Boldtek Holdings Ltd
SGX:5VI
Cash Flow Statement
Cash Flow Statement
Boldtek Holdings Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||
| Net Income |
5
|
5
|
5
|
3
|
4
|
5
|
2
|
1
|
(1)
|
(1)
|
1
|
2
|
1
|
1
|
(4)
|
(4)
|
1
|
1
|
(7)
|
(8)
|
(62)
|
(68)
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
1
|
2
|
0
|
(0)
|
0
|
1
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(2)
|
2
|
1
|
2
|
(0)
|
(2)
|
0
|
3
|
4
|
34
|
32
|
|
| Cash Taxes Paid |
1
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Change in Working Capital |
(5)
|
2
|
(22)
|
(39)
|
(22)
|
(0)
|
4
|
(16)
|
(14)
|
0
|
10
|
9
|
(1)
|
(3)
|
(0)
|
2
|
(6)
|
(11)
|
(2)
|
1
|
27
|
25
|
|
| Cash from Operating Activities |
2
N/A
|
9
+352%
|
(15)
N/A
|
(34)
-126%
|
(16)
+53%
|
8
N/A
|
10
+26%
|
(12)
N/A
|
(14)
-18%
|
(0)
+97%
|
10
N/A
|
10
+3%
|
3
-71%
|
(0)
N/A
|
(1)
-1 301%
|
(2)
-11%
|
(7)
-362%
|
(9)
-26%
|
(5)
+40%
|
(2)
+63%
|
(0)
+92%
|
(9)
-5 518%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(18)
|
(3)
|
11
|
(4)
|
(3)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
(0)
|
(1)
|
(4)
|
(3)
|
(0)
|
(0)
|
0
|
12
|
|
| Cash from Investing Activities |
(3)
N/A
|
(18)
-444%
|
(3)
+84%
|
11
N/A
|
(4)
N/A
|
(3)
+26%
|
(0)
+86%
|
(0)
+16%
|
(0)
-44%
|
(0)
+82%
|
0
N/A
|
(0)
N/A
|
(2)
-325%
|
(1)
+10%
|
(0)
+87%
|
(1)
-411%
|
(4)
-284%
|
(3)
+24%
|
(0)
+95%
|
(0)
+23%
|
0
N/A
|
12
+3 531%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
4
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
11
|
11
|
19
|
17
|
(3)
|
(2)
|
4
|
8
|
5
|
(11)
|
(15)
|
(2)
|
1
|
4
|
4
|
(0)
|
(1)
|
(4)
|
(5)
|
(3)
|
(2)
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
8
|
10
|
3
|
2
|
3
|
2
|
|
| Cash from Financing Activities |
5
N/A
|
16
+245%
|
10
-38%
|
18
+78%
|
15
-13%
|
(4)
N/A
|
(4)
+8%
|
3
N/A
|
7
+120%
|
5
-36%
|
(10)
N/A
|
(14)
-39%
|
(3)
+80%
|
(1)
+82%
|
3
N/A
|
3
-19%
|
8
+202%
|
11
+39%
|
5
-56%
|
1
-77%
|
(0)
N/A
|
(0)
+42%
|
|
| 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
|
|
| Net Change in Cash |
3
N/A
|
7
+117%
|
(8)
N/A
|
(5)
+34%
|
(4)
+18%
|
1
N/A
|
6
+500%
|
(9)
N/A
|
(8)
+17%
|
4
N/A
|
(0)
N/A
|
(4)
-2 572%
|
(1)
+66%
|
(2)
-37%
|
2
N/A
|
0
-94%
|
(3)
N/A
|
(1)
+71%
|
(1)
+23%
|
(1)
-51%
|
(0)
+74%
|
3
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(9)
-581%
|
(18)
-109%
|
(23)
-28%
|
(20)
+14%
|
5
N/A
|
9
+85%
|
(12)
N/A
|
(14)
-16%
|
(1)
+94%
|
10
N/A
|
10
-1%
|
3
-70%
|
(2)
N/A
|
(1)
+22%
|
(2)
-11%
|
(7)
-362%
|
(9)
-26%
|
(5)
+40%
|
(2)
+63%
|
(0)
+92%
|
(9)
-5 518%
|
|