Baker Technology Ltd
SGX:BTP
Cash Flow Statement
Cash Flow Statement
Baker Technology Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
20
|
25
|
31
|
22
|
30
|
32
|
45
|
46
|
92
|
103
|
82
|
30
|
29
|
11
|
15
|
11
|
23
|
86
|
87
|
85
|
75
|
25
|
22
|
26
|
24
|
13
|
14
|
16
|
22
|
20
|
18
|
11
|
1
|
1
|
(4)
|
(9)
|
(9)
|
(11)
|
(13)
|
(11)
|
(14)
|
(13)
|
16
|
14
|
19
|
18
|
(15)
|
(17)
|
(18)
|
(26)
|
(19)
|
2
|
8
|
11
|
4
|
3
|
15
|
20
|
(10)
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
6
|
7
|
12
|
14
|
17
|
19
|
18
|
18
|
18
|
16
|
15
|
14
|
14
|
14
|
14
|
14
|
14
|
15
|
|
| Other Non-Cash Items |
(19)
|
(19)
|
(24)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(54)
|
(70)
|
(65)
|
(16)
|
(17)
|
(1)
|
(1)
|
0
|
(11)
|
(69)
|
(69)
|
(70)
|
(58)
|
(8)
|
(8)
|
(9)
|
(10)
|
(0)
|
(2)
|
(1)
|
(3)
|
(3)
|
(5)
|
(7)
|
(2)
|
(3)
|
0
|
7
|
6
|
6
|
7
|
3
|
2
|
(1)
|
(26)
|
(22)
|
(21)
|
(15)
|
11
|
8
|
2
|
21
|
20
|
2
|
4
|
6
|
5
|
5
|
1
|
(6)
|
6
|
|
| Cash Taxes Paid |
1
|
1
|
3
|
3
|
3
|
6
|
5
|
4
|
5
|
6
|
7
|
8
|
8
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
4
|
5
|
5
|
4
|
4
|
3
|
3
|
4
|
3
|
3
|
2
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(2)
|
(0)
|
(12)
|
9
|
23
|
26
|
23
|
(5)
|
(31)
|
(43)
|
(26)
|
(18)
|
(4)
|
(7)
|
(2)
|
(14)
|
(35)
|
(51)
|
(63)
|
(39)
|
(11)
|
31
|
45
|
34
|
27
|
3
|
(15)
|
(8)
|
(8)
|
(5)
|
(0)
|
(29)
|
(40)
|
(45)
|
(41)
|
(29)
|
(24)
|
(17)
|
(18)
|
(11)
|
(8)
|
(6)
|
(12)
|
(14)
|
(12)
|
(17)
|
3
|
6
|
11
|
(10)
|
(11)
|
(8)
|
(11)
|
(12)
|
6
|
7
|
0
|
11
|
3
|
|
| Cash from Operating Activities |
0
N/A
|
6
+6 938%
|
(4)
N/A
|
27
N/A
|
50
+84%
|
57
+14%
|
66
+15%
|
40
-40%
|
8
-80%
|
(8)
N/A
|
(7)
+10%
|
(2)
+76%
|
11
N/A
|
4
-63%
|
15
+263%
|
(1)
N/A
|
(22)
-1 471%
|
(33)
-54%
|
(43)
-30%
|
(23)
+46%
|
8
N/A
|
48
+536%
|
60
+25%
|
52
-13%
|
43
-18%
|
18
-58%
|
(1)
N/A
|
9
N/A
|
13
+42%
|
15
+15%
|
16
+6%
|
(22)
N/A
|
(40)
-79%
|
(46)
-14%
|
(43)
+7%
|
(30)
+29%
|
(25)
+17%
|
(20)
+21%
|
(22)
-12%
|
(16)
+26%
|
(16)
+2%
|
(14)
+14%
|
(15)
-8%
|
(9)
+37%
|
0
N/A
|
4
+1 623%
|
18
+407%
|
15
-15%
|
12
-20%
|
3
-79%
|
6
+114%
|
12
+108%
|
15
+33%
|
19
+24%
|
29
+51%
|
30
+2%
|
30
+3%
|
39
+30%
|
13
-68%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(5)
|
(9)
|
(8)
|
(9)
|
(6)
|
(4)
|
(5)
|
(7)
|
(12)
|
(11)
|
(10)
|
(9)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(6)
|
(6)
|
(9)
|
(8)
|
(3)
|
(3)
|
(1)
|
(3)
|
(7)
|
(5)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(5)
|
(6)
|
(6)
|
|
| Other Items |
25
|
5
|
10
|
(15)
|
(16)
|
4
|
4
|
5
|
5
|
21
|
16
|
146
|
136
|
110
|
105
|
(28)
|
5
|
12
|
15
|
17
|
(5)
|
38
|
40
|
34
|
22
|
(16)
|
(8)
|
(2)
|
10
|
7
|
(1)
|
(1)
|
(0)
|
0
|
1
|
3
|
3
|
3
|
5
|
3
|
2
|
4
|
(41)
|
(40)
|
(40)
|
(38)
|
5
|
5
|
2
|
4
|
5
|
7
|
7
|
(1)
|
(3)
|
(5)
|
(6)
|
14
|
38
|
|
| Cash from Investing Activities |
25
N/A
|
4
-85%
|
8
+98%
|
(18)
N/A
|
(19)
-4%
|
2
N/A
|
4
+56%
|
5
+36%
|
5
+1%
|
21
+297%
|
16
-25%
|
146
+826%
|
136
-7%
|
110
-19%
|
105
-5%
|
(28)
N/A
|
4
N/A
|
11
+172%
|
15
+34%
|
17
+14%
|
(5)
N/A
|
38
N/A
|
39
+4%
|
29
-25%
|
14
-53%
|
(24)
N/A
|
(16)
+32%
|
(8)
+51%
|
6
N/A
|
2
-59%
|
(8)
N/A
|
(13)
-70%
|
(11)
+17%
|
(10)
+10%
|
(8)
+20%
|
1
N/A
|
1
-4%
|
1
+10%
|
5
+239%
|
2
-57%
|
1
-55%
|
(3)
N/A
|
(48)
-1 721%
|
(49)
-4%
|
(48)
+3%
|
(41)
+13%
|
2
N/A
|
4
+94%
|
(2)
N/A
|
(3)
-65%
|
0
N/A
|
5
+13 455%
|
5
+5%
|
(2)
N/A
|
(6)
-240%
|
(8)
-39%
|
(11)
-33%
|
8
N/A
|
31
+295%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
4
|
12
|
12
|
9
|
9
|
6
|
6
|
6
|
0
|
3
|
4
|
14
|
19
|
48
|
46
|
37
|
32
|
6
|
6
|
0
|
9
|
16
|
16
|
13
|
12
|
0
|
0
|
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 |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
10
|
9
|
4
|
0
|
(10)
|
(9)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
1
|
2
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(87)
|
(87)
|
(87)
|
0
|
(45)
|
(45)
|
(45)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
|
| Other |
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
|
| Cash from Financing Activities |
(0)
N/A
|
(0)
N/A
|
(0)
+96%
|
(5)
-54 100%
|
(5)
0%
|
(9)
-59%
|
(8)
+6%
|
0
N/A
|
0
+3%
|
(3)
N/A
|
(4)
-17%
|
(7)
-87%
|
(7)
-2%
|
(16)
-133%
|
(16)
+0%
|
(16)
N/A
|
(15)
+1%
|
5
N/A
|
6
+20%
|
11
+69%
|
12
+12%
|
(49)
N/A
|
(50)
-2%
|
(54)
-9%
|
(55)
-2%
|
(39)
+29%
|
(39)
+1%
|
(37)
+6%
|
(36)
+1%
|
6
N/A
|
5
-6%
|
3
-42%
|
2
-24%
|
(5)
N/A
|
(5)
N/A
|
(5)
0%
|
0
N/A
|
(3)
N/A
|
(3)
N/A
|
(3)
+0%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-24%
|
(3)
-70%
|
(2)
+9%
|
0
N/A
|
1
+36%
|
(2)
N/A
|
(4)
-77%
|
(5)
-10%
|
(5)
-11%
|
(4)
+20%
|
(5)
-17%
|
(5)
-2%
|
(1)
+74%
|
|
| 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
|
(1)
|
(0)
|
0
|
1
|
1
|
(0)
|
1
|
2
|
4
|
4
|
6
|
4
|
(0)
|
1
|
(1)
|
1
|
2
|
1
|
(1)
|
(3)
|
(3)
|
(1)
|
0
|
1
|
1
|
(0)
|
1
|
(0)
|
1
|
(1)
|
(1)
|
1
|
2
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
|
| Net Change in Cash |
25
N/A
|
9
-64%
|
3
-67%
|
4
+33%
|
26
+574%
|
51
+95%
|
62
+20%
|
45
-26%
|
13
-70%
|
10
-25%
|
5
-51%
|
138
+2 704%
|
140
+1%
|
99
-30%
|
104
+5%
|
(45)
N/A
|
(33)
+26%
|
(17)
+49%
|
(22)
-31%
|
5
N/A
|
14
+211%
|
37
+158%
|
50
+34%
|
28
-44%
|
2
-92%
|
(46)
N/A
|
(55)
-20%
|
(33)
+40%
|
(13)
+60%
|
27
N/A
|
20
-28%
|
(29)
N/A
|
(49)
-71%
|
(60)
-22%
|
(57)
+5%
|
(33)
+41%
|
(27)
+18%
|
(20)
+27%
|
(21)
-5%
|
(20)
+2%
|
(20)
0%
|
(17)
+16%
|
(62)
-266%
|
(58)
+7%
|
(46)
+20%
|
(39)
+15%
|
19
N/A
|
16
-16%
|
9
-46%
|
(1)
N/A
|
5
N/A
|
15
+204%
|
19
+23%
|
12
-38%
|
15
+30%
|
16
+6%
|
13
-19%
|
43
+228%
|
43
+2%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
4
+20 950%
|
(7)
N/A
|
24
N/A
|
47
+95%
|
55
+17%
|
65
+18%
|
40
-39%
|
8
-81%
|
(8)
N/A
|
(7)
+10%
|
(2)
+75%
|
11
N/A
|
4
-63%
|
14
+262%
|
(2)
N/A
|
(22)
-1 157%
|
(34)
-53%
|
(44)
-29%
|
(24)
+46%
|
7
N/A
|
48
+566%
|
60
+26%
|
48
-20%
|
34
-29%
|
10
-72%
|
(9)
N/A
|
3
N/A
|
9
+236%
|
10
+10%
|
9
-9%
|
(34)
N/A
|
(51)
-48%
|
(56)
-10%
|
(51)
+8%
|
(32)
+37%
|
(27)
+18%
|
(21)
+21%
|
(22)
-7%
|
(17)
+24%
|
(18)
-3%
|
(20)
-14%
|
(21)
-6%
|
(18)
+15%
|
(8)
+57%
|
0
N/A
|
15
+9 130%
|
14
-2%
|
9
-39%
|
(4)
N/A
|
0
N/A
|
9
+1 853%
|
14
+49%
|
18
+29%
|
26
+46%
|
26
-1%
|
25
-4%
|
33
+33%
|
6
-82%
|
|