SUTL Enterprise Ltd
SGX:BHU
Cash Flow Statement
Cash Flow Statement
SUTL Enterprise Ltd
| 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 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(6)
|
(2)
|
(7)
|
(6)
|
3
|
1
|
3
|
0
|
(5)
|
(5)
|
(5)
|
(4)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
(1)
|
(1)
|
(3)
|
(5)
|
(5)
|
(3)
|
(1)
|
3
|
4
|
3
|
0
|
4
|
4
|
4
|
7
|
5
|
5
|
5
|
4
|
8
|
7
|
7
|
8
|
7
|
7
|
6
|
6
|
3
|
3
|
4
|
5
|
5
|
6
|
8
|
9
|
10
|
10
|
11
|
10
|
|
| Depreciation & Amortization |
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
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
|
| 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 |
17
|
15
|
15
|
11
|
(0)
|
1
|
(1)
|
(0)
|
5
|
4
|
4
|
3
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(1)
|
1
|
1
|
2
|
2
|
1
|
0
|
0
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(1)
|
(2)
|
(2)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
|
| Cash Taxes Paid |
1
|
1
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Cash Interest Paid |
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Change in Working Capital |
(2)
|
14
|
(7)
|
(4)
|
0
|
(6)
|
(3)
|
(1)
|
(1)
|
6
|
3
|
5
|
4
|
7
|
10
|
6
|
1
|
0
|
(1)
|
1
|
3
|
(1)
|
1
|
0
|
0
|
1
|
(1)
|
2
|
0
|
0
|
2
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
3
|
1
|
2
|
0
|
(1)
|
0
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(1)
|
|
| Cash from Operating Activities |
10
N/A
|
28
+188%
|
1
-97%
|
2
+159%
|
3
+58%
|
(4)
N/A
|
(1)
+81%
|
(1)
+28%
|
(1)
-5%
|
5
N/A
|
2
-65%
|
4
+104%
|
3
-16%
|
6
+92%
|
10
+53%
|
5
-51%
|
(0)
N/A
|
(2)
-464%
|
(5)
-222%
|
(3)
+48%
|
(2)
+30%
|
(5)
-182%
|
2
N/A
|
3
+87%
|
5
+85%
|
8
+57%
|
4
-53%
|
4
-6%
|
3
-25%
|
3
-1%
|
5
+68%
|
5
+5%
|
5
+12%
|
5
-13%
|
6
+16%
|
5
-6%
|
7
+27%
|
7
-1%
|
6
-4%
|
6
+1%
|
5
-26%
|
4
-13%
|
4
-11%
|
4
+2%
|
8
+105%
|
7
-7%
|
10
+37%
|
10
+1%
|
8
-19%
|
11
+36%
|
11
+6%
|
11
0%
|
10
-10%
|
8
-18%
|
7
-17%
|
9
+36%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(7)
|
(7)
|
(7)
|
(7)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
|
| Other Items |
52
|
0
|
53
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(29)
|
(16)
|
5
|
(9)
|
(8)
|
5
|
|
| Cash from Investing Activities |
52
N/A
|
52
0%
|
52
+2%
|
(0)
N/A
|
(0)
+47%
|
(0)
+19%
|
(0)
N/A
|
(0)
-23%
|
(0)
-106%
|
(0)
+9%
|
(0)
+20%
|
(0)
+25%
|
0
N/A
|
0
-16%
|
0
-10%
|
0
-39%
|
1
+400%
|
0
-53%
|
0
-18%
|
0
+48%
|
(1)
N/A
|
(0)
+83%
|
(1)
-400%
|
(1)
-54%
|
(1)
-62%
|
(0)
+63%
|
(0)
+46%
|
0
N/A
|
0
+381%
|
1
+96%
|
1
+54%
|
1
+6%
|
(3)
N/A
|
(4)
-60%
|
(5)
-8%
|
(5)
-8%
|
(2)
+66%
|
(2)
-6%
|
(2)
-11%
|
(3)
-34%
|
(3)
+1%
|
(2)
+10%
|
(3)
-17%
|
(3)
+6%
|
(7)
-165%
|
(7)
+5%
|
(7)
+2%
|
(7)
-4%
|
(2)
+71%
|
(7)
-261%
|
(30)
-318%
|
(17)
+42%
|
4
N/A
|
(10)
N/A
|
(10)
+7%
|
2
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
|
| Net Issuance of Debt |
(11)
|
(11)
|
(2)
|
(2)
|
0
|
(2)
|
(3)
|
(8)
|
(10)
|
(11)
|
(9)
|
(1)
|
1
|
(1)
|
(4)
|
(6)
|
(1)
|
(1)
|
1
|
(1)
|
(0)
|
(7)
|
2
|
2
|
0
|
0
|
3
|
3
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
4
|
3
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(0)
|
(2)
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
(21)
|
(21)
|
(21)
|
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
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
(3)
|
(2)
|
0
|
(2)
|
(3)
|
(10)
|
(10)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Other |
(31)
|
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
|
25
|
25
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(41)
N/A
|
(42)
0%
|
(54)
-29%
|
(54)
-1%
|
(21)
+62%
|
(22)
-7%
|
(3)
+88%
|
(8)
-177%
|
(10)
-37%
|
(11)
-7%
|
(9)
+16%
|
(1)
+94%
|
1
N/A
|
(1)
N/A
|
(4)
-446%
|
(6)
-23%
|
(1)
+77%
|
(1)
+54%
|
1
N/A
|
(1)
N/A
|
(0)
+89%
|
(7)
-9 529%
|
2
N/A
|
2
-4%
|
0
N/A
|
6
N/A
|
26
+340%
|
27
+1%
|
29
+9%
|
30
+3%
|
3
-91%
|
2
-14%
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(2)
N/A
|
(1)
+43%
|
0
N/A
|
(1)
N/A
|
(1)
+0%
|
(2)
-77%
|
(1)
+39%
|
(1)
0%
|
(1)
+1%
|
2
N/A
|
3
+47%
|
(1)
N/A
|
(2)
-257%
|
(9)
-287%
|
(10)
-2%
|
(2)
+78%
|
(5)
-137%
|
(5)
+4%
|
(4)
+20%
|
(5)
-43%
|
(6)
-12%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
20
N/A
|
38
+92%
|
(1)
N/A
|
(53)
-9 146%
|
(18)
+66%
|
(27)
-47%
|
(4)
+86%
|
(8)
-122%
|
(11)
-35%
|
(6)
+45%
|
(8)
-25%
|
3
N/A
|
4
+54%
|
6
+32%
|
5
-7%
|
(1)
N/A
|
(1)
-66%
|
(2)
-67%
|
(4)
-115%
|
(3)
+21%
|
(3)
+6%
|
(13)
-330%
|
3
N/A
|
4
+35%
|
4
+7%
|
14
+239%
|
30
+116%
|
30
+2%
|
32
+6%
|
34
+4%
|
9
-74%
|
9
-1%
|
3
-69%
|
0
-87%
|
(1)
N/A
|
(2)
-72%
|
4
N/A
|
4
-4%
|
3
-12%
|
3
-20%
|
0
-90%
|
1
+115%
|
(0)
N/A
|
(0)
+83%
|
3
N/A
|
4
+31%
|
2
-37%
|
0
-87%
|
(4)
N/A
|
(6)
-70%
|
(21)
-236%
|
(11)
+47%
|
10
N/A
|
(6)
N/A
|
(8)
-39%
|
6
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
10
N/A
|
28
+192%
|
0
-98%
|
2
+247%
|
3
+74%
|
(4)
N/A
|
(1)
+76%
|
(1)
+15%
|
(1)
-21%
|
5
N/A
|
1
-70%
|
4
+141%
|
3
-12%
|
6
+96%
|
9
+53%
|
4
-53%
|
(1)
N/A
|
(2)
-289%
|
(6)
-146%
|
(3)
+43%
|
(2)
+29%
|
(5)
-116%
|
1
N/A
|
2
+95%
|
4
+85%
|
7
+72%
|
4
-44%
|
4
-6%
|
2
-42%
|
2
-13%
|
4
+91%
|
4
+3%
|
4
+21%
|
4
-19%
|
4
+20%
|
4
-9%
|
5
+24%
|
5
-3%
|
4
-9%
|
4
-15%
|
2
-45%
|
2
-18%
|
1
-53%
|
1
+29%
|
0
-54%
|
0
-50%
|
3
+1 165%
|
3
-7%
|
6
+113%
|
9
+62%
|
10
+10%
|
10
-2%
|
9
-12%
|
7
-23%
|
5
-22%
|
6
+17%
|
|