Mary Chia Holdings Ltd
SGX:5OX
Cash Flow Statement
Cash Flow Statement
Mary Chia Holdings Ltd
| Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
(0)
|
2
|
3
|
(1)
|
(1)
|
(0)
|
26
|
25
|
3
|
3
|
(2)
|
(2)
|
(3)
|
(6)
|
(6)
|
(6)
|
(5)
|
(0)
|
(0)
|
(4)
|
(10)
|
(8)
|
2
|
1
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(2)
|
(2)
|
0
|
3
|
0
|
0
|
(0)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| Other Non-Cash Items |
(1)
|
0
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(24)
|
(24)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
(4)
|
(4)
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
1
|
2
|
2
|
2
|
(0)
|
0
|
1
|
1
|
|
| Cash Taxes Paid |
0
|
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)
|
(1)
|
(0)
|
0
|
0
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(2)
|
0
|
(2)
|
2
|
2
|
3
|
(1)
|
(0)
|
(1)
|
(1)
|
1
|
(0)
|
(2)
|
2
|
0
|
0
|
2
|
(2)
|
(25)
|
(23)
|
(0)
|
0
|
0
|
(0)
|
1
|
1
|
2
|
3
|
1
|
2
|
2
|
1
|
2
|
2
|
3
|
3
|
5
|
9
|
3
|
(0)
|
(5)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(0)
+45%
|
1
N/A
|
(1)
N/A
|
(0)
+75%
|
(0)
-14%
|
2
N/A
|
3
+13%
|
2
-12%
|
1
-40%
|
1
-53%
|
1
+25%
|
(0)
N/A
|
(3)
-698%
|
(2)
+12%
|
(3)
-41%
|
(3)
+12%
|
(2)
+45%
|
(7)
-311%
|
(29)
-333%
|
(26)
+12%
|
(1)
+95%
|
2
N/A
|
3
+74%
|
3
+4%
|
4
+12%
|
4
+23%
|
3
-20%
|
4
+17%
|
3
-29%
|
3
+10%
|
2
-28%
|
2
-31%
|
2
+28%
|
1
-54%
|
1
-6%
|
1
+12%
|
5
+388%
|
10
+107%
|
5
-47%
|
2
-55%
|
(3)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(22)
|
(1)
|
20
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(1)
|
(0)
|
|
| Other Items |
0
|
0
|
(23)
|
(20)
|
3
|
3
|
0
|
0
|
(0)
|
0
|
0
|
(5)
|
0
|
5
|
0
|
0
|
0
|
1
|
45
|
65
|
20
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(22)
-686%
|
(24)
-9%
|
(0)
+98%
|
1
N/A
|
2
+75%
|
(0)
N/A
|
(0)
-41%
|
(0)
+26%
|
(0)
+86%
|
(0)
-175%
|
(5)
-4 757%
|
(1)
+89%
|
4
N/A
|
(1)
N/A
|
(0)
+40%
|
(0)
+13%
|
0
N/A
|
44
+11 145%
|
63
+43%
|
19
-70%
|
(1)
N/A
|
(1)
+24%
|
(1)
-103%
|
(2)
-9%
|
(1)
+17%
|
(2)
-22%
|
(1)
+52%
|
(1)
+15%
|
(1)
-10%
|
(0)
+33%
|
(0)
+60%
|
(0)
-46%
|
(1)
-285%
|
(1)
-1%
|
(1)
+22%
|
(1)
-6%
|
(0)
+58%
|
(2)
-359%
|
(0)
+83%
|
(1)
-93%
|
(0)
+71%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
2
|
17
|
19
|
1
|
5
|
3
|
2
|
(3)
|
(2)
|
(0)
|
(1)
|
5
|
2
|
(3)
|
2
|
2
|
2
|
(0)
|
(30)
|
(29)
|
(0)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(1)
|
1
|
|
| Cash Paid for Dividends |
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 |
(0)
|
(6)
|
2
|
(0)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
(1)
|
(2)
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
8
N/A
|
23
+205%
|
21
-10%
|
1
-95%
|
2
+138%
|
1
-75%
|
(1)
N/A
|
(4)
-196%
|
(3)
+30%
|
(1)
+62%
|
(1)
+54%
|
6
N/A
|
2
-67%
|
(2)
N/A
|
2
N/A
|
3
+45%
|
3
-9%
|
1
-57%
|
(31)
N/A
|
(31)
-3%
|
0
N/A
|
0
+4 243%
|
(1)
N/A
|
(2)
-181%
|
(2)
-18%
|
(2)
-1%
|
(3)
-45%
|
(3)
+4%
|
(4)
-22%
|
(3)
+21%
|
(3)
-6%
|
(2)
+45%
|
(1)
+20%
|
(1)
+17%
|
0
N/A
|
(1)
N/A
|
(0)
+63%
|
(1)
-225%
|
(1)
+38%
|
(4)
-363%
|
(2)
+54%
|
(0)
+85%
|
|
| 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
|
0
|
|
| Net Change in Cash |
4
N/A
|
1
-86%
|
(3)
N/A
|
(1)
+65%
|
3
N/A
|
2
-41%
|
1
-71%
|
(2)
N/A
|
(1)
+50%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
-22%
|
(1)
N/A
|
(1)
+7%
|
(1)
+33%
|
(0)
+26%
|
0
N/A
|
7
+32 495%
|
3
-59%
|
(7)
N/A
|
(2)
+71%
|
0
N/A
|
(0)
N/A
|
(1)
-170%
|
0
N/A
|
(0)
N/A
|
(0)
+27%
|
(0)
+29%
|
(1)
-313%
|
(0)
+58%
|
0
N/A
|
(0)
N/A
|
(0)
-612%
|
(0)
+26%
|
(1)
-698%
|
(0)
+69%
|
3
N/A
|
7
+136%
|
1
-84%
|
0
-97%
|
(3)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(23)
-515%
|
(0)
+100%
|
18
N/A
|
(3)
N/A
|
(2)
+29%
|
2
N/A
|
2
+9%
|
2
-7%
|
1
-34%
|
1
-60%
|
0
-31%
|
(1)
N/A
|
(3)
-267%
|
(3)
+11%
|
(4)
-23%
|
(3)
+12%
|
(2)
+43%
|
(7)
-279%
|
(30)
-322%
|
(27)
+11%
|
(2)
+92%
|
1
N/A
|
2
+88%
|
2
0%
|
2
+35%
|
3
+21%
|
3
-11%
|
3
+26%
|
2
-36%
|
3
+24%
|
2
-24%
|
1
-39%
|
1
-30%
|
(0)
N/A
|
0
N/A
|
0
+11%
|
5
+862%
|
8
+76%
|
5
-42%
|
2
-64%
|
(3)
N/A
|
|