Mencast Holdings Ltd
SGX:5NF
Cash Flow Statement
Cash Flow Statement
Mencast Holdings Ltd
| 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 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
16
|
17
|
17
|
18
|
18
|
18
|
13
|
15
|
2
|
0
|
0
|
(7)
|
(26)
|
(32)
|
(36)
|
(40)
|
(81)
|
(78)
|
(77)
|
(72)
|
(7)
|
(7)
|
(5)
|
(5)
|
(6)
|
7
|
7
|
8
|
5
|
(5)
|
(4)
|
7
|
7
|
(0)
|
3
|
3
|
(1)
|
2
|
3
|
|
| Depreciation & Amortization |
3
|
6
|
8
|
10
|
12
|
12
|
13
|
13
|
14
|
14
|
13
|
13
|
12
|
14
|
15
|
16
|
17
|
16
|
15
|
14
|
13
|
13
|
13
|
13
|
12
|
12
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
8
|
8
|
8
|
8
|
8
|
|
| Stock-Based Compensation |
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 |
(0)
|
(4)
|
(3)
|
(3)
|
(0)
|
3
|
3
|
3
|
(1)
|
0
|
0
|
(1)
|
2
|
15
|
15
|
17
|
16
|
57
|
56
|
56
|
56
|
4
|
5
|
6
|
4
|
3
|
(6)
|
(6)
|
(4)
|
2
|
9
|
9
|
2
|
1
|
6
|
5
|
5
|
8
|
8
|
6
|
|
| Cash Taxes Paid |
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
|
1
|
1
|
(0)
|
0
|
0
|
|
| Cash Interest Paid |
0
|
2
|
4
|
4
|
5
|
5
|
4
|
5
|
5
|
6
|
6
|
7
|
8
|
8
|
9
|
9
|
8
|
8
|
8
|
7
|
7
|
9
|
9
|
10
|
9
|
8
|
7
|
7
|
6
|
6
|
5
|
5
|
4
|
4
|
5
|
7
|
8
|
7
|
6
|
6
|
|
| Change in Working Capital |
(10)
|
(12)
|
(19)
|
(28)
|
(35)
|
(34)
|
(27)
|
(7)
|
6
|
13
|
13
|
8
|
2
|
6
|
20
|
19
|
26
|
25
|
17
|
19
|
15
|
1
|
2
|
2
|
3
|
9
|
4
|
9
|
4
|
(2)
|
1
|
(3)
|
1
|
(1)
|
(1)
|
2
|
3
|
0
|
(0)
|
3
|
|
| Cash from Operating Activities |
(5)
N/A
|
6
N/A
|
2
-68%
|
(3)
N/A
|
(6)
-60%
|
(0)
+94%
|
7
N/A
|
22
+192%
|
34
+56%
|
29
-14%
|
26
-10%
|
19
-27%
|
9
-52%
|
9
-1%
|
19
+102%
|
16
-17%
|
19
+21%
|
17
-11%
|
10
-39%
|
12
+21%
|
13
+3%
|
10
-17%
|
13
+24%
|
15
+13%
|
14
-5%
|
18
+30%
|
17
-5%
|
20
+16%
|
18
-9%
|
15
-19%
|
15
+4%
|
11
-25%
|
19
+64%
|
17
-12%
|
14
-18%
|
19
+39%
|
19
+1%
|
15
-21%
|
18
+19%
|
19
+8%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(16)
|
(29)
|
(28)
|
(25)
|
(19)
|
(10)
|
(9)
|
(10)
|
(12)
|
(17)
|
(14)
|
(7)
|
0
|
(4)
|
(0)
|
1
|
1
|
(3)
|
(4)
|
(4)
|
(7)
|
(7)
|
(8)
|
(9)
|
(6)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
|
| Other Items |
(0)
|
(4)
|
(6)
|
(8)
|
(10)
|
(2)
|
1
|
5
|
11
|
10
|
10
|
10
|
4
|
(1)
|
(2)
|
(2)
|
1
|
10
|
12
|
12
|
12
|
13
|
10
|
10
|
19
|
24
|
24
|
24
|
15
|
4
|
4
|
4
|
1
|
3
|
2
|
11
|
16
|
7
|
2
|
2
|
|
| Cash from Investing Activities |
(16)
N/A
|
(33)
-103%
|
(34)
-2%
|
(33)
+1%
|
(30)
+10%
|
(12)
+60%
|
(7)
+37%
|
(5)
+28%
|
(1)
+87%
|
(7)
-936%
|
(4)
+47%
|
3
N/A
|
4
+35%
|
(6)
N/A
|
(2)
+69%
|
(0)
+93%
|
2
N/A
|
7
+285%
|
8
+19%
|
8
+3%
|
5
-38%
|
5
+5%
|
3
-53%
|
1
-58%
|
13
+1 153%
|
19
+41%
|
18
-6%
|
16
-7%
|
8
-53%
|
(4)
N/A
|
(3)
+34%
|
(1)
+77%
|
(3)
-428%
|
(1)
+71%
|
0
N/A
|
9
+14 668%
|
13
+49%
|
4
-67%
|
0
-96%
|
(1)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(0)
|
0
|
0
|
12
|
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 |
60
|
33
|
49
|
50
|
3
|
14
|
(9)
|
(21)
|
(23)
|
(21)
|
(20)
|
(24)
|
(26)
|
(15)
|
(15)
|
(3)
|
(8)
|
(6)
|
(8)
|
(19)
|
(9)
|
(2)
|
(0)
|
1
|
(8)
|
(23)
|
(23)
|
(23)
|
(20)
|
(7)
|
(7)
|
(9)
|
(13)
|
(15)
|
(14)
|
(19)
|
(23)
|
(15)
|
(11)
|
(13)
|
|
| Cash Paid for Dividends |
(3)
|
(3)
|
0
|
(9)
|
(9)
|
0
|
0
|
0
|
(4)
|
(4)
|
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 |
(0)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
10
|
9
|
7
|
7
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(8)
|
(9)
|
(10)
|
(9)
|
(11)
|
(14)
|
(12)
|
(12)
|
(10)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
|
| Cash from Financing Activities |
47
N/A
|
28
-40%
|
42
+52%
|
37
-12%
|
1
-99%
|
12
+2 148%
|
(10)
N/A
|
(14)
-42%
|
(32)
-128%
|
(29)
+8%
|
(13)
+54%
|
(19)
-41%
|
(19)
+2%
|
(8)
+55%
|
(24)
-186%
|
(12)
+51%
|
(16)
-34%
|
(14)
+8%
|
(18)
-21%
|
(27)
-55%
|
(18)
+34%
|
(12)
+32%
|
(10)
+21%
|
(11)
-13%
|
(22)
-100%
|
(35)
-61%
|
(34)
+1%
|
(33)
+5%
|
(26)
+20%
|
(13)
+50%
|
(12)
+10%
|
(14)
-16%
|
(17)
-22%
|
(18)
-9%
|
(19)
-1%
|
(26)
-40%
|
(31)
-17%
|
(22)
+27%
|
(18)
+18%
|
(19)
-3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
26
N/A
|
1
-96%
|
11
+978%
|
1
-93%
|
(35)
N/A
|
(0)
+99%
|
(10)
-2 710%
|
2
N/A
|
1
-44%
|
(7)
N/A
|
9
N/A
|
3
-68%
|
(6)
N/A
|
(5)
+19%
|
(7)
-48%
|
4
N/A
|
5
+30%
|
9
+88%
|
1
-92%
|
(7)
N/A
|
(0)
+98%
|
4
N/A
|
6
+60%
|
5
-17%
|
6
+16%
|
2
-62%
|
1
-74%
|
4
+544%
|
(0)
N/A
|
(3)
-680%
|
1
N/A
|
(3)
N/A
|
(1)
+55%
|
(3)
-117%
|
(5)
-81%
|
1
N/A
|
1
+6%
|
(3)
N/A
|
(0)
+89%
|
(1)
-123%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(21)
N/A
|
(23)
-11%
|
(26)
-11%
|
(28)
-10%
|
(25)
+12%
|
(11)
+57%
|
(1)
+89%
|
11
N/A
|
22
+95%
|
13
-43%
|
13
+2%
|
12
-5%
|
9
-24%
|
5
-45%
|
18
+262%
|
17
-8%
|
20
+17%
|
14
-31%
|
6
-57%
|
8
+42%
|
5
-36%
|
3
-40%
|
5
+68%
|
6
+13%
|
8
+30%
|
13
+66%
|
11
-15%
|
13
+13%
|
11
-13%
|
7
-40%
|
9
+30%
|
7
-18%
|
15
+112%
|
13
-13%
|
11
-14%
|
17
+50%
|
16
-7%
|
12
-23%
|
16
+29%
|
16
+2%
|
|