Old Chang Kee Ltd
SGX:5ML
Cash Flow Statement
Cash Flow Statement
Old Chang Kee Ltd
| 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 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||
| Net Income |
6
|
5
|
6
|
6
|
2
|
2
|
1
|
1
|
5
|
5
|
6
|
6
|
5
|
5
|
4
|
2
|
7
|
10
|
7
|
6
|
6
|
8
|
10
|
13
|
14
|
13
|
12
|
|
| Depreciation & Amortization |
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
5
|
7
|
10
|
15
|
16
|
16
|
15
|
14
|
14
|
14
|
13
|
14
|
14
|
14
|
14
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
4
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
3
|
3
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
0
|
(0)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(0)
|
2
|
(3)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
|
| Cash from Operating Activities |
11
N/A
|
10
-10%
|
9
-2%
|
11
+18%
|
10
-13%
|
8
-13%
|
9
+3%
|
7
-17%
|
10
+35%
|
12
+26%
|
12
-2%
|
12
-3%
|
10
-10%
|
11
+8%
|
13
+14%
|
17
+30%
|
26
+54%
|
28
+10%
|
19
-31%
|
19
-4%
|
20
+9%
|
22
+11%
|
24
+7%
|
27
+12%
|
26
-1%
|
25
-5%
|
24
-6%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(8)
|
(7)
|
(9)
|
(8)
|
(10)
|
(10)
|
(8)
|
(9)
|
(7)
|
(5)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
(2)
|
(0)
|
(1)
|
(0)
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Cash from Investing Activities |
(7)
N/A
|
(7)
-5%
|
(7)
+2%
|
(8)
-15%
|
(8)
+2%
|
(10)
-23%
|
(11)
-6%
|
(9)
+19%
|
(9)
+1%
|
(6)
+26%
|
(5)
+28%
|
(3)
+34%
|
(2)
+36%
|
(4)
-95%
|
(2)
+44%
|
(3)
-41%
|
(2)
+44%
|
(1)
+53%
|
(1)
-52%
|
(1)
+4%
|
(1)
+10%
|
(1)
-12%
|
(1)
-16%
|
(1)
+36%
|
0
N/A
|
(1)
N/A
|
(2)
-137%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Debt |
(0)
|
(1)
|
(1)
|
(1)
|
2
|
4
|
4
|
4
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(6)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
|
| Cash Paid for Dividends |
(4)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(4)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(4)
N/A
|
(4)
-3%
|
(8)
-86%
|
(9)
-4%
|
(5)
+39%
|
(4)
+30%
|
(0)
+97%
|
(0)
-182%
|
(4)
-1 137%
|
(6)
-51%
|
(6)
-1%
|
(6)
+0%
|
(6)
-1%
|
(8)
-35%
|
(13)
-62%
|
(17)
-35%
|
(14)
+21%
|
(14)
-2%
|
(15)
-8%
|
(15)
+1%
|
(15)
+1%
|
(15)
+1%
|
(15)
-2%
|
(16)
-3%
|
(16)
-2%
|
(16)
-1%
|
(16)
-1%
|
|
| 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
|
|
| Net Change in Cash |
(1)
N/A
|
(2)
-204%
|
(6)
-170%
|
(6)
+4%
|
(4)
+34%
|
(5)
-39%
|
(2)
+60%
|
(2)
+14%
|
(3)
-51%
|
0
N/A
|
2
+1 855%
|
3
+76%
|
3
-3%
|
(0)
N/A
|
(2)
-429%
|
(4)
-75%
|
10
N/A
|
13
+32%
|
3
-77%
|
2
-22%
|
4
+77%
|
6
+50%
|
7
+17%
|
10
+36%
|
10
+3%
|
8
-20%
|
6
-32%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
2
-41%
|
2
-1%
|
3
+26%
|
1
-50%
|
(1)
N/A
|
(2)
-26%
|
(1)
+26%
|
1
N/A
|
5
+370%
|
7
+29%
|
8
+19%
|
8
+3%
|
10
+19%
|
11
+10%
|
14
+31%
|
24
+70%
|
27
+11%
|
18
-34%
|
17
-2%
|
19
+11%
|
21
+10%
|
22
+5%
|
25
+14%
|
25
+0%
|
23
-8%
|
21
-10%
|
|