Digilife Technologies Ltd
SGX:BAI
Cash Flow Statement
Cash Flow Statement
Digilife Technologies Ltd
| 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 | Mar-2022 | Sep-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2
|
3
|
(0)
|
(1)
|
1
|
(0)
|
1
|
(3)
|
3
|
1
|
1
|
10
|
6
|
(1)
|
(8)
|
(36)
|
(83)
|
(100)
|
(241)
|
(214)
|
(190)
|
(165)
|
(37)
|
(35)
|
(70)
|
(50)
|
(41)
|
(39)
|
(62)
|
(59)
|
(59)
|
(56)
|
1
|
5
|
7
|
6
|
2
|
0
|
(0)
|
(0)
|
2
|
2
|
5
|
5
|
5
|
5
|
2
|
2
|
2
|
(0)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
1
|
2
|
1
|
1
|
(4)
|
(5)
|
|
| Depreciation & Amortization |
6
|
6
|
7
|
8
|
8
|
8
|
8
|
8
|
7
|
8
|
8
|
8
|
12
|
16
|
15
|
19
|
19
|
17
|
21
|
13
|
10
|
11
|
9
|
9
|
13
|
12
|
13
|
14
|
8
|
6
|
5
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| 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
|
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
|
|
| Other Non-Cash Items |
(3)
|
(1)
|
4
|
4
|
1
|
(1)
|
(1)
|
1
|
(7)
|
(9)
|
(8)
|
(9)
|
(1)
|
1
|
5
|
8
|
23
|
7
|
125
|
118
|
109
|
110
|
1
|
(1)
|
17
|
27
|
16
|
19
|
51
|
50
|
51
|
50
|
(5)
|
(9)
|
(6)
|
(5)
|
3
|
4
|
4
|
2
|
(4)
|
(5)
|
(9)
|
(9)
|
(1)
|
(1)
|
3
|
4
|
(3)
|
(0)
|
1
|
2
|
2
|
2
|
4
|
(0)
|
0
|
(0)
|
1
|
2
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
2
|
1
|
5
|
4
|
4
|
4
|
1
|
1
|
(3)
|
(3)
|
(3)
|
(4)
|
0
|
(2)
|
(2)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
5
|
6
|
7
|
8
|
6
|
5
|
5
|
4
|
3
|
5
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(1)
|
(4)
|
(0)
|
1
|
1
|
1
|
(3)
|
(14)
|
(10)
|
(34)
|
(36)
|
(65)
|
(95)
|
(77)
|
(57)
|
0
|
65
|
73
|
53
|
47
|
29
|
17
|
34
|
16
|
5
|
22
|
16
|
21
|
15
|
(5)
|
10
|
8
|
3
|
0
|
(9)
|
(6)
|
(4)
|
2
|
(2)
|
(4)
|
(5)
|
(3)
|
1
|
1
|
(1)
|
(5)
|
(6)
|
(6)
|
(2)
|
(3)
|
(0)
|
3
|
(1)
|
4
|
(0)
|
(2)
|
2
|
1
|
1
|
4
|
|
| Cash from Operating Activities |
5
N/A
|
7
+49%
|
7
-5%
|
10
+50%
|
11
+5%
|
8
-23%
|
9
+13%
|
2
-74%
|
(12)
N/A
|
(10)
+10%
|
(33)
-213%
|
(27)
+18%
|
(48)
-77%
|
(79)
-65%
|
(64)
+18%
|
(66)
-3%
|
(41)
+38%
|
(11)
+73%
|
(21)
-89%
|
(30)
-41%
|
(23)
+22%
|
(14)
+41%
|
(10)
+30%
|
7
N/A
|
(23)
N/A
|
(10)
+58%
|
6
N/A
|
5
-11%
|
17
+257%
|
12
-34%
|
(8)
N/A
|
8
N/A
|
5
-32%
|
0
-98%
|
2
+1 500%
|
(6)
N/A
|
(1)
+87%
|
1
N/A
|
8
+519%
|
1
-91%
|
(5)
N/A
|
(7)
-33%
|
(6)
+20%
|
(2)
+71%
|
6
N/A
|
4
-40%
|
1
-69%
|
1
+3%
|
(5)
N/A
|
(1)
+84%
|
(3)
-236%
|
(1)
+80%
|
3
N/A
|
0
-97%
|
6
+6 880%
|
1
-82%
|
0
-68%
|
4
+902%
|
3
-3%
|
1
-63%
|
1
+0%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(6)
|
(7)
|
(7)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(19)
|
(20)
|
(20)
|
(20)
|
(22)
|
(5)
|
(7)
|
(8)
|
(10)
|
(11)
|
(8)
|
(5)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(6)
|
(7)
|
(7)
|
(5)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Other Items |
58
|
58
|
(17)
|
(34)
|
(21)
|
(19)
|
(13)
|
3
|
(65)
|
(55)
|
(55)
|
(50)
|
78
|
88
|
(59)
|
(64)
|
(120)
|
(113)
|
(112)
|
7
|
5
|
4
|
3
|
0
|
4
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
1
|
2
|
3
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
0
|
2
|
1
|
1
|
(1)
|
(0)
|
1
|
6
|
|
| Cash from Investing Activities |
52
N/A
|
52
-1%
|
(24)
N/A
|
(41)
-68%
|
(25)
+39%
|
(24)
+4%
|
(17)
+30%
|
(1)
+95%
|
(70)
-8 826%
|
(74)
-6%
|
(75)
-1%
|
(69)
+8%
|
58
N/A
|
66
+13%
|
(64)
N/A
|
(71)
-11%
|
(129)
-82%
|
(123)
+5%
|
(123)
0%
|
(1)
+99%
|
0
N/A
|
2
+9 950%
|
2
+4%
|
(1)
N/A
|
2
N/A
|
(1)
N/A
|
(2)
-69%
|
(2)
-4%
|
1
N/A
|
2
+249%
|
3
+57%
|
3
-1%
|
2
-48%
|
1
-63%
|
2
+202%
|
1
-32%
|
0
-83%
|
0
-37%
|
(1)
N/A
|
(1)
-26%
|
(5)
-258%
|
(5)
-3%
|
(5)
+2%
|
(4)
+18%
|
0
N/A
|
0
+152%
|
(0)
N/A
|
(0)
-89%
|
1
N/A
|
1
-8%
|
(0)
N/A
|
(0)
+97%
|
1
N/A
|
(1)
N/A
|
1
N/A
|
0
-76%
|
0
-20%
|
(1)
N/A
|
(1)
+9%
|
0
N/A
|
6
+2 836%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
2
|
1
|
1
|
0
|
(0)
|
7
|
9
|
0
|
0
|
137
|
133
|
132
|
284
|
147
|
151
|
149
|
154
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Net Issuance of Debt |
2
|
2
|
0
|
(0)
|
(5)
|
(4)
|
(1)
|
2
|
7
|
9
|
32
|
26
|
21
|
(5)
|
(39)
|
(69)
|
(71)
|
(59)
|
(49)
|
1
|
(5)
|
(21)
|
(37)
|
(46)
|
(29)
|
(3)
|
(4)
|
3
|
(10)
|
(9)
|
4
|
(14)
|
(7)
|
(3)
|
(7)
|
1
|
(2)
|
(1)
|
(1)
|
(1)
|
5
|
5
|
(2)
|
5
|
(2)
|
(3)
|
1
|
(2)
|
(0)
|
(2)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(0)
|
(2)
|
(2)
|
1
|
(0)
|
(2)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
2
|
2
|
5
|
5
|
3
|
4
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(21)
|
(6)
|
2
|
(4)
|
2
|
7
|
(3)
|
7
|
10
|
3
|
(2)
|
2
|
(1)
|
2
|
9
|
0
|
(1)
|
(4)
|
(6)
|
(4)
|
(2)
|
(10)
|
(5)
|
(3)
|
(4)
|
3
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
2
|
3
|
3
|
4
|
0
|
0
|
(1)
|
1
|
1
|
2
|
1
|
(1)
|
1
|
1
|
(1)
|
1
|
2
|
|
| Cash from Financing Activities |
4
N/A
|
5
+38%
|
4
-22%
|
5
+30%
|
1
-86%
|
(1)
N/A
|
2
N/A
|
11
+351%
|
18
+63%
|
19
+8%
|
39
+106%
|
161
+313%
|
153
-5%
|
105
-31%
|
239
+128%
|
81
-66%
|
77
-5%
|
92
+21%
|
113
+22%
|
5
-95%
|
7
+32%
|
(7)
N/A
|
(34)
-378%
|
(48)
-43%
|
(27)
+44%
|
(4)
+84%
|
(2)
+59%
|
11
N/A
|
(10)
N/A
|
(10)
-3%
|
1
N/A
|
(20)
N/A
|
(11)
+44%
|
(5)
+57%
|
(16)
-246%
|
(4)
+76%
|
(5)
-23%
|
(6)
-18%
|
2
N/A
|
(7)
N/A
|
(2)
+64%
|
(4)
-52%
|
(9)
-159%
|
0
N/A
|
(2)
N/A
|
(2)
-21%
|
1
N/A
|
1
-63%
|
0
-100%
|
(2)
N/A
|
(2)
+18%
|
(0)
+94%
|
1
N/A
|
0
-85%
|
(1)
N/A
|
(1)
-15%
|
(1)
+8%
|
(1)
+8%
|
(1)
+20%
|
0
N/A
|
0
+132%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
61
N/A
|
64
+5%
|
(13)
N/A
|
(25)
-90%
|
(13)
+47%
|
(16)
-21%
|
(5)
+69%
|
12
N/A
|
(64)
N/A
|
(66)
-3%
|
(69)
-5%
|
65
N/A
|
163
+152%
|
92
-43%
|
111
+21%
|
(56)
N/A
|
(93)
-67%
|
(41)
+56%
|
(32)
+23%
|
(25)
+20%
|
(17)
+35%
|
(19)
-14%
|
(41)
-119%
|
(42)
-2%
|
(49)
-15%
|
(15)
+69%
|
2
N/A
|
14
+584%
|
8
-42%
|
4
-57%
|
(4)
N/A
|
(9)
-129%
|
(4)
+54%
|
(4)
+6%
|
(13)
-212%
|
(9)
+29%
|
(5)
+38%
|
(5)
+6%
|
8
N/A
|
(8)
N/A
|
(13)
-63%
|
(16)
-21%
|
(19)
-22%
|
(6)
+69%
|
4
N/A
|
2
-55%
|
2
+28%
|
2
-17%
|
(5)
N/A
|
(3)
+41%
|
(5)
-79%
|
(1)
+84%
|
5
N/A
|
(0)
N/A
|
6
N/A
|
(1)
N/A
|
(1)
-107%
|
1
N/A
|
1
+17%
|
2
+20%
|
8
+379%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
1
N/A
|
(0)
N/A
|
4
N/A
|
6
+83%
|
4
-41%
|
6
+54%
|
(2)
N/A
|
(16)
-927%
|
(29)
-84%
|
(52)
-78%
|
(47)
+11%
|
(67)
-45%
|
(101)
-49%
|
(70)
+31%
|
(73)
-5%
|
(50)
+32%
|
(21)
+58%
|
(32)
-53%
|
(38)
-18%
|
(28)
+24%
|
(16)
+45%
|
(11)
+31%
|
6
N/A
|
(26)
N/A
|
(12)
+55%
|
3
N/A
|
2
-24%
|
16
+634%
|
10
-35%
|
(8)
N/A
|
8
N/A
|
5
-41%
|
(1)
N/A
|
2
N/A
|
(7)
N/A
|
(3)
+64%
|
(1)
+74%
|
6
N/A
|
(2)
N/A
|
(12)
-585%
|
(14)
-16%
|
(12)
+11%
|
(7)
+43%
|
6
N/A
|
4
-40%
|
1
-80%
|
1
-11%
|
(6)
N/A
|
(1)
+80%
|
(3)
-211%
|
(1)
+66%
|
2
N/A
|
(1)
N/A
|
5
N/A
|
0
-93%
|
(1)
N/A
|
3
N/A
|
3
-12%
|
1
-71%
|
1
+68%
|
|