Darco Water Technologies Ltd
SGX:BLR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
D
|
Darco Water Technologies Ltd
SGX:BLR
|
SG |
|
Waverunner Capital Inc
OTC:CHMJF
|
CA |
|
Sonoro Gold Corp
XTSX:SGO
|
CA |
|
Mosa Industrial Corp
TWSE:4564
|
TW |
|
Rocket Doctor AI Inc
OTC:AIRDF
|
CA |
|
C
|
CaNickel Mining Ltd
OTC:CMLGF
|
CA |
Cash Flow Statement
Cash Flow Statement
Darco Water Technologies Ltd
| Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-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 |
3
|
4
|
3
|
2
|
6
|
6
|
2
|
1
|
3
|
5
|
(4)
|
(6)
|
(6)
|
(10)
|
1
|
4
|
2
|
(1)
|
(3)
|
(8)
|
(5)
|
(3)
|
3
|
0
|
0
|
1
|
4
|
4
|
2
|
2
|
(2)
|
(2)
|
(12)
|
(13)
|
2
|
1
|
(7)
|
(6)
|
1
|
2
|
(6)
|
(6)
|
1
|
(2)
|
(6)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
2
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
1
|
2
|
2
|
3
|
4
|
4
|
6
|
6
|
3
|
4
|
3
|
13
|
(4)
|
1
|
3
|
(2)
|
(2)
|
1
|
1
|
(3)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
1
|
1
|
9
|
9
|
0
|
0
|
4
|
3
|
1
|
(2)
|
4
|
8
|
2
|
2
|
2
|
|
| Cash Taxes Paid |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
0
|
(0)
|
(0)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(5)
|
(12)
|
(2)
|
2
|
(8)
|
(11)
|
(11)
|
(15)
|
(1)
|
(16)
|
(11)
|
15
|
4
|
(1)
|
(19)
|
(11)
|
4
|
8
|
(4)
|
0
|
3
|
(1)
|
(2)
|
(3)
|
(4)
|
(8)
|
(5)
|
(3)
|
(6)
|
(11)
|
(9)
|
(3)
|
(1)
|
1
|
(4)
|
2
|
8
|
(4)
|
(6)
|
(5)
|
(6)
|
(6)
|
(7)
|
(3)
|
4
|
|
| Cash from Operating Activities |
(1)
N/A
|
(7)
-509%
|
3
N/A
|
7
+169%
|
0
-95%
|
(1)
N/A
|
(5)
-270%
|
(8)
-71%
|
7
N/A
|
(2)
N/A
|
(8)
-285%
|
14
N/A
|
3
-79%
|
(6)
N/A
|
(4)
+36%
|
(10)
-141%
|
9
N/A
|
12
+34%
|
(6)
N/A
|
(9)
-39%
|
(0)
+97%
|
(2)
-815%
|
(1)
+56%
|
(3)
-184%
|
(4)
-39%
|
(7)
-58%
|
(2)
+73%
|
1
N/A
|
(2)
N/A
|
(8)
-230%
|
(7)
+14%
|
(2)
+76%
|
(1)
+13%
|
(1)
+40%
|
(0)
+46%
|
5
N/A
|
5
-6%
|
(5)
N/A
|
(3)
+47%
|
(4)
-45%
|
(8)
-84%
|
(3)
+66%
|
(3)
-17%
|
(2)
+34%
|
1
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(5)
|
(11)
|
(10)
|
(4)
|
(4)
|
(2)
|
(5)
|
(6)
|
(6)
|
(10)
|
(11)
|
(2)
|
5
|
(6)
|
(3)
|
(3)
|
(2)
|
(0)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
| Other Items |
1
|
1
|
(0)
|
1
|
(1)
|
(3)
|
0
|
0
|
(3)
|
0
|
(0)
|
(0)
|
0
|
4
|
0
|
0
|
1
|
1
|
22
|
22
|
14
|
15
|
5
|
4
|
1
|
4
|
1
|
(2)
|
1
|
1
|
0
|
0
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(6)
N/A
|
(4)
+31%
|
(11)
-171%
|
(9)
+19%
|
(5)
+41%
|
(7)
-26%
|
(2)
+71%
|
(4)
-125%
|
(9)
-109%
|
(5)
+47%
|
(10)
-114%
|
(12)
-13%
|
(2)
+87%
|
8
N/A
|
(6)
N/A
|
(3)
+44%
|
(2)
+46%
|
(1)
+42%
|
21
N/A
|
21
-2%
|
12
-43%
|
13
+8%
|
4
-67%
|
4
-14%
|
0
-90%
|
4
+961%
|
(1)
N/A
|
(5)
-397%
|
(0)
+94%
|
(0)
+96%
|
(0)
-2 908%
|
(1)
-255%
|
(4)
-184%
|
(2)
+37%
|
(1)
+77%
|
(1)
-51%
|
(0)
+45%
|
(0)
+24%
|
(0)
+48%
|
(1)
-208%
|
(0)
+8%
|
(0)
+73%
|
(0)
-153%
|
(1)
-57%
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
12
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
0
|
0
|
2
|
3
|
18
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2)
|
12
|
13
|
(2)
|
(0)
|
12
|
28
|
21
|
(4)
|
12
|
10
|
(8)
|
(1)
|
(2)
|
8
|
7
|
(6)
|
(9)
|
(18)
|
(14)
|
(11)
|
(8)
|
1
|
(0)
|
(1)
|
(1)
|
1
|
2
|
5
|
4
|
(1)
|
(2)
|
2
|
(2)
|
(6)
|
(2)
|
(1)
|
(1)
|
(2)
|
1
|
2
|
(0)
|
(0)
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(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
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
4
|
3
|
1
|
(0)
|
(0)
|
(2)
|
(4)
|
(4)
|
(0)
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
4
|
4
|
(1)
|
(0)
|
0
|
1
|
(0)
|
2
|
2
|
(0)
|
4
|
4
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
10
N/A
|
11
+3%
|
13
+20%
|
(2)
N/A
|
(0)
+92%
|
12
N/A
|
28
+146%
|
19
-33%
|
(6)
N/A
|
9
N/A
|
13
+38%
|
(6)
N/A
|
0
N/A
|
(2)
N/A
|
8
N/A
|
5
-33%
|
(10)
N/A
|
(12)
-30%
|
(18)
-47%
|
(13)
+27%
|
(10)
+24%
|
(8)
+19%
|
1
N/A
|
4
+444%
|
4
-1%
|
(1)
N/A
|
0
N/A
|
3
+678%
|
13
+276%
|
25
+99%
|
15
-42%
|
(2)
N/A
|
3
N/A
|
(1)
N/A
|
(6)
-465%
|
0
N/A
|
1
+1 324%
|
(1)
N/A
|
2
N/A
|
5
+137%
|
2
-55%
|
(0)
N/A
|
(0)
-22%
|
(0)
+47%
|
(0)
+73%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
0
|
1
|
(0)
|
(1)
|
0
|
1
|
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)
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
3
N/A
|
(0)
N/A
|
4
N/A
|
(3)
N/A
|
(5)
-85%
|
2
N/A
|
22
+978%
|
7
-67%
|
(8)
N/A
|
2
N/A
|
(5)
N/A
|
(3)
+35%
|
1
N/A
|
0
-98%
|
(2)
N/A
|
(7)
-288%
|
(2)
+69%
|
(2)
+33%
|
(3)
-110%
|
(2)
+41%
|
1
N/A
|
2
+92%
|
4
+78%
|
5
+20%
|
(0)
N/A
|
(4)
-1 822%
|
(2)
+50%
|
(0)
+80%
|
10
N/A
|
18
+79%
|
7
-59%
|
(6)
N/A
|
(2)
+55%
|
(4)
-74%
|
(7)
-67%
|
4
N/A
|
6
+39%
|
(7)
N/A
|
(2)
+73%
|
(1)
+70%
|
(6)
-1 051%
|
(3)
+46%
|
(4)
-21%
|
(3)
+23%
|
1
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
(12)
-45%
|
(8)
+31%
|
(3)
+63%
|
(4)
-35%
|
(5)
-38%
|
(7)
-29%
|
(13)
-84%
|
0
N/A
|
(8)
N/A
|
(18)
-122%
|
3
N/A
|
1
-49%
|
(2)
N/A
|
(10)
-473%
|
(13)
-34%
|
6
N/A
|
10
+60%
|
(7)
N/A
|
(10)
-44%
|
(3)
+74%
|
(4)
-70%
|
(1)
+67%
|
(3)
-134%
|
(5)
-38%
|
(7)
-49%
|
(4)
+42%
|
(2)
+54%
|
(4)
-102%
|
(9)
-147%
|
(7)
+18%
|
(3)
+58%
|
(3)
-12%
|
(2)
+52%
|
(1)
+34%
|
4
N/A
|
4
+4%
|
(6)
N/A
|
(3)
+45%
|
(5)
-53%
|
(8)
-73%
|
(3)
+65%
|
(3)
-22%
|
(3)
+26%
|
1
N/A
|
|