Hiap Hoe Ltd
SGX:5JK
Cash Flow Statement
Cash Flow Statement
Hiap Hoe Ltd
| Dec-2007 | 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 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
23
|
20
|
21
|
13
|
8
|
13
|
22
|
32
|
42
|
39
|
33
|
32
|
40
|
44
|
49
|
58
|
55
|
61
|
69
|
65
|
67
|
62
|
78
|
102
|
97
|
441
|
403
|
369
|
332
|
(29)
|
(29)
|
(36)
|
(11)
|
5
|
6
|
26
|
55
|
53
|
56
|
44
|
95
|
87
|
93
|
90
|
(4)
|
1
|
(5)
|
(7)
|
24
|
(5)
|
(37)
|
(5)
|
27
|
14
|
(24)
|
(18)
|
6
|
16
|
17
|
11
|
37
|
|
| Depreciation & Amortization |
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
|
4
|
8
|
10
|
14
|
16
|
17
|
18
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
18
|
20
|
21
|
22
|
23
|
23
|
24
|
26
|
26
|
27
|
28
|
25
|
24
|
26
|
25
|
25
|
25
|
24
|
23
|
23
|
23
|
23
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
79
|
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
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(10)
|
(12)
|
(14)
|
(15)
|
(13)
|
(14)
|
(10)
|
(7)
|
(8)
|
(7)
|
(354)
|
(349)
|
(343)
|
(314)
|
42
|
43
|
49
|
31
|
15
|
10
|
(10)
|
(44)
|
(40)
|
(44)
|
(34)
|
(47)
|
(35)
|
(27)
|
(21)
|
40
|
24
|
24
|
23
|
(11)
|
12
|
39
|
8
|
(23)
|
(9)
|
39
|
44
|
1
|
(15)
|
3
|
15
|
(9)
|
|
| Cash Taxes Paid |
3
|
2
|
1
|
0
|
0
|
2
|
1
|
(1)
|
1
|
1
|
0
|
2
|
0
|
3
|
6
|
10
|
12
|
10
|
6
|
3
|
0
|
0
|
4
|
8
|
9
|
9
|
12
|
16
|
15
|
15
|
21
|
24
|
24
|
24
|
17
|
10
|
9
|
9
|
5
|
2
|
2
|
2
|
14
|
19
|
21
|
22
|
12
|
8
|
6
|
2
|
2
|
4
|
0
|
(0)
|
3
|
3
|
3
|
4
|
4
|
5
|
6
|
|
| Cash Interest Paid |
3
|
4
|
5
|
6
|
7
|
7
|
8
|
9
|
8
|
9
|
8
|
7
|
7
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
5
|
9
|
10
|
15
|
16
|
16
|
17
|
15
|
16
|
17
|
17
|
16
|
14
|
10
|
11
|
8
|
14
|
15
|
16
|
17
|
14
|
16
|
18
|
19
|
19
|
16
|
12
|
10
|
9
|
11
|
18
|
27
|
31
|
31
|
31
|
26
|
21
|
|
| Change in Working Capital |
(45)
|
(200)
|
(275)
|
(283)
|
(289)
|
(102)
|
(36)
|
(43)
|
(56)
|
74
|
136
|
138
|
158
|
34
|
(31)
|
(41)
|
(79)
|
(97)
|
(70)
|
(75)
|
10
|
20
|
2
|
(42)
|
31
|
28
|
39
|
101
|
41
|
52
|
22
|
13
|
(22)
|
(34)
|
(25)
|
(45)
|
(100)
|
(105)
|
(110)
|
(94)
|
58
|
81
|
124
|
141
|
14
|
13
|
(7)
|
(1)
|
1
|
2
|
(8)
|
(9)
|
(16)
|
(11)
|
5
|
1
|
(1)
|
(1)
|
(5)
|
(11)
|
(10)
|
|
| Cash from Operating Activities |
(23)
N/A
|
(182)
-679%
|
(255)
-41%
|
(271)
-6%
|
(282)
-4%
|
(90)
+68%
|
(13)
+85%
|
(11)
+17%
|
(16)
-42%
|
111
N/A
|
168
+51%
|
170
+1%
|
196
+15%
|
74
-62%
|
13
-82%
|
7
-47%
|
(36)
N/A
|
(49)
-37%
|
(16)
+67%
|
(22)
-36%
|
63
N/A
|
72
+14%
|
74
+3%
|
53
-29%
|
122
+132%
|
120
-2%
|
101
-16%
|
137
+36%
|
74
-46%
|
80
+9%
|
53
-33%
|
45
-16%
|
15
-66%
|
2
-89%
|
7
+300%
|
(13)
N/A
|
(72)
-478%
|
(76)
-5%
|
(81)
-7%
|
(66)
+18%
|
126
N/A
|
154
+22%
|
212
+37%
|
232
+10%
|
73
-69%
|
63
-14%
|
37
-41%
|
41
+11%
|
41
0%
|
37
-10%
|
20
-47%
|
18
-10%
|
13
-26%
|
20
+52%
|
46
+130%
|
51
+11%
|
30
-40%
|
23
-24%
|
38
+65%
|
38
+0%
|
41
+7%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(30)
|
(30)
|
(31)
|
(31)
|
(2)
|
(3)
|
(5)
|
(9)
|
(12)
|
(17)
|
(17)
|
(23)
|
(31)
|
(31)
|
(30)
|
(21)
|
(10)
|
(5)
|
(3)
|
(3)
|
(1)
|
(12)
|
(12)
|
(12)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(6)
|
(21)
|
(48)
|
(35)
|
(4)
|
(2)
|
|
| Other Items |
0
|
(8)
|
6
|
17
|
(42)
|
(39)
|
(42)
|
(42)
|
(0)
|
(1)
|
(8)
|
(23)
|
(32)
|
(44)
|
(32)
|
(1)
|
23
|
42
|
37
|
20
|
13
|
9
|
6
|
(9)
|
(154)
|
(353)
|
(456)
|
(441)
|
(300)
|
(20)
|
85
|
83
|
83
|
110
|
97
|
138
|
165
|
48
|
15
|
(24)
|
(92)
|
(99)
|
(196)
|
(217)
|
(186)
|
(240)
|
(94)
|
(83)
|
(86)
|
(4)
|
10
|
(27)
|
(11)
|
41
|
20
|
15
|
10
|
51
|
59
|
1
|
(17)
|
|
| Cash from Investing Activities |
0
N/A
|
(8)
N/A
|
6
N/A
|
17
+167%
|
(42)
N/A
|
(39)
+7%
|
(42)
-8%
|
(42)
N/A
|
(0)
+100%
|
(1)
-450%
|
(8)
-645%
|
(24)
-187%
|
(33)
-38%
|
(45)
-37%
|
(32)
+28%
|
(1)
+96%
|
23
N/A
|
41
+79%
|
37
-10%
|
20
-47%
|
12
-37%
|
9
-25%
|
5
-43%
|
(9)
N/A
|
(184)
-1 859%
|
(384)
-108%
|
(487)
-27%
|
(472)
+3%
|
(303)
+36%
|
(22)
+93%
|
80
N/A
|
75
-7%
|
71
-5%
|
93
+32%
|
80
-14%
|
115
+44%
|
134
+16%
|
17
-88%
|
(14)
N/A
|
(45)
-215%
|
(102)
-126%
|
(104)
-1%
|
(199)
-92%
|
(219)
-10%
|
(187)
+15%
|
(253)
-35%
|
(106)
+58%
|
(96)
+10%
|
(87)
+9%
|
(5)
+94%
|
9
N/A
|
(29)
N/A
|
(13)
+57%
|
40
N/A
|
17
-56%
|
8
-53%
|
(11)
N/A
|
4
N/A
|
25
+573%
|
(3)
N/A
|
(19)
-534%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
30
|
0
|
0
|
21
|
21
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
29
|
168
|
224
|
250
|
292
|
109
|
25
|
39
|
18
|
(52)
|
(97)
|
(109)
|
(121)
|
(57)
|
(18)
|
(18)
|
(6)
|
0
|
(4)
|
1
|
(58)
|
(56)
|
(72)
|
(8)
|
170
|
364
|
456
|
404
|
167
|
(43)
|
(154)
|
(154)
|
(57)
|
(140)
|
(71)
|
(77)
|
(53)
|
62
|
104
|
120
|
42
|
40
|
59
|
54
|
122
|
163
|
59
|
42
|
34
|
(22)
|
(9)
|
26
|
21
|
(25)
|
(20)
|
(17)
|
7
|
34
|
2
|
(15)
|
72
|
|
| Cash Paid for Dividends |
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(2)
|
(4)
|
(2)
|
0
|
(2)
|
(4)
|
(4)
|
0
|
(5)
|
(8)
|
(8)
|
0
|
(10)
|
(4)
|
(4)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(5)
|
(7)
|
(7)
|
0
|
(7)
|
0
|
(7)
|
0
|
(7)
|
(14)
|
(7)
|
(2)
|
(5)
|
(7)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
|
| Other |
(3)
|
3
|
(1)
|
(13)
|
(7)
|
(3)
|
1
|
11
|
(8)
|
(7)
|
(7)
|
(5)
|
(7)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(5)
|
(9)
|
(10)
|
(15)
|
(16)
|
(17)
|
(27)
|
(26)
|
(26)
|
(27)
|
(7)
|
(6)
|
(5)
|
(4)
|
(12)
|
(9)
|
(16)
|
(22)
|
(50)
|
(34)
|
(37)
|
(25)
|
1
|
(9)
|
(2)
|
(9)
|
(16)
|
(7)
|
(15)
|
(27)
|
(31)
|
(24)
|
(29)
|
(63)
|
(49)
|
(19)
|
(101)
|
|
| Cash from Financing Activities |
53
N/A
|
196
+271%
|
243
+24%
|
255
+5%
|
303
+19%
|
124
-59%
|
46
-63%
|
48
+6%
|
9
-81%
|
(59)
N/A
|
(105)
-77%
|
(115)
-9%
|
(130)
-13%
|
(64)
+50%
|
(25)
+61%
|
(26)
-4%
|
(13)
+51%
|
(7)
+48%
|
(10)
-48%
|
(7)
+34%
|
(65)
-898%
|
(63)
+3%
|
(79)
-26%
|
(19)
+76%
|
158
N/A
|
347
+120%
|
437
+26%
|
384
-12%
|
147
-62%
|
(63)
N/A
|
(186)
-196%
|
(184)
+1%
|
(88)
+52%
|
(172)
-94%
|
(82)
+52%
|
(88)
-7%
|
(62)
+29%
|
53
N/A
|
87
+65%
|
104
+19%
|
19
-82%
|
11
-41%
|
3
-77%
|
13
+407%
|
78
+514%
|
130
+67%
|
53
-59%
|
26
-51%
|
25
-3%
|
(34)
N/A
|
(30)
+12%
|
11
N/A
|
4
-66%
|
(54)
N/A
|
(55)
-1%
|
(44)
+20%
|
(26)
+42%
|
(32)
-25%
|
(51)
-58%
|
(37)
+27%
|
(32)
+13%
|
|
| 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
|
(0)
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(3)
|
(2)
|
(1)
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
0
|
|
| Net Change in Cash |
30
N/A
|
6
-79%
|
(6)
N/A
|
1
N/A
|
(20)
N/A
|
(5)
+74%
|
(9)
-74%
|
(4)
+53%
|
(7)
-51%
|
51
N/A
|
54
+7%
|
31
-43%
|
33
+7%
|
(35)
N/A
|
(44)
-28%
|
(21)
+54%
|
(26)
-27%
|
(15)
+43%
|
11
N/A
|
(9)
N/A
|
10
N/A
|
18
+77%
|
(0)
N/A
|
24
N/A
|
95
+295%
|
83
-13%
|
51
-39%
|
49
-4%
|
(82)
N/A
|
(5)
+94%
|
(52)
-942%
|
(65)
-25%
|
(3)
+96%
|
(77)
-2 609%
|
4
N/A
|
15
+250%
|
(0)
N/A
|
(6)
-1 485%
|
(8)
-33%
|
(7)
+11%
|
43
N/A
|
59
+38%
|
13
-77%
|
23
+70%
|
(41)
N/A
|
(62)
-51%
|
(19)
+69%
|
(31)
-63%
|
(22)
+30%
|
(2)
+91%
|
(1)
+65%
|
0
N/A
|
4
+1 611%
|
5
+19%
|
8
+53%
|
14
+90%
|
(7)
N/A
|
(5)
+21%
|
11
N/A
|
(3)
N/A
|
(10)
-249%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(23)
N/A
|
(182)
-676%
|
(255)
-41%
|
(271)
-6%
|
(282)
-4%
|
(90)
+68%
|
(13)
+85%
|
(11)
+17%
|
(16)
-42%
|
111
N/A
|
168
+51%
|
170
+1%
|
196
+15%
|
74
-62%
|
13
-83%
|
7
-49%
|
(37)
N/A
|
(50)
-36%
|
(17)
+66%
|
(22)
-34%
|
63
N/A
|
72
+14%
|
74
+3%
|
52
-29%
|
92
+76%
|
89
-3%
|
70
-22%
|
106
+52%
|
71
-33%
|
78
+9%
|
49
-38%
|
36
-25%
|
3
-92%
|
(16)
N/A
|
(11)
+32%
|
(36)
-236%
|
(103)
-190%
|
(107)
-3%
|
(110)
-4%
|
(87)
+22%
|
116
N/A
|
149
+28%
|
209
+40%
|
230
+10%
|
72
-69%
|
51
-29%
|
25
-51%
|
29
+16%
|
40
+40%
|
36
-10%
|
18
-49%
|
16
-14%
|
12
-26%
|
18
+53%
|
43
+142%
|
44
+3%
|
9
-79%
|
(25)
N/A
|
3
N/A
|
34
+1 057%
|
38
+13%
|
|