Amara Holdings Ltd
SGX:A34
Cash Flow Statement
Cash Flow Statement
Amara Holdings Ltd
| Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
4
|
2
|
2
|
1
|
(1)
|
1
|
0
|
1
|
1
|
2
|
7
|
8
|
9
|
8
|
3
|
26
|
26
|
29
|
34
|
40
|
41
|
45
|
43
|
15
|
17
|
16
|
14
|
12
|
10
|
8
|
9
|
18
|
18
|
17
|
17
|
35
|
35
|
34
|
36
|
34
|
37
|
38
|
38
|
30
|
28
|
31
|
30
|
38
|
39
|
36
|
35
|
18
|
43
|
44
|
46
|
40
|
13
|
12
|
11
|
34
|
35
|
34
|
33
|
37
|
37
|
38
|
38
|
35
|
26
|
(11)
|
(4)
|
10
|
7
|
9
|
10
|
11
|
6
|
3
|
|
| Depreciation & Amortization |
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
8
|
10
|
10
|
11
|
12
|
11
|
11
|
10
|
10
|
10
|
10
|
9
|
8
|
8
|
8
|
10
|
|
| Other Non-Cash Items |
4
|
2
|
2
|
3
|
5
|
6
|
7
|
5
|
6
|
6
|
1
|
1
|
2
|
3
|
8
|
(13)
|
(13)
|
(13)
|
(12)
|
(17)
|
(17)
|
(22)
|
(24)
|
2
|
(0)
|
4
|
4
|
4
|
5
|
4
|
4
|
(2)
|
(2)
|
(2)
|
(2)
|
(22)
|
(21)
|
(21)
|
(21)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(15)
|
(15)
|
(14)
|
(13)
|
1
|
(24)
|
(26)
|
(28)
|
(23)
|
4
|
6
|
7
|
(10)
|
(13)
|
(11)
|
(7)
|
(12)
|
(10)
|
(9)
|
(12)
|
(7)
|
(8)
|
25
|
23
|
10
|
10
|
12
|
16
|
16
|
18
|
20
|
|
| Cash Taxes Paid |
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
2
|
2
|
2
|
5
|
6
|
7
|
6
|
3
|
3
|
2
|
3
|
4
|
4
|
4
|
1
|
1
|
2
|
2
|
4
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
4
|
5
|
6
|
6
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
2
|
3
|
4
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
|
| Cash Interest Paid |
8
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
10
|
10
|
10
|
10
|
14
|
17
|
14
|
23
|
10
|
9
|
14
|
5
|
6
|
6
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
7
|
8
|
8
|
9
|
10
|
10
|
11
|
12
|
12
|
13
|
11
|
9
|
8
|
8
|
8
|
11
|
16
|
18
|
17
|
16
|
|
| Change in Working Capital |
(5)
|
(1)
|
2
|
1
|
5
|
1
|
(2)
|
(3)
|
(8)
|
(10)
|
(15)
|
(23)
|
(32)
|
(36)
|
(32)
|
17
|
34
|
50
|
81
|
48
|
37
|
37
|
14
|
10
|
15
|
26
|
35
|
23
|
22
|
1
|
(11)
|
(0)
|
2
|
2
|
(2)
|
(5)
|
(26)
|
(29)
|
(29)
|
(33)
|
(6)
|
(1)
|
0
|
10
|
1
|
(6)
|
(4)
|
(13)
|
(11)
|
(6)
|
(7)
|
(1)
|
3
|
10
|
11
|
5
|
(3)
|
(15)
|
(19)
|
(28)
|
(15)
|
(13)
|
(15)
|
(4)
|
(20)
|
(19)
|
(16)
|
(19)
|
(11)
|
(6)
|
(9)
|
(12)
|
(8)
|
16
|
26
|
12
|
24
|
36
|
|
| Cash from Operating Activities |
11
N/A
|
9
-18%
|
12
+33%
|
10
-13%
|
15
+43%
|
14
-7%
|
11
-23%
|
8
-20%
|
5
-40%
|
4
-22%
|
(0)
N/A
|
(8)
-2 068%
|
(15)
-92%
|
(19)
-25%
|
(15)
+22%
|
35
N/A
|
53
+50%
|
73
+37%
|
110
+52%
|
78
-29%
|
67
-14%
|
66
-2%
|
39
-41%
|
34
-15%
|
37
+11%
|
52
+38%
|
60
+16%
|
46
-23%
|
44
-3%
|
20
-55%
|
7
-64%
|
22
+207%
|
24
+9%
|
23
-6%
|
19
-16%
|
13
-31%
|
(8)
N/A
|
(10)
-34%
|
(9)
+10%
|
(2)
+74%
|
28
N/A
|
35
+24%
|
36
+1%
|
37
+2%
|
26
-29%
|
21
-20%
|
22
+6%
|
15
-34%
|
17
+14%
|
19
+17%
|
20
+3%
|
23
+18%
|
27
+15%
|
34
+26%
|
34
+1%
|
28
-19%
|
20
-29%
|
9
-56%
|
5
-43%
|
1
-76%
|
14
+1 078%
|
16
+14%
|
19
+19%
|
30
+58%
|
18
-40%
|
21
+18%
|
22
+3%
|
20
-9%
|
18
-12%
|
18
+3%
|
19
+6%
|
18
-8%
|
19
+8%
|
46
+141%
|
61
+32%
|
47
-23%
|
57
+21%
|
68
+21%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
0
|
(2)
|
(0)
|
(0)
|
(2)
|
(8)
|
(13)
|
(13)
|
(12)
|
(7)
|
(5)
|
(4)
|
(15)
|
(21)
|
(23)
|
(27)
|
(20)
|
(16)
|
(12)
|
(9)
|
(6)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(7)
|
(8)
|
(13)
|
(14)
|
(14)
|
(16)
|
(11)
|
(10)
|
(9)
|
(7)
|
(11)
|
(17)
|
(30)
|
(41)
|
(45)
|
(47)
|
(41)
|
(37)
|
(38)
|
(36)
|
(38)
|
(40)
|
(31)
|
(29)
|
(26)
|
(23)
|
(24)
|
(21)
|
(20)
|
(21)
|
(20)
|
(15)
|
(6)
|
2
|
1
|
(3)
|
(5)
|
(4)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(26)
|
(36)
|
|
| Other Items |
3
|
3
|
2
|
2
|
(0)
|
(0)
|
1
|
2
|
(2)
|
(3)
|
21
|
22
|
19
|
18
|
(7)
|
(8)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
15
|
15
|
15
|
15
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(42)
|
(50)
|
(58)
|
(59)
|
(17)
|
(9)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
(3)
|
(6)
|
(10)
|
(13)
|
(6)
|
(5)
|
22
|
23
|
20
|
20
|
(3)
|
(1)
|
(0)
|
1
|
1
|
(0)
|
3
|
(4)
|
(7)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
14
|
|
| Cash from Investing Activities |
1
N/A
|
2
+196%
|
2
+18%
|
0
-80%
|
(1)
N/A
|
(1)
+12%
|
(1)
-67%
|
(6)
-531%
|
(16)
-159%
|
(17)
-6%
|
9
N/A
|
15
+69%
|
15
-2%
|
14
-4%
|
(21)
N/A
|
(30)
-39%
|
(26)
+14%
|
(28)
-8%
|
(21)
+24%
|
(17)
+19%
|
(13)
+22%
|
6
N/A
|
9
+49%
|
12
+36%
|
13
+10%
|
(3)
N/A
|
(3)
+1%
|
(2)
+31%
|
(2)
-1%
|
(2)
-5%
|
(3)
-55%
|
(7)
-116%
|
(8)
-14%
|
(12)
-60%
|
(14)
-11%
|
(13)
+2%
|
(16)
-17%
|
(52)
-231%
|
(60)
-14%
|
(67)
-13%
|
(66)
+2%
|
(29)
+57%
|
(26)
+8%
|
(32)
-21%
|
(42)
-33%
|
(46)
-8%
|
(48)
-5%
|
(42)
+14%
|
(37)
+11%
|
(38)
-4%
|
(35)
+8%
|
(37)
-5%
|
(39)
-6%
|
(34)
+12%
|
(35)
-1%
|
(36)
-5%
|
(36)
+2%
|
(30)
+16%
|
(26)
+13%
|
2
N/A
|
2
-20%
|
0
-95%
|
5
+4 980%
|
(10)
N/A
|
1
N/A
|
0
-78%
|
(2)
N/A
|
(4)
-137%
|
(4)
+7%
|
3
N/A
|
(4)
N/A
|
(7)
-72%
|
(2)
+78%
|
(3)
-62%
|
(3)
-4%
|
(5)
-76%
|
(28)
-484%
|
(23)
+18%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(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
|
0
|
0
|
|
| Net Issuance of Debt |
(3)
|
(5)
|
(3)
|
1
|
0
|
2
|
1
|
10
|
20
|
24
|
14
|
6
|
9
|
17
|
41
|
7
|
(9)
|
(27)
|
(60)
|
(44)
|
(36)
|
(29)
|
(16)
|
(20)
|
(29)
|
(52)
|
(68)
|
(40)
|
(36)
|
(24)
|
(9)
|
(23)
|
(19)
|
(7)
|
(1)
|
7
|
26
|
70
|
78
|
81
|
50
|
19
|
(2)
|
(0)
|
16
|
18
|
38
|
37
|
32
|
34
|
33
|
29
|
35
|
10
|
7
|
23
|
22
|
47
|
42
|
14
|
7
|
(6)
|
(6)
|
1
|
2
|
3
|
1
|
3
|
5
|
1
|
(1)
|
1
|
(7)
|
(24)
|
(28)
|
(17)
|
(8)
|
(19)
|
|
| Cash Paid for Dividends |
0
|
0
|
(2)
|
(2)
|
0
|
(3)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(17)
|
(17)
|
(17)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
|
| Other |
(9)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(10)
|
(9)
|
(7)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(6)
|
(5)
|
(5)
|
(3)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(11)
|
(9)
|
(8)
|
(8)
|
(8)
|
(11)
|
(16)
|
(18)
|
(17)
|
(16)
|
|
| Cash from Financing Activities |
(13)
N/A
|
(11)
+19%
|
(12)
-14%
|
(8)
+35%
|
(9)
-7%
|
(9)
-4%
|
(7)
+23%
|
2
N/A
|
12
+539%
|
14
+24%
|
3
-77%
|
(5)
N/A
|
(4)
+23%
|
2
N/A
|
25
+1 335%
|
(9)
N/A
|
(25)
-168%
|
(42)
-68%
|
(76)
-79%
|
(56)
+26%
|
(47)
+16%
|
(41)
+14%
|
(26)
+36%
|
(30)
-14%
|
(39)
-31%
|
(60)
-53%
|
(74)
-25%
|
(48)
+35%
|
(44)
+9%
|
(32)
+27%
|
(15)
+54%
|
(27)
-83%
|
(23)
+16%
|
(11)
+51%
|
(7)
+36%
|
1
N/A
|
20
+1 869%
|
63
+218%
|
71
+13%
|
73
+4%
|
42
-43%
|
12
-73%
|
(10)
N/A
|
(8)
+20%
|
9
N/A
|
9
+0%
|
29
+228%
|
27
-4%
|
21
-23%
|
22
+2%
|
20
-7%
|
14
-29%
|
20
+43%
|
(3)
N/A
|
(5)
-55%
|
11
N/A
|
11
-5%
|
24
+123%
|
18
-24%
|
(11)
N/A
|
(19)
-74%
|
(21)
-11%
|
(21)
-2%
|
(14)
+32%
|
(15)
-3%
|
(21)
-39%
|
(23)
-12%
|
(21)
+10%
|
(18)
+12%
|
(20)
-8%
|
(9)
+53%
|
(6)
+31%
|
(18)
-180%
|
(38)
-112%
|
(47)
-23%
|
(38)
+18%
|
(28)
+27%
|
(41)
-46%
|
|
| 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
|
2
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(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)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
(2)
N/A
|
0
N/A
|
2
+778%
|
3
+40%
|
6
+95%
|
4
-23%
|
3
-34%
|
4
+53%
|
1
-75%
|
2
+63%
|
12
+578%
|
1
-88%
|
(5)
N/A
|
(4)
+29%
|
(12)
-226%
|
(4)
+67%
|
2
N/A
|
3
+2%
|
13
+415%
|
5
-65%
|
7
+44%
|
31
+370%
|
22
-30%
|
16
-28%
|
13
-18%
|
(10)
N/A
|
(18)
-70%
|
(5)
+74%
|
(3)
+30%
|
(15)
-358%
|
(11)
+26%
|
(12)
-10%
|
(7)
+44%
|
(1)
+83%
|
(2)
-48%
|
1
N/A
|
(4)
N/A
|
0
N/A
|
1
+350%
|
4
+163%
|
5
+21%
|
18
+301%
|
0
-99%
|
(3)
N/A
|
(7)
-178%
|
(16)
-115%
|
3
N/A
|
0
-91%
|
1
+247%
|
3
+234%
|
4
+54%
|
1
-85%
|
8
+1 171%
|
(4)
N/A
|
(5)
-30%
|
3
N/A
|
(5)
N/A
|
2
N/A
|
(3)
N/A
|
(7)
-134%
|
(3)
+63%
|
(5)
-87%
|
3
N/A
|
6
+110%
|
5
-22%
|
1
-77%
|
(3)
N/A
|
(5)
-72%
|
(4)
+7%
|
1
N/A
|
6
+336%
|
4
-29%
|
(0)
N/A
|
5
N/A
|
11
+115%
|
4
-64%
|
1
-73%
|
5
+377%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
9
N/A
|
8
-6%
|
12
+48%
|
9
-29%
|
14
+66%
|
13
-8%
|
9
-32%
|
1
-92%
|
(8)
N/A
|
(9)
-16%
|
(13)
-39%
|
(15)
-18%
|
(20)
-33%
|
(24)
-17%
|
(30)
-26%
|
14
N/A
|
30
+111%
|
46
+53%
|
90
+97%
|
62
-31%
|
55
-11%
|
57
+4%
|
33
-42%
|
30
-8%
|
35
+16%
|
49
+39%
|
57
+17%
|
44
-24%
|
42
-3%
|
18
-58%
|
4
-78%
|
15
+281%
|
16
+6%
|
10
-38%
|
5
-50%
|
(0)
N/A
|
(24)
-6 478%
|
(21)
+11%
|
(19)
+8%
|
(11)
+42%
|
21
N/A
|
24
+15%
|
19
-23%
|
6
-67%
|
(15)
N/A
|
(24)
-63%
|
(25)
-3%
|
(27)
-8%
|
(21)
+24%
|
(19)
+7%
|
(16)
+16%
|
(14)
+11%
|
(13)
+10%
|
3
N/A
|
5
+71%
|
1
-74%
|
(3)
N/A
|
(15)
-421%
|
(16)
-5%
|
(18)
-14%
|
(7)
+61%
|
(4)
+43%
|
4
N/A
|
24
+502%
|
20
-15%
|
22
+10%
|
19
-12%
|
15
-23%
|
14
-6%
|
18
+27%
|
19
+7%
|
17
-11%
|
18
+7%
|
46
+151%
|
60
+31%
|
44
-27%
|
30
-30%
|
32
+5%
|
|