
|
(7)
N/A
|
(36)
-437%
|
(5)
+86%
|
(2)
+62%
|
(4)
-107%
|
19
N/A
|
8
-59%
|
(20)
N/A
|
(7)
+66%
|
(1)
+81%
|
(2)
-21%
|
(1)
+47%
|
(0)
+51%
|
(1)
-76%
|
0
N/A
|
0
-12%
|
(0)
N/A
|
(0)
-39%
|
(0)
+58%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+57%
|
1
N/A
|
(2)
N/A
|
3
N/A
|
6
+121%
|
4
-36%
|
1
-60%
|
(3)
N/A
|
(3)
+20%
|
(0)
+87%
|
(1)
-140%
|
0
N/A
|
3
+474%
|
2
-36%
|
(3)
N/A
|
(4)
-24%
|
0
N/A
|
2
+1 787%
|
0
-89%
|
(1)
N/A
|
(2)
-183%
|
(13)
-571%
|
(3)
+77%
|
(7)
-122%
|
2
N/A
|
(2)
N/A
|
(1)
+33%
|
(3)
-158%
|
(3)
-7%
|
1
N/A
|
0
-40%
|
2
+378%
|
2
-4%
|
3
+18%
|
|