JB Foods Ltd
SGX:BEW
Cash Flow Statement
Cash Flow Statement
JB Foods Ltd
| 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 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
(3)
|
14
|
(2)
|
(4)
|
(9)
|
(22)
|
(24)
|
(19)
|
(20)
|
(13)
|
(11)
|
(8)
|
(4)
|
2
|
4
|
5
|
5
|
4
|
5
|
6
|
10
|
17
|
21
|
29
|
34
|
34
|
34
|
34
|
33
|
32
|
28
|
22
|
15
|
18
|
22
|
19
|
21
|
1
|
34
|
32
|
|
| Depreciation & Amortization |
0
|
2
|
1
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
7
|
10
|
|
| Other Non-Cash Items |
(0)
|
1
|
1
|
6
|
9
|
10
|
10
|
6
|
4
|
3
|
4
|
3
|
2
|
2
|
3
|
2
|
2
|
5
|
3
|
2
|
4
|
2
|
3
|
3
|
3
|
2
|
2
|
3
|
5
|
5
|
8
|
10
|
2
|
(10)
|
(8)
|
2
|
21
|
32
|
(18)
|
34
|
|
| Cash Taxes Paid |
3
|
5
|
4
|
5
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
2
|
3
|
6
|
7
|
7
|
3
|
4
|
2
|
5
|
6
|
4
|
4
|
3
|
0
|
|
| Cash Interest Paid |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
5
|
4
|
4
|
4
|
7
|
10
|
16
|
23
|
28
|
|
| Change in Working Capital |
11
|
(24)
|
(16)
|
(40)
|
(28)
|
(28)
|
(16)
|
(12)
|
(26)
|
(18)
|
(2)
|
(11)
|
14
|
1
|
(14)
|
(0)
|
(35)
|
(20)
|
(6)
|
1
|
21
|
19
|
(7)
|
(4)
|
(17)
|
(33)
|
(35)
|
(66)
|
(108)
|
(93)
|
(38)
|
(4)
|
(32)
|
(41)
|
(13)
|
20
|
(81)
|
(86)
|
(40)
|
56
|
|
| Cash from Operating Activities |
8
N/A
|
(7)
N/A
|
(15)
-109%
|
(36)
-131%
|
(26)
+28%
|
(37)
-45%
|
(27)
+27%
|
(22)
+21%
|
(38)
-75%
|
(23)
+39%
|
(4)
+82%
|
(11)
-170%
|
16
N/A
|
9
-42%
|
(4)
N/A
|
11
N/A
|
(24)
N/A
|
(7)
+73%
|
6
N/A
|
14
+122%
|
39
+182%
|
43
+10%
|
22
-48%
|
32
+46%
|
24
-26%
|
7
-69%
|
6
-16%
|
(24)
N/A
|
(66)
-173%
|
(51)
+22%
|
4
N/A
|
36
+729%
|
(8)
N/A
|
(26)
-214%
|
9
N/A
|
49
+425%
|
(31)
N/A
|
(45)
-46%
|
(17)
+62%
|
131
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(11)
|
(7)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(6)
|
(7)
|
(7)
|
(7)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(9)
|
(11)
|
(15)
|
(17)
|
(20)
|
(24)
|
(24)
|
(18)
|
(10)
|
(25)
|
(22)
|
(7)
|
(10)
|
(13)
|
(17)
|
(21)
|
(19)
|
(14)
|
|
| Other Items |
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(9)
|
(20)
|
(9)
|
(9)
|
0
|
9
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(3)
|
(3)
|
0
|
(8)
|
(6)
|
1
|
1
|
17
|
17
|
(1)
|
(1)
|
0
|
1
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(11)
-185%
|
(7)
+34%
|
(6)
+14%
|
(4)
+25%
|
(4)
+15%
|
(3)
+22%
|
(3)
-2%
|
(6)
-108%
|
(7)
-3%
|
(7)
-2%
|
(16)
-142%
|
(22)
-34%
|
(11)
+47%
|
(11)
0%
|
(2)
+85%
|
6
N/A
|
(3)
N/A
|
(3)
-5%
|
(5)
-45%
|
(5)
+7%
|
(8)
-64%
|
(10)
-26%
|
(12)
-21%
|
(15)
-29%
|
(17)
-13%
|
(23)
-33%
|
(26)
-15%
|
(24)
+9%
|
(27)
-13%
|
(16)
+41%
|
(24)
-54%
|
(21)
+13%
|
9
N/A
|
7
-29%
|
(14)
N/A
|
(18)
-30%
|
(21)
-15%
|
(18)
+13%
|
(14)
+23%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
20
|
21
|
38
|
38
|
17
|
17
|
0
|
(0)
|
(0)
|
13
|
0
|
0
|
32
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
14
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(30)
|
9
|
3
|
10
|
21
|
33
|
20
|
31
|
45
|
22
|
(2)
|
1
|
(16)
|
(19)
|
6
|
(4)
|
20
|
12
|
0
|
(5)
|
(19)
|
(23)
|
3
|
(12)
|
(12)
|
2
|
6
|
45
|
101
|
93
|
34
|
2
|
42
|
31
|
(5)
|
(31)
|
51
|
91
|
81
|
(78)
|
|
| Cash Paid for Dividends |
(1)
|
(10)
|
(4)
|
(7)
|
(7)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(4)
|
0
|
(6)
|
0
|
(6)
|
(12)
|
(7)
|
(2)
|
(5)
|
(8)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(0)
|
(0)
|
|
| Other |
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
5
|
(3)
|
(3)
|
(3)
|
(11)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(7)
|
(11)
|
(25)
|
(24)
|
(22)
|
|
| Cash from Financing Activities |
(12)
N/A
|
18
N/A
|
35
+89%
|
39
+12%
|
31
-22%
|
45
+48%
|
15
-68%
|
29
+97%
|
43
+49%
|
42
-2%
|
19
-55%
|
22
+17%
|
12
-45%
|
(23)
N/A
|
2
N/A
|
(7)
N/A
|
8
N/A
|
10
+15%
|
(2)
N/A
|
(8)
-278%
|
(22)
-178%
|
(27)
-19%
|
7
N/A
|
(5)
N/A
|
(6)
-18%
|
8
N/A
|
4
-50%
|
35
+792%
|
90
+155%
|
81
-10%
|
26
-69%
|
(8)
N/A
|
29
N/A
|
24
-18%
|
(12)
N/A
|
(42)
-239%
|
36
N/A
|
63
+74%
|
56
-10%
|
(100)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
(2)
|
0
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Net Change in Cash |
(8)
N/A
|
1
N/A
|
13
+1 716%
|
(2)
N/A
|
0
N/A
|
5
+1 838%
|
(15)
N/A
|
5
N/A
|
(0)
N/A
|
11
N/A
|
8
-26%
|
(7)
N/A
|
4
N/A
|
(25)
N/A
|
(13)
+49%
|
2
N/A
|
(10)
N/A
|
(0)
+97%
|
1
N/A
|
1
+25%
|
12
+1 479%
|
9
-29%
|
20
+133%
|
15
-24%
|
3
-82%
|
(2)
N/A
|
(13)
-487%
|
(15)
-16%
|
0
N/A
|
3
+4 440%
|
14
+330%
|
4
-74%
|
0
-92%
|
8
+2 700%
|
4
-49%
|
(7)
N/A
|
(14)
-95%
|
(4)
+73%
|
20
N/A
|
17
-16%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
(18)
N/A
|
(22)
-25%
|
(41)
-85%
|
(30)
+27%
|
(41)
-35%
|
(30)
+27%
|
(24)
+19%
|
(44)
-80%
|
(30)
+32%
|
(11)
+63%
|
(18)
-63%
|
14
N/A
|
7
-50%
|
(6)
N/A
|
9
N/A
|
(28)
N/A
|
(9)
+67%
|
3
N/A
|
9
+180%
|
34
+261%
|
36
+5%
|
13
-64%
|
21
+63%
|
9
-56%
|
(10)
N/A
|
(14)
-42%
|
(48)
-241%
|
(90)
-88%
|
(69)
+22%
|
(6)
+92%
|
11
N/A
|
(30)
N/A
|
(34)
-11%
|
(1)
+98%
|
36
N/A
|
(48)
N/A
|
(66)
-38%
|
(36)
+45%
|
117
N/A
|
|