Shanghai Turbo Enterprises Ltd
SGX:AWM
Cash Flow Statement
Cash Flow Statement
Shanghai Turbo Enterprises Ltd
| 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 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
(2)
|
(1)
|
(2)
|
(12)
|
(5)
|
(1)
|
1
|
6
|
6
|
7
|
8
|
12
|
14
|
25
|
35
|
43
|
49
|
46
|
38
|
52
|
55
|
52
|
53
|
57
|
51
|
52
|
57
|
46
|
42
|
44
|
50
|
43
|
41
|
38
|
24
|
18
|
16
|
8
|
12
|
5
|
5
|
(1)
|
(35)
|
(160)
|
(162)
|
(157)
|
(136)
|
(10)
|
(20)
|
(38)
|
(45)
|
(55)
|
(55)
|
(43)
|
(37)
|
(29)
|
(24)
|
(21)
|
(17)
|
(11)
|
(10)
|
(10)
|
(15)
|
(15)
|
(15)
|
(13)
|
(8)
|
(4)
|
(3)
|
(3)
|
(3)
|
(6)
|
(7)
|
(4)
|
(4)
|
|
| Depreciation & Amortization |
9
|
10
|
10
|
11
|
11
|
11
|
12
|
12
|
13
|
13
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
15
|
15
|
16
|
17
|
18
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
18
|
17
|
17
|
16
|
16
|
16
|
16
|
16
|
17
|
17
|
18
|
18
|
18
|
17
|
17
|
16
|
17
|
17
|
17
|
19
|
15
|
15
|
15
|
13
|
13
|
13
|
12
|
12
|
11
|
10
|
9
|
9
|
8
|
8
|
7
|
7
|
5
|
5
|
4
|
5
|
7
|
7
|
8
|
8
|
|
| Other Non-Cash Items |
5
|
5
|
6
|
6
|
9
|
0
|
(2)
|
(2)
|
(1)
|
0
|
1
|
2
|
2
|
1
|
0
|
(0)
|
1
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
0
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
6
|
7
|
6
|
7
|
110
|
110
|
90
|
78
|
(65)
|
(66)
|
(45)
|
(34)
|
3
|
4
|
3
|
3
|
3
|
3
|
2
|
3
|
(1)
|
1
|
2
|
2
|
(2)
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
(0)
|
(0)
|
2
|
2
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
10
|
14
|
16
|
18
|
14
|
12
|
16
|
17
|
15
|
17
|
14
|
12
|
5
|
3
|
4
|
1
|
8
|
10
|
6
|
1
|
8
|
5
|
6
|
12
|
13
|
4
|
4
|
4
|
(1)
|
1
|
(0)
|
1
|
(6)
|
1
|
0
|
(0)
|
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
|
|
| Cash Interest Paid |
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
2
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
(27)
|
11
|
6
|
24
|
15
|
23
|
11
|
(3)
|
1
|
2
|
12
|
35
|
25
|
21
|
(25)
|
(68)
|
(38)
|
(39)
|
(32)
|
(17)
|
(0)
|
(3)
|
10
|
19
|
(41)
|
(53)
|
(48)
|
(63)
|
(40)
|
(29)
|
(29)
|
(30)
|
(67)
|
(41)
|
(32)
|
(34)
|
(2)
|
(38)
|
(19)
|
(6)
|
(14)
|
(1)
|
(5)
|
1
|
20
|
8
|
4
|
17
|
30
|
56
|
63
|
50
|
35
|
34
|
30
|
28
|
14
|
3
|
(5)
|
(10)
|
(4)
|
(14)
|
(6)
|
(12)
|
(13)
|
(11)
|
(13)
|
(6)
|
(3)
|
1
|
(2)
|
6
|
15
|
7
|
18
|
2
|
|
| Cash from Operating Activities |
(10)
N/A
|
24
N/A
|
21
-12%
|
38
+85%
|
24
-38%
|
29
+23%
|
19
-34%
|
8
-59%
|
19
+131%
|
20
+9%
|
32
+60%
|
57
+75%
|
52
-9%
|
49
-5%
|
14
-72%
|
(21)
N/A
|
19
N/A
|
22
+20%
|
27
+19%
|
34
+27%
|
67
+98%
|
68
+2%
|
79
+16%
|
90
+14%
|
34
-62%
|
16
-52%
|
23
+38%
|
12
-45%
|
23
+89%
|
31
+34%
|
32
+2%
|
38
+19%
|
(5)
N/A
|
19
N/A
|
23
+23%
|
6
-72%
|
31
+387%
|
(7)
N/A
|
5
N/A
|
21
+373%
|
14
-34%
|
28
+96%
|
19
-32%
|
(8)
N/A
|
(13)
-58%
|
(26)
-99%
|
(46)
-79%
|
(25)
+45%
|
(28)
-11%
|
(13)
+53%
|
(3)
+76%
|
(10)
-220%
|
(2)
+81%
|
(3)
-37%
|
5
N/A
|
7
+39%
|
1
-81%
|
(5)
N/A
|
(11)
-129%
|
(12)
-5%
|
(4)
+68%
|
(13)
-243%
|
(5)
+62%
|
(17)
-241%
|
(17)
+4%
|
(16)
+6%
|
(18)
-13%
|
(6)
+65%
|
1
N/A
|
5
+712%
|
(0)
N/A
|
8
N/A
|
16
+108%
|
8
-50%
|
24
+195%
|
7
-70%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(45)
|
(45)
|
(30)
|
(20)
|
(5)
|
(9)
|
(11)
|
(11)
|
(17)
|
(13)
|
(22)
|
(20)
|
(9)
|
(8)
|
3
|
(7)
|
(22)
|
(24)
|
(24)
|
(15)
|
(42)
|
(41)
|
(43)
|
(44)
|
(5)
|
(4)
|
(6)
|
(7)
|
(7)
|
(19)
|
(17)
|
(18)
|
(20)
|
(10)
|
(8)
|
(5)
|
(11)
|
(13)
|
(45)
|
(38)
|
(32)
|
(28)
|
4
|
(3)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(14)
|
(27)
|
(33)
|
|
| Other Items |
(0)
|
(0)
|
6
|
7
|
(2)
|
0
|
1
|
3
|
4
|
3
|
3
|
1
|
1
|
1
|
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
|
0
|
0
|
2
|
2
|
0
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(46)
N/A
|
(45)
+1%
|
(23)
+48%
|
(13)
+45%
|
(6)
+51%
|
(9)
-49%
|
(10)
-11%
|
(8)
+18%
|
(13)
-55%
|
(10)
+21%
|
(19)
-84%
|
(19)
+2%
|
(8)
+56%
|
(7)
+17%
|
4
N/A
|
(6)
N/A
|
(22)
-270%
|
(23)
-8%
|
(24)
-3%
|
(15)
+39%
|
(42)
-187%
|
(41)
+2%
|
(43)
-5%
|
(44)
-1%
|
(5)
+90%
|
(4)
+9%
|
(6)
-42%
|
(7)
-24%
|
(6)
+11%
|
(19)
-194%
|
(17)
+10%
|
(18)
-6%
|
(20)
-12%
|
(10)
+50%
|
(8)
+23%
|
(5)
+38%
|
(11)
-127%
|
(13)
-16%
|
(45)
-249%
|
(38)
+16%
|
(32)
+15%
|
(28)
+14%
|
4
N/A
|
(3)
N/A
|
2
N/A
|
2
-4%
|
1
-30%
|
2
+15%
|
(1)
N/A
|
(2)
-18%
|
(1)
+19%
|
(2)
-16%
|
(1)
+57%
|
(0)
+51%
|
(0)
+91%
|
(0)
-50%
|
0
N/A
|
0
+3%
|
7
+2 602%
|
4
-40%
|
(7)
N/A
|
4
N/A
|
(3)
N/A
|
(0)
+93%
|
(0)
-32%
|
(0)
-3%
|
(0)
N/A
|
(0)
+21%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(11)
N/A
|
(14)
-31%
|
(27)
-94%
|
(33)
-21%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
97
|
0
|
0
|
12
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(15)
|
0
|
(5)
|
(10)
|
(20)
|
(20)
|
(15)
|
0
|
10
|
5
|
5
|
0
|
(10)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
0
|
(7)
|
(7)
|
(7)
|
0
|
16
|
0
|
16
|
0
|
(22)
|
0
|
(3)
|
(5)
|
(4)
|
(7)
|
(4)
|
4
|
9
|
8
|
8
|
28
|
28
|
26
|
26
|
1
|
1
|
1
|
1
|
0
|
0
|
(2)
|
(2)
|
8
|
18
|
32
|
|
| Cash Paid for Dividends |
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(14)
|
(14)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
0
|
(14)
|
(14)
|
0
|
(21)
|
(7)
|
(7)
|
0
|
0
|
0
|
(7)
|
(7)
|
(14)
|
(14)
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(3)
|
0
|
(3)
|
(3)
|
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
|
|
| Other |
(20)
|
(20)
|
(21)
|
(21)
|
1
|
2
|
3
|
(2)
|
(5)
|
0
|
(4)
|
(3)
|
(1)
|
(8)
|
1
|
5
|
(6)
|
(1)
|
(8)
|
(1)
|
12
|
(2)
|
5
|
(2)
|
(13)
|
(7)
|
(14)
|
(1)
|
7
|
10
|
9
|
(5)
|
(7)
|
(3)
|
(10)
|
7
|
4
|
5
|
15
|
(2)
|
4
|
4
|
2
|
2
|
1
|
1
|
1
|
(1)
|
0
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(6)
|
(1)
|
(2)
|
(2)
|
2
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
58
N/A
|
(12)
N/A
|
(16)
-29%
|
(18)
-13%
|
(19)
-4%
|
(18)
+3%
|
(12)
+33%
|
(2)
+84%
|
5
N/A
|
5
+8%
|
1
-82%
|
(3)
N/A
|
(11)
-309%
|
(13)
-25%
|
(17)
-32%
|
(8)
+51%
|
(19)
-129%
|
(15)
+24%
|
(15)
+2%
|
(8)
+43%
|
5
N/A
|
(9)
N/A
|
5
N/A
|
(16)
N/A
|
(27)
-68%
|
(21)
+23%
|
(34)
-64%
|
(8)
+77%
|
(0)
+100%
|
3
N/A
|
9
+232%
|
(5)
N/A
|
(14)
-196%
|
(10)
+26%
|
(24)
-134%
|
(6)
+74%
|
(2)
+62%
|
(2)
+6%
|
22
N/A
|
5
-77%
|
4
-24%
|
4
+7%
|
(12)
N/A
|
(12)
+3%
|
(10)
+16%
|
(10)
+3%
|
13
N/A
|
11
-15%
|
16
+46%
|
14
-13%
|
(8)
N/A
|
(0)
+97%
|
(3)
-967%
|
(4)
-58%
|
(4)
+9%
|
(6)
-65%
|
(5)
+27%
|
2
N/A
|
8
+295%
|
7
-21%
|
8
+20%
|
27
+239%
|
26
-3%
|
24
-8%
|
28
+17%
|
(1)
N/A
|
(1)
-5%
|
(1)
+3%
|
(1)
-9%
|
(2)
-78%
|
(2)
+7%
|
(4)
-90%
|
(4)
+2%
|
6
N/A
|
16
+162%
|
30
+85%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
2
|
0
|
(0)
|
(2)
|
(2)
|
1
|
1
|
2
|
2
|
(1)
|
(1)
|
|
| Net Change in Cash |
2
N/A
|
(34)
N/A
|
(19)
+45%
|
7
N/A
|
(1)
N/A
|
2
N/A
|
(3)
N/A
|
(2)
+25%
|
10
N/A
|
15
+47%
|
14
-4%
|
36
+148%
|
33
-8%
|
29
-12%
|
0
-100%
|
(35)
N/A
|
(24)
+32%
|
(16)
+34%
|
(12)
+24%
|
11
N/A
|
30
+176%
|
17
-42%
|
41
+135%
|
31
-25%
|
2
-92%
|
(8)
N/A
|
(18)
-110%
|
(2)
+86%
|
17
N/A
|
16
-5%
|
24
+50%
|
15
-37%
|
(39)
N/A
|
(3)
+93%
|
(9)
-225%
|
(5)
+46%
|
18
N/A
|
(22)
N/A
|
(18)
+19%
|
(11)
+40%
|
(13)
-24%
|
5
N/A
|
12
+144%
|
(22)
N/A
|
(21)
+4%
|
(34)
-59%
|
(31)
+7%
|
(14)
+56%
|
(13)
+5%
|
(0)
+96%
|
(12)
-2 440%
|
(10)
+18%
|
(5)
+48%
|
(7)
-40%
|
1
N/A
|
1
-48%
|
(3)
N/A
|
(3)
+17%
|
3
N/A
|
(2)
N/A
|
(3)
-30%
|
17
N/A
|
19
+7%
|
7
-61%
|
11
+57%
|
(15)
N/A
|
(19)
-24%
|
(8)
+59%
|
(3)
+64%
|
1
N/A
|
(1)
N/A
|
5
N/A
|
3
-38%
|
2
-35%
|
12
+490%
|
3
-71%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(55)
N/A
|
(21)
+61%
|
(9)
+58%
|
18
N/A
|
19
+4%
|
20
+5%
|
8
-58%
|
(3)
N/A
|
1
N/A
|
7
+408%
|
10
+38%
|
37
+261%
|
42
+15%
|
41
-4%
|
17
-59%
|
(27)
N/A
|
(4)
+87%
|
(1)
+60%
|
2
N/A
|
19
+685%
|
25
+31%
|
27
+8%
|
36
+35%
|
47
+31%
|
30
-37%
|
12
-59%
|
17
+37%
|
5
-69%
|
17
+232%
|
12
-27%
|
15
+20%
|
20
+33%
|
(25)
N/A
|
8
N/A
|
15
+79%
|
2
-90%
|
20
+1 215%
|
(20)
N/A
|
(41)
-102%
|
(17)
+59%
|
(18)
-9%
|
(0)
+98%
|
23
N/A
|
(11)
N/A
|
(13)
-21%
|
(26)
-99%
|
(47)
-80%
|
(26)
+44%
|
(30)
-16%
|
(16)
+48%
|
(5)
+66%
|
(12)
-130%
|
(3)
+78%
|
(3)
-13%
|
5
N/A
|
7
+39%
|
1
-82%
|
(5)
N/A
|
(11)
-129%
|
(15)
-28%
|
(7)
+55%
|
(16)
-141%
|
(8)
+51%
|
(17)
-122%
|
(17)
+3%
|
(16)
+7%
|
(18)
-13%
|
(6)
+65%
|
1
N/A
|
5
+712%
|
(0)
N/A
|
8
N/A
|
5
-31%
|
(6)
N/A
|
(3)
+44%
|
(26)
-674%
|
|