Natural Cool Holdings Ltd
SGX:5IF
Cash Flow Statement
Cash Flow Statement
Natural Cool Holdings Ltd
| 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 | Dec-2023 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Income |
4
|
4
|
2
|
(2)
|
(1)
|
2
|
7
|
6
|
(4)
|
(3)
|
1
|
1
|
0
|
1
|
3
|
3
|
6
|
6
|
(11)
|
(12)
|
(5)
|
(5)
|
0
|
1
|
(3)
|
(3)
|
1
|
1
|
(6)
|
(2)
|
1
|
(2)
|
0
|
(0)
|
1
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
3
|
4
|
7
|
7
|
7
|
7
|
8
|
7
|
6
|
5
|
5
|
5
|
5
|
|
| Other Non-Cash Items |
(0)
|
0
|
3
|
4
|
4
|
3
|
(3)
|
(5)
|
1
|
1
|
(2)
|
(2)
|
0
|
(0)
|
(4)
|
(4)
|
(15)
|
(16)
|
9
|
9
|
1
|
1
|
(0)
|
1
|
3
|
3
|
1
|
2
|
7
|
3
|
(0)
|
4
|
2
|
2
|
1
|
|
| Cash Taxes Paid |
1
|
1
|
0
|
0
|
0
|
1
|
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
|
|
| Cash Interest Paid |
2
|
2
|
2
|
3
|
0
|
2
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Change in Working Capital |
(1)
|
(5)
|
(6)
|
(5)
|
3
|
10
|
(1)
|
(13)
|
(5)
|
7
|
(4)
|
0
|
6
|
2
|
(3)
|
(1)
|
5
|
(1)
|
8
|
10
|
(3)
|
(0)
|
(2)
|
(6)
|
(3)
|
7
|
6
|
(2)
|
(3)
|
(8)
|
(1)
|
7
|
0
|
(5)
|
(0)
|
|
| Cash from Operating Activities |
5
N/A
|
1
-79%
|
2
+44%
|
(1)
N/A
|
10
N/A
|
18
+89%
|
6
-70%
|
(9)
N/A
|
(5)
+49%
|
9
N/A
|
(1)
N/A
|
3
N/A
|
10
+291%
|
6
-39%
|
(0)
N/A
|
2
N/A
|
(0)
N/A
|
(8)
-4 667%
|
7
N/A
|
8
+10%
|
(5)
N/A
|
(2)
+57%
|
1
N/A
|
(1)
N/A
|
3
N/A
|
14
+312%
|
14
+0%
|
9
-37%
|
5
-40%
|
0
-98%
|
6
+6 700%
|
14
+137%
|
7
-49%
|
2
-74%
|
6
+247%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(9)
|
(9)
|
(21)
|
(22)
|
(12)
|
(11)
|
(2)
|
(2)
|
(5)
|
(9)
|
(6)
|
(1)
|
(2)
|
(11)
|
(12)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(20)
|
(20)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(0)
|
(1)
|
(1)
|
|
| Other Items |
7
|
7
|
(10)
|
(10)
|
4
|
5
|
53
|
50
|
(0)
|
1
|
7
|
2
|
(5)
|
(1)
|
13
|
13
|
25
|
25
|
0
|
0
|
0
|
2
|
7
|
5
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(4)
|
(2)
|
1
|
0
|
(1)
|
1
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
-8%
|
(32)
-1 218%
|
(32)
+1%
|
(8)
+74%
|
(7)
+18%
|
50
N/A
|
48
-4%
|
(5)
N/A
|
(9)
-64%
|
0
N/A
|
1
+149%
|
(7)
N/A
|
(11)
-57%
|
1
N/A
|
10
+657%
|
22
+126%
|
22
-2%
|
(2)
N/A
|
(2)
-10%
|
(20)
-775%
|
(19)
+6%
|
3
N/A
|
2
-36%
|
(3)
N/A
|
(2)
+19%
|
(1)
+55%
|
(3)
-145%
|
(5)
-78%
|
(7)
-48%
|
(4)
+35%
|
(1)
+88%
|
(0)
+77%
|
(1)
-930%
|
1
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
2
|
3
|
1
|
0
|
1
|
0
|
1
|
2
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(6)
|
(1)
|
30
|
35
|
9
|
(2)
|
(27)
|
(24)
|
(3)
|
(3)
|
(4)
|
(2)
|
2
|
6
|
3
|
(8)
|
1
|
4
|
(2)
|
(4)
|
11
|
14
|
(6)
|
(8)
|
(7)
|
(7)
|
(2)
|
(2)
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Other |
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(9)
|
(8)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
3
|
5
|
2
|
(1)
|
(8)
|
(6)
|
2
|
2
|
1
|
(1)
|
(2)
|
(1)
|
1
|
|
| Cash from Financing Activities |
(2)
N/A
|
(1)
+51%
|
30
N/A
|
33
+10%
|
5
-86%
|
(5)
N/A
|
(36)
-609%
|
(35)
+4%
|
(6)
+83%
|
(1)
+79%
|
(3)
-106%
|
(3)
-29%
|
1
N/A
|
5
+465%
|
2
-64%
|
(10)
N/A
|
1
N/A
|
4
+638%
|
(17)
N/A
|
(20)
-14%
|
11
N/A
|
13
+19%
|
(3)
N/A
|
(3)
-5%
|
(5)
-51%
|
(7)
-54%
|
(10)
-34%
|
(8)
+15%
|
0
N/A
|
1
+1 131%
|
(5)
N/A
|
(6)
-27%
|
(7)
-14%
|
(6)
+11%
|
(6)
+11%
|
|
| 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 |
1
N/A
|
(2)
N/A
|
(1)
+79%
|
1
N/A
|
6
+703%
|
6
-3%
|
19
+213%
|
5
-76%
|
(16)
N/A
|
(1)
+96%
|
(3)
-418%
|
0
N/A
|
4
+1 124%
|
0
-92%
|
3
+838%
|
2
-22%
|
23
+814%
|
17
-24%
|
(12)
N/A
|
(14)
-16%
|
(13)
+3%
|
(7)
+46%
|
0
N/A
|
(2)
N/A
|
(4)
-72%
|
4
N/A
|
3
-26%
|
(2)
N/A
|
1
N/A
|
(6)
N/A
|
(3)
+39%
|
7
N/A
|
(0)
N/A
|
(6)
-11 188%
|
1
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(8)
-114%
|
(20)
-155%
|
(23)
-14%
|
(2)
+90%
|
7
N/A
|
3
-54%
|
(11)
N/A
|
(9)
+13%
|
0
N/A
|
(7)
N/A
|
2
N/A
|
8
+432%
|
(4)
N/A
|
(12)
-170%
|
(1)
+90%
|
(3)
-151%
|
(12)
-321%
|
5
N/A
|
6
+18%
|
(25)
N/A
|
(23)
+9%
|
(3)
+85%
|
(4)
-16%
|
2
N/A
|
13
+663%
|
13
+0%
|
6
-52%
|
2
-72%
|
(3)
N/A
|
3
N/A
|
12
+309%
|
7
-46%
|
1
-83%
|
6
+404%
|
|