Boustead Projects Ltd
SGX:AVM
Cash Flow Statement
Cash Flow Statement
Boustead Projects Ltd
| 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 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||
| Net Income |
39
|
44
|
33
|
32
|
28
|
33
|
30
|
31
|
33
|
33
|
45
|
45
|
47
|
47
|
35
|
41
|
39
|
38
|
36
|
29
|
26
|
27
|
13
|
141
|
151
|
14
|
16
|
26
|
|
| Depreciation & Amortization |
6
|
7
|
4
|
5
|
5
|
5
|
7
|
7
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
10
|
11
|
9
|
6
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
1
|
1
|
0
|
2
|
2
|
3
|
4
|
3
|
3
|
3
|
(1)
|
(0)
|
(1)
|
(1)
|
4
|
(2)
|
(0)
|
1
|
3
|
10
|
13
|
14
|
8
|
(140)
|
(146)
|
(14)
|
(15)
|
(16)
|
|
| Cash Taxes Paid |
7
|
8
|
6
|
7
|
6
|
9
|
9
|
8
|
7
|
6
|
6
|
6
|
6
|
5
|
6
|
5
|
8
|
9
|
8
|
8
|
7
|
7
|
5
|
7
|
7
|
4
|
3
|
8
|
|
| Cash Interest Paid |
1
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
5
|
4
|
3
|
2
|
2
|
3
|
2
|
|
| Change in Working Capital |
(12)
|
24
|
(18)
|
(21)
|
4
|
(48)
|
(9)
|
1
|
18
|
14
|
(7)
|
(14)
|
(51)
|
(40)
|
(21)
|
(9)
|
(6)
|
(24)
|
(46)
|
(3)
|
(2)
|
56
|
10
|
27
|
21
|
5
|
(1)
|
3
|
|
| Cash from Operating Activities |
34
N/A
|
76
+127%
|
21
-73%
|
17
-17%
|
38
+123%
|
(7)
N/A
|
31
N/A
|
42
+36%
|
61
+46%
|
56
-8%
|
44
-22%
|
37
-15%
|
2
-95%
|
12
+537%
|
25
+103%
|
36
+44%
|
39
+8%
|
22
-43%
|
(0)
N/A
|
43
N/A
|
45
+3%
|
107
+140%
|
42
-61%
|
37
-12%
|
32
-12%
|
9
-71%
|
4
-61%
|
17
+373%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(5)
|
(5)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
| Other Items |
(74)
|
(100)
|
(93)
|
19
|
74
|
97
|
141
|
49
|
(4)
|
(26)
|
(16)
|
4
|
1
|
21
|
8
|
(8)
|
(9)
|
(69)
|
(73)
|
(88)
|
(77)
|
(86)
|
(27)
|
257
|
136
|
(51)
|
(14)
|
(44)
|
|
| Cash from Investing Activities |
(74)
N/A
|
(101)
-35%
|
(93)
+8%
|
19
N/A
|
74
+292%
|
97
+32%
|
140
+45%
|
48
-66%
|
(4)
N/A
|
(26)
-577%
|
(16)
+39%
|
3
N/A
|
0
-97%
|
20
+18 418%
|
7
-63%
|
(9)
N/A
|
(9)
-9%
|
(69)
-642%
|
(74)
-7%
|
(89)
-20%
|
(82)
+8%
|
(91)
-11%
|
(28)
+69%
|
257
N/A
|
136
-47%
|
(52)
N/A
|
(15)
+72%
|
(44)
-205%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(9)
|
(9)
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
2
|
(0)
|
0
|
|
| Net Issuance of Debt |
110
|
141
|
132
|
102
|
10
|
(78)
|
(114)
|
(92)
|
(70)
|
(14)
|
(5)
|
(5)
|
(5)
|
(5)
|
(18)
|
(18)
|
(7)
|
31
|
76
|
38
|
26
|
12
|
(7)
|
(119)
|
(59)
|
6
|
7
|
(2)
|
|
| Cash Paid for Dividends |
(8)
|
(8)
|
0
|
(80)
|
(80)
|
(80)
|
(80)
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(6)
|
(6)
|
(2)
|
(2)
|
(48)
|
(48)
|
(3)
|
(3)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Cash from Financing Activities |
103
N/A
|
133
+29%
|
132
0%
|
22
-83%
|
(71)
N/A
|
(158)
-124%
|
(194)
-23%
|
(92)
+53%
|
(71)
+23%
|
(14)
+80%
|
(5)
+65%
|
(5)
-8%
|
(13)
-136%
|
(13)
-4%
|
(35)
-169%
|
(35)
+1%
|
(21)
+39%
|
17
N/A
|
71
+319%
|
33
-54%
|
19
-43%
|
4
-80%
|
(12)
N/A
|
(124)
-957%
|
(108)
+13%
|
(42)
+61%
|
1
N/A
|
(6)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
|
| Net Change in Cash |
62
N/A
|
109
+76%
|
60
-45%
|
57
-4%
|
40
-31%
|
(70)
N/A
|
(23)
+66%
|
(2)
+90%
|
(13)
-450%
|
16
N/A
|
22
+44%
|
35
+55%
|
(11)
N/A
|
20
N/A
|
(2)
N/A
|
(6)
-219%
|
9
N/A
|
(30)
N/A
|
(3)
+90%
|
(13)
-333%
|
(19)
-40%
|
20
N/A
|
2
-88%
|
170
+6 826%
|
61
-64%
|
(84)
N/A
|
(11)
+87%
|
(36)
-223%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
33
N/A
|
76
+127%
|
20
-73%
|
17
-17%
|
38
+126%
|
(7)
N/A
|
31
N/A
|
42
+36%
|
61
+46%
|
56
-9%
|
44
-22%
|
37
-16%
|
1
-96%
|
12
+726%
|
25
+108%
|
36
+45%
|
39
+8%
|
22
-44%
|
(1)
N/A
|
42
N/A
|
40
-5%
|
102
+158%
|
41
-60%
|
36
-12%
|
32
-11%
|
9
-73%
|
3
-66%
|
17
+475%
|
|