Aspial Corporation Ltd
SGX:A30
Cash Flow Statement
Cash Flow Statement
Aspial Corporation Ltd
| Jun-2009 | 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 | 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 |
8
|
(1)
|
19
|
7
|
4
|
2
|
7
|
17
|
31
|
50
|
57
|
59
|
63
|
63
|
79
|
84
|
109
|
116
|
101
|
127
|
87
|
67
|
62
|
22
|
18
|
12
|
13
|
18
|
10
|
24
|
7
|
12
|
16
|
4
|
18
|
17
|
32
|
61
|
57
|
57
|
59
|
39
|
30
|
24
|
50
|
32
|
7
|
11
|
(4)
|
(25)
|
(19)
|
0
|
31
|
55
|
|
| Depreciation & Amortization |
1
|
1
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
11
|
16
|
21
|
28
|
32
|
34
|
34
|
33
|
34
|
33
|
33
|
34
|
35
|
37
|
39
|
|
| 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
|
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
|
|
| Other Non-Cash Items |
0
|
(1)
|
3
|
3
|
2
|
3
|
2
|
2
|
4
|
4
|
5
|
3
|
(1)
|
(8)
|
(12)
|
(16)
|
(19)
|
(17)
|
(16)
|
(7)
|
(22)
|
(24)
|
(14)
|
(11)
|
19
|
14
|
26
|
21
|
23
|
39
|
24
|
23
|
19
|
17
|
5
|
11
|
7
|
14
|
19
|
17
|
14
|
8
|
28
|
35
|
28
|
30
|
36
|
38
|
54
|
70
|
62
|
56
|
43
|
40
|
|
| Cash Taxes Paid |
2
|
2
|
3
|
3
|
5
|
4
|
5
|
7
|
5
|
5
|
4
|
3
|
3
|
4
|
4
|
4
|
8
|
12
|
12
|
9
|
3
|
(1)
|
(1)
|
2
|
9
|
21
|
19
|
19
|
11
|
(1)
|
1
|
2
|
11
|
19
|
19
|
18
|
9
|
3
|
3
|
3
|
10
|
14
|
7
|
1
|
3
|
4
|
5
|
6
|
8
|
14
|
14
|
10
|
10
|
10
|
|
| Cash Interest Paid |
0
|
(0)
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
9
|
10
|
11
|
14
|
13
|
16
|
19
|
18
|
37
|
36
|
39
|
39
|
36
|
42
|
47
|
59
|
53
|
56
|
63
|
61
|
54
|
49
|
62
|
57
|
64
|
62
|
39
|
40
|
34
|
30
|
39
|
34
|
27
|
27
|
26
|
35
|
39
|
43
|
50
|
51
|
|
| Change in Working Capital |
32
|
25
|
(56)
|
(51)
|
(86)
|
(137)
|
(74)
|
(79)
|
(89)
|
(107)
|
(160)
|
(155)
|
(102)
|
(265)
|
(339)
|
(421)
|
(472)
|
(424)
|
(278)
|
(291)
|
(295)
|
(179)
|
(239)
|
(175)
|
(112)
|
(49)
|
(66)
|
(22)
|
(53)
|
(104)
|
(31)
|
(69)
|
(143)
|
(93)
|
(227)
|
(187)
|
(178)
|
(23)
|
189
|
200
|
286
|
112
|
15
|
32
|
66
|
(54)
|
(91)
|
(72)
|
(62)
|
(61)
|
(41)
|
(78)
|
(149)
|
(173)
|
|
| Cash from Operating Activities |
41
N/A
|
24
-42%
|
(31)
N/A
|
(36)
-16%
|
(75)
-110%
|
(126)
-69%
|
(60)
+52%
|
(54)
+10%
|
(48)
+12%
|
(47)
+2%
|
(91)
-94%
|
(88)
+4%
|
(35)
+60%
|
(204)
-485%
|
(266)
-30%
|
(348)
-31%
|
(377)
-8%
|
(320)
+15%
|
(189)
+41%
|
(167)
+12%
|
(225)
-35%
|
(131)
+42%
|
(187)
-43%
|
(160)
+14%
|
(70)
+56%
|
(19)
+72%
|
(22)
-12%
|
22
N/A
|
(15)
N/A
|
(37)
-153%
|
5
N/A
|
(30)
N/A
|
(103)
-248%
|
(68)
+34%
|
(199)
-194%
|
(153)
+23%
|
(133)
+13%
|
59
N/A
|
271
+359%
|
287
+6%
|
375
+31%
|
180
-52%
|
101
-44%
|
123
+21%
|
177
+44%
|
41
-77%
|
(15)
N/A
|
11
N/A
|
22
+107%
|
18
-21%
|
37
+107%
|
13
-64%
|
(38)
N/A
|
(40)
-4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(4)
|
(7)
|
(6)
|
(4)
|
(7)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(9)
|
(9)
|
(8)
|
(8)
|
(4)
|
(10)
|
(12)
|
(11)
|
(12)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(9)
|
(11)
|
(12)
|
(24)
|
(19)
|
(22)
|
(45)
|
(40)
|
(47)
|
(44)
|
(23)
|
(21)
|
(17)
|
(20)
|
(25)
|
(30)
|
(49)
|
(36)
|
(36)
|
(36)
|
(18)
|
(20)
|
(13)
|
(13)
|
(19)
|
(20)
|
(15)
|
|
| Other Items |
0
|
(2)
|
(0)
|
(1)
|
3
|
3
|
8
|
8
|
5
|
3
|
(2)
|
(3)
|
(8)
|
(8)
|
(8)
|
(8)
|
(15)
|
(15)
|
(13)
|
(111)
|
(94)
|
(39)
|
(72)
|
(34)
|
(38)
|
(108)
|
(99)
|
(61)
|
(251)
|
(80)
|
(20)
|
16
|
187
|
7
|
(36)
|
(60)
|
(42)
|
9
|
80
|
93
|
173
|
157
|
100
|
23
|
14
|
8
|
6
|
12
|
21
|
24
|
26
|
21
|
27
|
31
|
|
| Cash from Investing Activities |
(2)
N/A
|
(3)
-63%
|
(5)
-85%
|
(8)
-58%
|
(3)
+64%
|
(2)
+44%
|
1
N/A
|
4
+322%
|
(1)
N/A
|
(4)
-620%
|
(7)
-86%
|
(8)
-12%
|
(17)
-123%
|
(17)
+1%
|
(16)
+2%
|
(16)
+3%
|
(19)
-18%
|
(25)
-33%
|
(25)
-2%
|
(123)
-388%
|
(106)
+14%
|
(45)
+58%
|
(77)
-72%
|
(39)
+50%
|
(42)
-8%
|
(112)
-167%
|
(102)
+9%
|
(69)
+32%
|
(262)
-278%
|
(92)
+65%
|
(44)
+53%
|
(3)
+93%
|
164
N/A
|
(37)
N/A
|
(76)
-105%
|
(107)
-40%
|
(86)
+20%
|
(15)
+83%
|
59
N/A
|
75
+28%
|
154
+104%
|
132
-14%
|
70
-47%
|
(26)
N/A
|
(21)
+19%
|
(28)
-33%
|
(30)
-6%
|
(6)
+80%
|
1
N/A
|
11
+988%
|
13
+17%
|
3
-80%
|
7
+153%
|
16
+140%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
14
|
14
|
14
|
14
|
0
|
27
|
27
|
29
|
63
|
36
|
36
|
24
|
0
|
22
|
37
|
(2)
|
0
|
0
|
(50)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
25
|
28
|
27
|
0
|
2
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
(60)
|
(49)
|
13
|
34
|
65
|
107
|
50
|
45
|
46
|
49
|
104
|
112
|
71
|
285
|
299
|
358
|
393
|
291
|
233
|
342
|
368
|
242
|
294
|
199
|
161
|
156
|
184
|
132
|
293
|
123
|
(21)
|
(13)
|
(124)
|
117
|
231
|
298
|
325
|
(48)
|
(316)
|
(438)
|
(637)
|
(380)
|
(82)
|
(84)
|
(233)
|
(23)
|
50
|
(4)
|
(7)
|
(19)
|
(35)
|
(5)
|
26
|
28
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(3)
|
(5)
|
(17)
|
(17)
|
(4)
|
(2)
|
10
|
(1)
|
(14)
|
0
|
(49)
|
(56)
|
(3)
|
0
|
30
|
49
|
(1)
|
0
|
(9)
|
(9)
|
(9)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(0)
|
0
|
(10)
|
0
|
(15)
|
(19)
|
(10)
|
(15)
|
(10)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Other |
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(12)
|
0
|
(11)
|
(15)
|
(7)
|
(11)
|
(12)
|
(5)
|
(9)
|
(5)
|
(5)
|
(15)
|
(8)
|
(10)
|
(15)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
6
|
6
|
9
|
20
|
5
|
12
|
15
|
2
|
1
|
(6)
|
(8)
|
(5)
|
(5)
|
(6)
|
(3)
|
(10)
|
(8)
|
(1)
|
(4)
|
(5)
|
(11)
|
(16)
|
12
|
11
|
|
| Cash from Financing Activities |
(60)
N/A
|
(49)
+19%
|
14
N/A
|
34
+150%
|
65
+92%
|
106
+63%
|
50
-53%
|
58
+14%
|
59
+3%
|
62
+4%
|
103
+66%
|
96
-7%
|
70
-27%
|
281
+303%
|
317
+13%
|
408
+29%
|
427
+5%
|
321
-25%
|
234
-27%
|
313
+34%
|
336
+7%
|
208
-38%
|
280
+35%
|
183
-35%
|
141
-23%
|
145
+3%
|
173
+19%
|
122
-29%
|
276
+126%
|
106
-62%
|
(23)
N/A
|
(16)
+33%
|
(95)
-503%
|
160
N/A
|
259
+62%
|
334
+29%
|
343
+3%
|
(56)
N/A
|
(325)
-476%
|
(454)
-40%
|
(660)
-45%
|
(395)
+40%
|
(97)
+76%
|
(104)
-8%
|
(246)
-136%
|
(33)
+86%
|
40
N/A
|
(5)
N/A
|
(11)
-110%
|
(25)
-125%
|
(48)
-88%
|
(21)
+55%
|
38
N/A
|
39
+3%
|
|
| 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)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
2
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
|
| Net Change in Cash |
(21)
N/A
|
(28)
-34%
|
(22)
+22%
|
(9)
+58%
|
(12)
-33%
|
(21)
-76%
|
(9)
+58%
|
7
N/A
|
11
+48%
|
11
+4%
|
5
-59%
|
0
-91%
|
18
+4 400%
|
60
+233%
|
35
-42%
|
44
+27%
|
31
-29%
|
(23)
N/A
|
21
N/A
|
24
+14%
|
5
-78%
|
33
+525%
|
16
-50%
|
(16)
N/A
|
29
N/A
|
13
-54%
|
49
+274%
|
75
+51%
|
(1)
N/A
|
(24)
-1 875%
|
(63)
-165%
|
(49)
+22%
|
(33)
+33%
|
55
N/A
|
(15)
N/A
|
74
N/A
|
125
+69%
|
(13)
N/A
|
4
N/A
|
(93)
N/A
|
(132)
-42%
|
(84)
+36%
|
74
N/A
|
(7)
N/A
|
(87)
-1 103%
|
(18)
+79%
|
(6)
+69%
|
(1)
+76%
|
11
N/A
|
3
-76%
|
1
-50%
|
(6)
N/A
|
7
N/A
|
16
+126%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
39
N/A
|
23
-42%
|
(35)
N/A
|
(42)
-21%
|
(80)
-90%
|
(131)
-63%
|
(67)
+49%
|
(58)
+13%
|
(53)
+10%
|
(53)
-1%
|
(96)
-81%
|
(92)
+4%
|
(44)
+53%
|
(213)
-388%
|
(274)
-29%
|
(357)
-30%
|
(381)
-7%
|
(330)
+13%
|
(200)
+39%
|
(178)
+11%
|
(237)
-33%
|
(137)
+42%
|
(192)
-41%
|
(165)
+14%
|
(74)
+55%
|
(23)
+69%
|
(25)
-8%
|
13
N/A
|
(26)
N/A
|
(49)
-92%
|
(20)
+60%
|
(48)
-146%
|
(125)
-158%
|
(112)
+10%
|
(239)
-113%
|
(200)
+16%
|
(177)
+12%
|
36
N/A
|
251
+604%
|
269
+7%
|
355
+32%
|
155
-56%
|
71
-54%
|
74
+4%
|
142
+92%
|
5
-96%
|
(52)
N/A
|
(7)
+86%
|
2
N/A
|
4
+113%
|
23
+418%
|
(5)
N/A
|
(58)
-967%
|
(55)
+6%
|
|