Hor Kew Corporation Ltd
SGX:BBP
Cash Flow Statement
Cash Flow Statement
Hor Kew 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 | Mar-2020 | Jun-2020 | Sep-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 |
2
|
(1)
|
9
|
9
|
10
|
8
|
5
|
3
|
(1)
|
(4)
|
6
|
6
|
9
|
11
|
6
|
7
|
8
|
8
|
6
|
4
|
3
|
(5)
|
(16)
|
(17)
|
(17)
|
(11)
|
(3)
|
(1)
|
(1)
|
1
|
2
|
2
|
2
|
(1)
|
(3)
|
(7)
|
(11)
|
(19)
|
(31)
|
(29)
|
(29)
|
(20)
|
1
|
1
|
3
|
1
|
0
|
6
|
4
|
5
|
3
|
1
|
7
|
9
|
16
|
19
|
|
| Depreciation & Amortization |
1
|
1
|
4
|
5
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
5
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
5
|
5
|
5
|
6
|
6
|
7
|
6
|
7
|
6
|
5
|
7
|
6
|
6
|
6
|
6
|
7
|
8
|
6
|
4
|
4
|
5
|
|
| 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
|
|
| Other Non-Cash Items |
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(12)
|
(13)
|
(13)
|
(12)
|
(2)
|
(1)
|
1
|
0
|
5
|
5
|
3
|
3
|
(1)
|
(1)
|
1
|
4
|
3
|
2
|
2
|
(2)
|
3
|
2
|
2
|
3
|
1
|
2
|
3
|
5
|
10
|
10
|
10
|
8
|
0
|
2
|
(1)
|
(2)
|
(0)
|
(1)
|
1
|
1
|
6
|
10
|
9
|
8
|
9
|
10
|
|
| Cash Taxes Paid |
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
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
|
1
|
2
|
2
|
3
|
3
|
|
| Cash Interest Paid |
0
|
(0)
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
53
|
57
|
41
|
53
|
5
|
(4)
|
(7)
|
(11)
|
(10)
|
4
|
11
|
(0)
|
2
|
(4)
|
(16)
|
(13)
|
(13)
|
(6)
|
(8)
|
17
|
20
|
21
|
38
|
17
|
16
|
6
|
(5)
|
(4)
|
(8)
|
(3)
|
(8)
|
(8)
|
(4)
|
(1)
|
5
|
9
|
7
|
12
|
18
|
15
|
15
|
6
|
(8)
|
(10)
|
(7)
|
(5)
|
(2)
|
(5)
|
(2)
|
(4)
|
(8)
|
(7)
|
(7)
|
(2)
|
(8)
|
(10)
|
|
| Cash from Operating Activities |
56
N/A
|
56
+1%
|
54
-5%
|
66
+24%
|
20
-71%
|
8
-60%
|
0
-97%
|
(6)
N/A
|
(10)
-67%
|
2
N/A
|
7
+317%
|
(4)
N/A
|
1
N/A
|
(2)
N/A
|
(8)
-255%
|
(2)
+73%
|
0
N/A
|
9
+3 635%
|
8
-8%
|
31
+296%
|
31
-1%
|
25
-20%
|
26
+5%
|
4
-86%
|
4
+2%
|
3
-21%
|
(1)
N/A
|
0
N/A
|
(3)
N/A
|
0
N/A
|
1
+408%
|
1
-29%
|
4
+396%
|
5
+27%
|
7
+38%
|
8
+24%
|
4
-56%
|
3
-25%
|
4
+46%
|
1
-73%
|
3
+227%
|
0
-90%
|
(1)
N/A
|
(0)
+69%
|
1
N/A
|
1
+124%
|
4
+242%
|
6
+55%
|
9
+39%
|
8
-7%
|
8
+3%
|
12
+48%
|
15
+25%
|
20
+33%
|
21
+4%
|
24
+15%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(4)
|
(6)
|
(6)
|
(5)
|
(5)
|
(1)
|
(0)
|
1
|
2
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(9)
|
(8)
|
(8)
|
(4)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(6)
|
(7)
|
(7)
|
(8)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(7)
|
(6)
|
(7)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(6)
|
(5)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
| Other Items |
0
|
(0)
|
(10)
|
0
|
(11)
|
(11)
|
5
|
(5)
|
4
|
3
|
(11)
|
(9)
|
(8)
|
(2)
|
14
|
9
|
9
|
6
|
(1)
|
2
|
0
|
(2)
|
(1)
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
2
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Cash from Investing Activities |
(3)
N/A
|
(5)
-33%
|
(16)
-241%
|
(6)
+61%
|
(15)
-154%
|
(15)
+1%
|
5
N/A
|
(5)
N/A
|
5
N/A
|
5
+0%
|
(18)
N/A
|
(16)
+10%
|
(16)
0%
|
(11)
+33%
|
7
N/A
|
0
-99%
|
1
+770%
|
(2)
N/A
|
(5)
-264%
|
0
N/A
|
(1)
N/A
|
(4)
-242%
|
(3)
+7%
|
(2)
+39%
|
(4)
-110%
|
(5)
-12%
|
(6)
-16%
|
(7)
-21%
|
(3)
+55%
|
(2)
+31%
|
(3)
-16%
|
(2)
+13%
|
(3)
-33%
|
(3)
+7%
|
(2)
+34%
|
(2)
-18%
|
(2)
-11%
|
(4)
-72%
|
(7)
-63%
|
(6)
+2%
|
(7)
-5%
|
(3)
+49%
|
(3)
-2%
|
(3)
+3%
|
(3)
+16%
|
(5)
-84%
|
(3)
+45%
|
(2)
+27%
|
(2)
+16%
|
(4)
-99%
|
(5)
-34%
|
(4)
+21%
|
(2)
+50%
|
(2)
+18%
|
(1)
+8%
|
(2)
-22%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(1)
|
0
|
0
|
1
|
1
|
6
|
6
|
6
|
6
|
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
|
|
| Net Issuance of Debt |
(45)
|
(48)
|
(40)
|
(45)
|
(1)
|
14
|
13
|
5
|
5
|
(9)
|
(6)
|
2
|
3
|
4
|
4
|
4
|
5
|
(2)
|
1
|
0
|
6
|
11
|
7
|
6
|
1
|
5
|
9
|
12
|
10
|
2
|
(5)
|
(6)
|
(9)
|
(6)
|
(3)
|
(3)
|
(1)
|
5
|
6
|
8
|
7
|
1
|
4
|
3
|
3
|
6
|
0
|
(9)
|
(9)
|
(3)
|
(4)
|
(5)
|
(7)
|
(11)
|
(18)
|
(15)
|
|
| Cash Paid for Dividends |
(3)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
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
|
(2)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(6)
|
(12)
|
(31)
|
(35)
|
(32)
|
(26)
|
(7)
|
(3)
|
(1)
|
(1)
|
(2)
|
4
|
8
|
8
|
8
|
2
|
(1)
|
(1)
|
(1)
|
(5)
|
(4)
|
(4)
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
6
|
6
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(45)
N/A
|
(48)
-5%
|
(40)
+15%
|
(45)
-13%
|
(2)
+96%
|
13
N/A
|
17
+33%
|
10
-42%
|
9
-11%
|
(6)
N/A
|
(8)
-39%
|
0
N/A
|
1
+700%
|
3
+100%
|
2
-14%
|
2
-22%
|
3
+41%
|
(4)
N/A
|
(7)
-87%
|
(14)
-100%
|
(27)
-95%
|
(26)
+5%
|
(27)
-3%
|
(22)
+18%
|
(5)
+75%
|
3
N/A
|
7
+151%
|
10
+46%
|
8
-22%
|
6
-30%
|
3
-45%
|
2
-47%
|
(1)
N/A
|
(3)
-390%
|
(5)
-31%
|
(4)
+5%
|
(2)
+47%
|
0
N/A
|
3
+526%
|
3
+34%
|
3
-13%
|
(0)
N/A
|
2
N/A
|
1
-20%
|
1
-25%
|
4
+318%
|
(0)
N/A
|
(2)
-440%
|
(4)
-49%
|
(4)
-3%
|
(6)
-53%
|
(7)
-26%
|
(9)
-21%
|
(12)
-37%
|
(19)
-56%
|
(18)
+8%
|
|
| 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)
|
(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
|
|
| Net Change in Cash |
7
N/A
|
4
-39%
|
(2)
N/A
|
15
N/A
|
2
-84%
|
6
+138%
|
22
+288%
|
(1)
N/A
|
5
N/A
|
1
-69%
|
(18)
N/A
|
(19)
-5%
|
(14)
+29%
|
(10)
+27%
|
1
N/A
|
(0)
N/A
|
4
N/A
|
3
-12%
|
(5)
N/A
|
17
N/A
|
3
-82%
|
(5)
N/A
|
(4)
+19%
|
(20)
-423%
|
(6)
+70%
|
1
N/A
|
1
-38%
|
3
+460%
|
1
-54%
|
4
+145%
|
2
-54%
|
0
-83%
|
0
-61%
|
(1)
N/A
|
0
N/A
|
2
+608%
|
(1)
N/A
|
(1)
+10%
|
(0)
+85%
|
(2)
-1 352%
|
(0)
+80%
|
(3)
-759%
|
(3)
+25%
|
(2)
+8%
|
(1)
+40%
|
(0)
+82%
|
1
N/A
|
2
+128%
|
3
+95%
|
1
-79%
|
(3)
N/A
|
1
N/A
|
4
+382%
|
7
+52%
|
1
-87%
|
5
+516%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
52
N/A
|
52
0%
|
48
-8%
|
60
+26%
|
15
-75%
|
3
-79%
|
(1)
N/A
|
(6)
-789%
|
(9)
-45%
|
4
N/A
|
1
-84%
|
(10)
N/A
|
(7)
+32%
|
(11)
-53%
|
(15)
-40%
|
(11)
+29%
|
(8)
+25%
|
1
N/A
|
4
+323%
|
29
+658%
|
30
+2%
|
23
-22%
|
24
+2%
|
1
-96%
|
(3)
N/A
|
(4)
-71%
|
(8)
-84%
|
(8)
+7%
|
(7)
+1%
|
(3)
+63%
|
(2)
+39%
|
(1)
+17%
|
1
N/A
|
2
+85%
|
5
+115%
|
6
+23%
|
1
-84%
|
(1)
N/A
|
(3)
-78%
|
(5)
-104%
|
(3)
+40%
|
(4)
-28%
|
(3)
+30%
|
(2)
+15%
|
(1)
+48%
|
(2)
-48%
|
1
N/A
|
3
+267%
|
6
+138%
|
4
-28%
|
2
-51%
|
8
+246%
|
13
+71%
|
18
+43%
|
19
+5%
|
22
+14%
|
|