Koda Ltd
SGX:BJZ
Cash Flow Statement
Cash Flow Statement
Koda Ltd
| 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 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
10
|
8
|
8
|
5
|
3
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
1
|
2
|
3
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
6
|
5
|
6
|
5
|
6
|
11
|
9
|
7
|
4
|
(2)
|
(5)
|
(4)
|
(1)
|
1
|
2
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
5
|
5
|
4
|
4
|
3
|
3
|
3
|
2
|
|
| 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
|
0
|
|
| Other Non-Cash Items |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
0
|
(0)
|
(0)
|
(0)
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
2
|
2
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
|
| Cash Taxes Paid |
0
|
0
|
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
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Change in Working Capital |
(5)
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
(2)
|
(1)
|
(3)
|
(2)
|
0
|
1
|
4
|
4
|
3
|
4
|
4
|
2
|
1
|
(2)
|
(1)
|
(1)
|
(0)
|
2
|
(2)
|
(4)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
2
|
(7)
|
(12)
|
(8)
|
0
|
5
|
2
|
(1)
|
(1)
|
(2)
|
(6)
|
|
| Cash from Operating Activities |
6
N/A
|
5
-28%
|
4
-24%
|
3
-12%
|
3
-13%
|
1
-72%
|
1
+55%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-40%
|
(1)
-36%
|
(3)
-153%
|
(3)
-3%
|
(3)
-23%
|
(2)
+35%
|
(2)
+29%
|
(0)
+77%
|
(2)
-331%
|
(2)
-27%
|
(2)
+11%
|
(1)
+34%
|
(1)
+40%
|
0
N/A
|
1
+385%
|
(1)
N/A
|
0
N/A
|
2
+450%
|
2
+45%
|
6
+138%
|
7
+21%
|
6
-8%
|
7
+18%
|
7
-13%
|
4
-32%
|
4
-15%
|
2
-54%
|
3
+87%
|
4
+33%
|
6
+38%
|
8
+40%
|
5
-43%
|
4
-27%
|
6
+73%
|
6
-10%
|
7
+21%
|
6
-7%
|
5
-14%
|
5
+1%
|
7
+23%
|
9
+31%
|
12
+41%
|
8
-38%
|
1
-90%
|
5
+625%
|
10
+90%
|
8
-26%
|
2
-73%
|
(1)
N/A
|
1
N/A
|
1
-20%
|
(2)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(0)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(4)
|
(7)
|
(7)
|
(13)
|
(11)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
|
| Other Items |
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
0
|
1
|
0
|
2
|
0
|
0
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(2)
-218%
|
(4)
-68%
|
(3)
+8%
|
(4)
-10%
|
(3)
+18%
|
(2)
+34%
|
(1)
+58%
|
0
N/A
|
0
-52%
|
(0)
N/A
|
(2)
-578%
|
(3)
-45%
|
(2)
+11%
|
(1)
+48%
|
(2)
-26%
|
(2)
-7%
|
(1)
+14%
|
(2)
-24%
|
(1)
+41%
|
(1)
+47%
|
1
N/A
|
1
+4%
|
1
+37%
|
1
-8%
|
(0)
N/A
|
(0)
-45%
|
(0)
+48%
|
(0)
+7%
|
(1)
-336%
|
(1)
-10%
|
0
N/A
|
0
+93%
|
0
+6%
|
0
-24%
|
(0)
N/A
|
(1)
-128%
|
(1)
+17%
|
(0)
+60%
|
(1)
-269%
|
(2)
-142%
|
(2)
-3%
|
(3)
-11%
|
(3)
-5%
|
(1)
+63%
|
(1)
+18%
|
(1)
-12%
|
(1)
+10%
|
(1)
-26%
|
(4)
-266%
|
(5)
-27%
|
(4)
+25%
|
(7)
-87%
|
(7)
+3%
|
(13)
-92%
|
(11)
+13%
|
(1)
+88%
|
(2)
-67%
|
(2)
+26%
|
(1)
+63%
|
(0)
+56%
|
(0)
+17%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(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 |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
1
|
1
|
3
|
3
|
4
|
5
|
4
|
3
|
1
|
2
|
2
|
2
|
1
|
(1)
|
(1)
|
(1)
|
1
|
0
|
(1)
|
(3)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
2
|
(1)
|
3
|
9
|
2
|
(5)
|
(3)
|
(2)
|
(3)
|
(2)
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(2)
N/A
|
(1)
+46%
|
(1)
+38%
|
(1)
+16%
|
(1)
-9%
|
(0)
+56%
|
(1)
-189%
|
(1)
+12%
|
0
N/A
|
1
+200%
|
1
+65%
|
3
+169%
|
3
+1%
|
4
+43%
|
5
+12%
|
4
-22%
|
3
-26%
|
1
-80%
|
2
+271%
|
2
+7%
|
2
-14%
|
1
-40%
|
(1)
N/A
|
(1)
-19%
|
(1)
+1%
|
1
N/A
|
0
-80%
|
(1)
N/A
|
(3)
-77%
|
(5)
-77%
|
(4)
+13%
|
(5)
-24%
|
(4)
+29%
|
(4)
-22%
|
(4)
+8%
|
(2)
+52%
|
(2)
-7%
|
(1)
+63%
|
(1)
-36%
|
(1)
-16%
|
(1)
+18%
|
(1)
-18%
|
(1)
+8%
|
(1)
-19%
|
(1)
+2%
|
(1)
-12%
|
(2)
-8%
|
(1)
+2%
|
(2)
-21%
|
(2)
-32%
|
(0)
+80%
|
1
N/A
|
(2)
N/A
|
1
N/A
|
7
+913%
|
1
-82%
|
(5)
N/A
|
(3)
+42%
|
(2)
+50%
|
(3)
-76%
|
(2)
+38%
|
1
N/A
|
|
| 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)
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
4
N/A
|
1
-63%
|
(1)
N/A
|
(1)
N/A
|
(1)
-104%
|
(2)
-64%
|
(2)
+37%
|
(2)
-5%
|
1
N/A
|
0
-63%
|
0
N/A
|
(0)
N/A
|
(3)
-3 263%
|
(1)
+52%
|
(0)
+68%
|
(0)
+37%
|
(1)
-142%
|
(2)
-146%
|
(2)
-1%
|
(1)
+19%
|
(1)
+31%
|
0
N/A
|
(1)
N/A
|
(0)
+70%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
-67%
|
(1)
N/A
|
0
N/A
|
2
+1 064%
|
1
-15%
|
3
+145%
|
2
-40%
|
1
-40%
|
2
+36%
|
(0)
N/A
|
2
N/A
|
3
+30%
|
4
+35%
|
5
+41%
|
2
-60%
|
1
-61%
|
2
+156%
|
3
+40%
|
4
+28%
|
3
-24%
|
3
-1%
|
2
-14%
|
0
-89%
|
3
+1 015%
|
10
+224%
|
(2)
N/A
|
(6)
-217%
|
(0)
+93%
|
0
N/A
|
1
+823%
|
(3)
N/A
|
(4)
-24%
|
(2)
+44%
|
(1)
+56%
|
(1)
-2%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
2
-62%
|
(1)
N/A
|
(1)
+33%
|
(1)
-41%
|
(2)
-91%
|
1
N/A
|
(1)
N/A
|
0
N/A
|
(2)
N/A
|
(3)
-69%
|
(3)
-9%
|
(5)
-67%
|
(5)
-4%
|
(5)
+2%
|
(3)
+36%
|
(2)
+32%
|
(1)
+63%
|
(2)
-135%
|
(3)
-44%
|
(3)
+6%
|
(2)
+28%
|
(1)
+23%
|
(0)
+93%
|
1
N/A
|
(2)
N/A
|
(0)
+94%
|
1
N/A
|
2
+65%
|
5
+153%
|
6
+23%
|
5
-13%
|
6
+23%
|
5
-15%
|
3
-40%
|
2
-38%
|
(0)
N/A
|
1
N/A
|
2
+33%
|
4
+137%
|
5
+27%
|
1
-73%
|
1
-35%
|
3
+262%
|
4
+35%
|
6
+31%
|
5
-12%
|
4
-13%
|
4
-4%
|
2
-40%
|
4
+42%
|
8
+135%
|
0
-98%
|
(6)
N/A
|
(8)
-19%
|
(1)
+85%
|
6
N/A
|
(0)
N/A
|
(2)
-1 086%
|
1
N/A
|
1
+24%
|
(2)
N/A
|
|