Chasen Holdings Ltd
SGX:5NV
Cash Flow Statement
Cash Flow Statement
Chasen Holdings Ltd
| 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 | 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 |
3
|
1
|
8
|
8
|
8
|
8
|
8
|
9
|
10
|
10
|
9
|
6
|
5
|
4
|
(7)
|
(7)
|
(8)
|
(8)
|
4
|
4
|
4
|
4
|
2
|
2
|
2
|
2
|
(2)
|
(2)
|
(3)
|
(1)
|
5
|
6
|
7
|
6
|
7
|
6
|
7
|
7
|
7
|
6
|
5
|
(15)
|
(14)
|
5
|
6
|
6
|
5
|
4
|
4
|
(13)
|
12
|
(13)
|
(39)
|
|
| Depreciation & Amortization |
1
|
1
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
7
|
6
|
6
|
6
|
6
|
6
|
8
|
8
|
12
|
12
|
11
|
12
|
13
|
13
|
15
|
17
|
18
|
17
|
14
|
11
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
1
|
8
|
8
|
8
|
8
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
8
|
8
|
2
|
2
|
4
|
5
|
11
|
12
|
18
|
31
|
18
|
4
|
|
| Cash Taxes Paid |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
5
|
4
|
3
|
|
| Change in Working Capital |
2
|
(4)
|
(10)
|
(12)
|
(13)
|
(12)
|
(9)
|
(12)
|
(12)
|
(7)
|
(6)
|
(3)
|
(4)
|
(11)
|
(12)
|
(9)
|
(11)
|
(7)
|
(3)
|
(3)
|
(1)
|
(6)
|
(10)
|
(7)
|
(4)
|
0
|
(0)
|
(1)
|
(2)
|
(4)
|
(3)
|
(6)
|
(9)
|
(7)
|
(9)
|
(6)
|
(1)
|
(4)
|
(2)
|
(7)
|
(14)
|
(6)
|
5
|
3
|
(5)
|
(13)
|
(7)
|
(10)
|
(4)
|
6
|
(9)
|
(17)
|
(8)
|
|
| Cash from Operating Activities |
6
N/A
|
(2)
N/A
|
2
N/A
|
1
-40%
|
(1)
N/A
|
1
N/A
|
1
+34%
|
1
-21%
|
2
+78%
|
6
+222%
|
8
+31%
|
8
-4%
|
6
-21%
|
(1)
N/A
|
(6)
-424%
|
(4)
+35%
|
(6)
-44%
|
(1)
+83%
|
9
N/A
|
10
+8%
|
11
+12%
|
6
-42%
|
(1)
N/A
|
1
N/A
|
5
+400%
|
9
+67%
|
8
-8%
|
7
-15%
|
5
-20%
|
5
-3%
|
11
+109%
|
9
-16%
|
7
-23%
|
9
+26%
|
6
-36%
|
7
+31%
|
13
+68%
|
12
-8%
|
13
+12%
|
8
-39%
|
1
-90%
|
(2)
N/A
|
11
N/A
|
21
+92%
|
15
-27%
|
10
-33%
|
15
+49%
|
14
-6%
|
23
+59%
|
30
+29%
|
13
-58%
|
2
-83%
|
6
+196%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
1
|
(4)
|
(4)
|
(4)
|
(6)
|
(5)
|
(6)
|
(6)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(4)
|
(5)
|
(5)
|
(6)
|
(3)
|
(2)
|
(5)
|
(2)
|
(3)
|
(5)
|
(5)
|
(8)
|
(8)
|
(4)
|
(6)
|
(7)
|
(7)
|
(9)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(5)
|
(3)
|
(3)
|
(16)
|
(17)
|
(4)
|
(5)
|
(5)
|
(4)
|
(6)
|
(26)
|
(55)
|
(39)
|
|
| Other Items |
1
|
6
|
(3)
|
(5)
|
(4)
|
(4)
|
0
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
6
|
6
|
7
|
2
|
(4)
|
(3)
|
(3)
|
2
|
2
|
1
|
(2)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
0
|
1
|
0
|
1
|
1
|
(0)
|
0
|
0
|
1
|
2
|
2
|
1
|
(0)
|
(0)
|
1
|
0
|
0
|
(0)
|
(1)
|
58
|
67
|
7
|
|
| Cash from Investing Activities |
(0)
N/A
|
7
N/A
|
(7)
N/A
|
(8)
-18%
|
(8)
+3%
|
(10)
-18%
|
(5)
+53%
|
(5)
-20%
|
(4)
+18%
|
(3)
+41%
|
(3)
-6%
|
(2)
+46%
|
(2)
-27%
|
(2)
+3%
|
(1)
+71%
|
2
N/A
|
1
-58%
|
2
+103%
|
(4)
N/A
|
(7)
-60%
|
(5)
+22%
|
(7)
-39%
|
0
N/A
|
(1)
N/A
|
(5)
-402%
|
(6)
-32%
|
(10)
-62%
|
(10)
+0%
|
(6)
+39%
|
(7)
-7%
|
(7)
-7%
|
(7)
+4%
|
(8)
-16%
|
(6)
+25%
|
(5)
+19%
|
(6)
-24%
|
(8)
-34%
|
(8)
+2%
|
(8)
+2%
|
(6)
+21%
|
(4)
+44%
|
(2)
+55%
|
(2)
-18%
|
(17)
-786%
|
(17)
-4%
|
(3)
+83%
|
(4)
-38%
|
(5)
-19%
|
(4)
+26%
|
(7)
-94%
|
32
N/A
|
11
-64%
|
(32)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(0)
|
9
|
9
|
9
|
9
|
(0)
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
2
|
2
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
1
|
2
|
5
|
6
|
2
|
3
|
(1)
|
1
|
2
|
(1)
|
(2)
|
(2)
|
(3)
|
1
|
5
|
5
|
9
|
3
|
2
|
(3)
|
(3)
|
2
|
0
|
(1)
|
(2)
|
(2)
|
1
|
2
|
(1)
|
(0)
|
(1)
|
1
|
2
|
(0)
|
(1)
|
(2)
|
0
|
(0)
|
1
|
3
|
7
|
1
|
(4)
|
6
|
5
|
(1)
|
(4)
|
(2)
|
(11)
|
(16)
|
4
|
7
|
(4)
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(3)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
|
| Other |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(5)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
2
|
1
|
2
|
2
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(2)
|
(2)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(15)
|
(4)
|
5
|
|
| Cash from Financing Activities |
(0)
N/A
|
1
N/A
|
3
+284%
|
13
+337%
|
10
-26%
|
10
+4%
|
6
-42%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(3)
-133%
|
(3)
N/A
|
(6)
-76%
|
(1)
+76%
|
3
N/A
|
3
-10%
|
6
+136%
|
0
-98%
|
(1)
N/A
|
(5)
-440%
|
(2)
+50%
|
3
N/A
|
1
-79%
|
(2)
N/A
|
(2)
-43%
|
(1)
+69%
|
4
N/A
|
5
+46%
|
2
-53%
|
0
-81%
|
(2)
N/A
|
(1)
+63%
|
0
N/A
|
(1)
N/A
|
(2)
-72%
|
(4)
-69%
|
(3)
+36%
|
(3)
-27%
|
(2)
+37%
|
(0)
+94%
|
3
N/A
|
(3)
N/A
|
(8)
-134%
|
4
N/A
|
3
-28%
|
(5)
N/A
|
(8)
-63%
|
(7)
+21%
|
(15)
-133%
|
(22)
-41%
|
(10)
+52%
|
(9)
+16%
|
(11)
-27%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
1
|
(1)
|
(0)
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
5
N/A
|
4
-31%
|
(3)
N/A
|
6
N/A
|
(0)
N/A
|
2
N/A
|
2
-31%
|
(6)
N/A
|
(1)
+87%
|
3
N/A
|
2
-31%
|
3
+69%
|
(3)
N/A
|
(6)
-109%
|
(4)
+32%
|
0
N/A
|
2
+383%
|
1
-31%
|
4
+247%
|
(2)
N/A
|
3
N/A
|
2
-48%
|
(0)
N/A
|
(1)
-150%
|
(2)
-56%
|
2
N/A
|
1
-52%
|
1
+22%
|
1
-2%
|
(1)
N/A
|
1
N/A
|
1
-2%
|
(1)
N/A
|
1
N/A
|
(2)
N/A
|
(2)
-60%
|
2
N/A
|
0
-86%
|
3
+1 096%
|
1
-59%
|
0
-82%
|
(6)
N/A
|
2
N/A
|
8
+415%
|
1
-92%
|
2
+228%
|
3
+32%
|
2
-17%
|
3
+37%
|
0
-85%
|
34
+7 016%
|
5
-85%
|
(37)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
(1)
N/A
|
(2)
-18%
|
(2)
-38%
|
(5)
-122%
|
(5)
+11%
|
(4)
+20%
|
(5)
-44%
|
(4)
+22%
|
2
N/A
|
4
+105%
|
5
+29%
|
4
-19%
|
(3)
N/A
|
(7)
-152%
|
(8)
-11%
|
(11)
-39%
|
(6)
+45%
|
3
N/A
|
7
+122%
|
9
+26%
|
2
-79%
|
(4)
N/A
|
(2)
+51%
|
(0)
+81%
|
4
N/A
|
0
-99%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
4
N/A
|
2
-54%
|
(2)
N/A
|
3
N/A
|
(0)
N/A
|
0
N/A
|
5
+917%
|
3
-32%
|
5
+42%
|
1
-77%
|
(5)
N/A
|
(5)
-6%
|
8
N/A
|
5
-42%
|
(2)
N/A
|
7
N/A
|
11
+61%
|
9
-15%
|
19
+110%
|
24
+23%
|
(13)
N/A
|
(53)
-298%
|
(33)
+38%
|
|