ES Group (Holdings) Ltd
SGX:5RC
Cash Flow Statement
Cash Flow Statement
ES Group (Holdings) Ltd
| Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||
| Net Income |
5
|
5
|
3
|
1
|
2
|
5
|
6
|
1
|
(2)
|
(4)
|
(5)
|
(5)
|
(4)
|
(1)
|
0
|
(1)
|
5
|
7
|
0
|
(3)
|
(6)
|
(4)
|
(2)
|
(4)
|
(4)
|
(0)
|
2
|
0
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Cash Interest Paid |
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
|
|
| Change in Working Capital |
(4)
|
(0)
|
5
|
7
|
2
|
0
|
10
|
11
|
1
|
2
|
3
|
3
|
3
|
(0)
|
0
|
4
|
8
|
4
|
(0)
|
(2)
|
(1)
|
(2)
|
1
|
3
|
3
|
1
|
(1)
|
(1)
|
|
| Cash from Operating Activities |
2
N/A
|
7
+208%
|
9
+29%
|
9
+0%
|
6
-34%
|
7
+16%
|
18
+151%
|
14
-22%
|
2
-89%
|
(0)
N/A
|
1
N/A
|
1
+47%
|
3
+104%
|
2
-16%
|
4
+98%
|
6
+53%
|
15
+125%
|
11
-21%
|
0
-98%
|
(3)
N/A
|
(6)
-105%
|
(5)
+20%
|
1
N/A
|
1
+15%
|
0
-66%
|
3
+744%
|
4
+28%
|
1
-61%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
(20)
|
(17)
|
(6)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(0)
|
(5)
|
(6)
|
(2)
|
(1)
|
(2)
|
(3)
|
(1)
|
0
|
(0)
|
(6)
|
(7)
|
(2)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(2)
|
|
| Other Items |
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(19)
N/A
|
(16)
+13%
|
(6)
+64%
|
(2)
+69%
|
(2)
-13%
|
(2)
-15%
|
(3)
-30%
|
(2)
+40%
|
(1)
+73%
|
(0)
+47%
|
(5)
-1 792%
|
(6)
-22%
|
(2)
+72%
|
(1)
+63%
|
(2)
-185%
|
(3)
-61%
|
(1)
+67%
|
6
N/A
|
6
+8%
|
(5)
N/A
|
(7)
-21%
|
(2)
+74%
|
(1)
+34%
|
(1)
+20%
|
(3)
-205%
|
(4)
-45%
|
(3)
+22%
|
(2)
+39%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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 |
11
|
12
|
3
|
(9)
|
(6)
|
(5)
|
(4)
|
(2)
|
1
|
1
|
(0)
|
4
|
3
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(1)
|
1
|
2
|
1
|
(2)
|
(1)
|
0
|
0
|
(1)
|
4
|
|
| Cash Paid for Dividends |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(5)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
10
N/A
|
11
+12%
|
1
-89%
|
(11)
N/A
|
(7)
+36%
|
(5)
+25%
|
(6)
-18%
|
(8)
-28%
|
(4)
+54%
|
1
N/A
|
(0)
N/A
|
4
N/A
|
3
-11%
|
(3)
N/A
|
(4)
-47%
|
(3)
+19%
|
(5)
-68%
|
(6)
-20%
|
(2)
+66%
|
1
N/A
|
1
+90%
|
1
-30%
|
(2)
N/A
|
(1)
+66%
|
0
N/A
|
(0)
N/A
|
(1)
-735%
|
4
N/A
|
|
| 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)
|
|
| Net Change in Cash |
(7)
N/A
|
1
N/A
|
5
+224%
|
(3)
N/A
|
(3)
+13%
|
(0)
+84%
|
9
N/A
|
5
-48%
|
(3)
N/A
|
1
N/A
|
(4)
N/A
|
(1)
+69%
|
4
N/A
|
(1)
N/A
|
(1)
-38%
|
0
N/A
|
8
+1 698%
|
11
+30%
|
4
-60%
|
(8)
N/A
|
(11)
-46%
|
(6)
+51%
|
(2)
+57%
|
(1)
+71%
|
(2)
-250%
|
(1)
+46%
|
(1)
+60%
|
3
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
(18)
N/A
|
(10)
+42%
|
3
N/A
|
8
+120%
|
4
-46%
|
5
+18%
|
15
+214%
|
12
-19%
|
1
-92%
|
(0)
N/A
|
(4)
-1 069%
|
(5)
-16%
|
1
N/A
|
1
+86%
|
2
+55%
|
3
+51%
|
14
+295%
|
12
-15%
|
(0)
N/A
|
(9)
-29 273%
|
(13)
-35%
|
(6)
+48%
|
(0)
+94%
|
(0)
+74%
|
(3)
-2 574%
|
(1)
+46%
|
0
N/A
|
(1)
N/A
|
|