Chuan Hup Holdings Ltd
SGX:C33
Cash Flow Statement
Cash Flow Statement
Chuan Hup Holdings Ltd
| Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
9
|
12
|
13
|
36
|
35
|
38
|
49
|
58
|
231
|
300
|
286
|
281
|
96
|
31
|
29
|
23
|
23
|
16
|
16
|
18
|
7
|
(32)
|
(34)
|
(64)
|
(44)
|
(9)
|
(8)
|
12
|
6
|
8
|
17
|
50
|
69
|
69
|
72
|
46
|
31
|
30
|
18
|
23
|
21
|
23
|
25
|
22
|
20
|
15
|
32
|
41
|
34
|
36
|
25
|
15
|
20
|
18
|
14
|
25
|
28
|
31
|
27
|
22
|
22
|
17
|
19
|
50
|
40
|
45
|
(17)
|
(7)
|
14
|
4
|
2
|
4
|
6
|
5
|
2
|
3
|
6
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
0
|
11
|
11
|
11
|
10
|
10
|
10
|
8
|
6
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
|
| Other Non-Cash Items |
(9)
|
(10)
|
(11)
|
(8)
|
(6)
|
(4)
|
(15)
|
(15)
|
(188)
|
(270)
|
(263)
|
(270)
|
(95)
|
(29)
|
(27)
|
(24)
|
(22)
|
(13)
|
(13)
|
(26)
|
26
|
1
|
5
|
100
|
27
|
36
|
34
|
18
|
(30)
|
(32)
|
(49)
|
(34)
|
(96)
|
(87)
|
(85)
|
(32)
|
(40)
|
(18)
|
(32)
|
29
|
26
|
18
|
52
|
5
|
5
|
6
|
(11)
|
(37)
|
(31)
|
(27)
|
(15)
|
(9)
|
(16)
|
(20)
|
(21)
|
(3)
|
(2)
|
(1)
|
0
|
1
|
0
|
3
|
1
|
(49)
|
(45)
|
(52)
|
19
|
8
|
(13)
|
(3)
|
(4)
|
(8)
|
(10)
|
(8)
|
(8)
|
(8)
|
(9)
|
|
| Cash Taxes Paid |
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
2
|
2
|
1
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
3
|
3
|
4
|
3
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
2
|
3
|
4
|
5
|
6
|
6
|
5
|
6
|
5
|
5
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
|
| Cash Interest Paid |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Change in Working Capital |
3
|
18
|
24
|
(10)
|
(18)
|
(4)
|
(8)
|
(14)
|
(18)
|
(1)
|
(4)
|
12
|
21
|
12
|
11
|
9
|
56
|
61
|
68
|
11
|
(82)
|
(56)
|
(60)
|
(18)
|
52
|
48
|
44
|
(5)
|
35
|
18
|
23
|
(18)
|
21
|
9
|
8
|
(12)
|
20
|
18
|
57
|
(9)
|
(5)
|
(24)
|
(77)
|
(15)
|
(34)
|
(20)
|
(8)
|
3
|
1
|
(13)
|
(28)
|
(27)
|
(2)
|
38
|
58
|
31
|
3
|
(24)
|
(37)
|
(3)
|
12
|
8
|
8
|
5
|
4
|
10
|
0
|
5
|
5
|
9
|
6
|
(5)
|
(4)
|
(1)
|
(11)
|
(9)
|
8
|
|
| Cash from Operating Activities |
3
N/A
|
20
+581%
|
26
+32%
|
29
+9%
|
21
-28%
|
40
+90%
|
37
-7%
|
38
+4%
|
36
-7%
|
37
+3%
|
24
-35%
|
26
+10%
|
23
-13%
|
14
-39%
|
13
-5%
|
8
-38%
|
57
+605%
|
64
+12%
|
71
+10%
|
4
-94%
|
(49)
N/A
|
(86)
-76%
|
(88)
-2%
|
23
N/A
|
40
+74%
|
81
+101%
|
75
-7%
|
26
-66%
|
12
-55%
|
(6)
N/A
|
(8)
-48%
|
(1)
+86%
|
(3)
-150%
|
(6)
-87%
|
(1)
+77%
|
5
N/A
|
14
+184%
|
33
+129%
|
46
+41%
|
46
+0%
|
45
-3%
|
19
-57%
|
2
-87%
|
15
+500%
|
(6)
N/A
|
3
N/A
|
15
+358%
|
9
-43%
|
6
-34%
|
(2)
N/A
|
(15)
-803%
|
(19)
-23%
|
5
N/A
|
39
+634%
|
54
+37%
|
56
+3%
|
31
-44%
|
8
-75%
|
(6)
N/A
|
24
N/A
|
38
+61%
|
31
-18%
|
32
+1%
|
8
-73%
|
2
-80%
|
4
+167%
|
2
-49%
|
7
+192%
|
6
-9%
|
10
+71%
|
4
-57%
|
(9)
N/A
|
(8)
+10%
|
(3)
+61%
|
(16)
-402%
|
(14)
+8%
|
6
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
6
|
(3)
|
(8)
|
(39)
|
(39)
|
(35)
|
(39)
|
(34)
|
(39)
|
(34)
|
(28)
|
(23)
|
(12)
|
(7)
|
(4)
|
(11)
|
(10)
|
(10)
|
(14)
|
(4)
|
(4)
|
(32)
|
(28)
|
(33)
|
(33)
|
(5)
|
(5)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(4)
|
(3)
|
(22)
|
(26)
|
(26)
|
(27)
|
(8)
|
(5)
|
(3)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Other Items |
3
|
5
|
9
|
10
|
16
|
17
|
28
|
27
|
285
|
254
|
232
|
232
|
(42)
|
(2)
|
8
|
11
|
2
|
(38)
|
(45)
|
25
|
49
|
87
|
105
|
11
|
(0)
|
(3)
|
(18)
|
7
|
6
|
12
|
44
|
55
|
58
|
46
|
20
|
6
|
8
|
18
|
6
|
5
|
11
|
1
|
12
|
3
|
4
|
(16)
|
66
|
55
|
51
|
70
|
(15)
|
(28)
|
(31)
|
(44)
|
(43)
|
(18)
|
(11)
|
17
|
24
|
19
|
18
|
8
|
13
|
80
|
79
|
70
|
(7)
|
2
|
(24)
|
(21)
|
(8)
|
(36)
|
(17)
|
(2)
|
(11)
|
(1)
|
7
|
|
| Cash from Investing Activities |
9
N/A
|
2
-81%
|
0
-78%
|
(29)
N/A
|
(23)
+20%
|
(18)
+21%
|
(10)
+43%
|
(7)
+35%
|
246
N/A
|
220
-11%
|
204
-7%
|
209
+2%
|
(53)
N/A
|
(9)
+83%
|
4
N/A
|
1
-84%
|
(7)
N/A
|
(48)
-550%
|
(59)
-22%
|
21
N/A
|
45
+113%
|
55
+23%
|
77
+39%
|
(22)
N/A
|
(33)
-50%
|
(8)
+75%
|
(23)
-178%
|
7
N/A
|
6
-18%
|
12
+97%
|
44
+281%
|
55
+24%
|
57
+3%
|
45
-21%
|
18
-60%
|
4
-80%
|
5
+49%
|
16
+208%
|
5
-72%
|
5
+2%
|
11
+142%
|
0
-96%
|
11
+2 753%
|
1
-91%
|
2
+128%
|
(19)
N/A
|
62
N/A
|
33
-47%
|
25
-24%
|
44
+73%
|
(42)
N/A
|
(36)
+15%
|
(35)
+1%
|
(47)
-32%
|
(44)
+6%
|
(20)
+54%
|
(14)
+30%
|
13
N/A
|
19
+50%
|
14
-29%
|
14
+5%
|
5
-67%
|
9
+96%
|
77
+737%
|
77
-1%
|
68
-11%
|
(8)
N/A
|
2
N/A
|
(24)
N/A
|
(21)
+12%
|
(9)
+59%
|
(36)
-324%
|
(17)
+52%
|
(2)
+89%
|
(11)
-496%
|
(2)
+85%
|
6
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
21
|
20
|
20
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(11)
|
(15)
|
(20)
|
(21)
|
(10)
|
(7)
|
(1)
|
(2)
|
(14)
|
(17)
|
(17)
|
(15)
|
(3)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
| Net Issuance of Debt |
(3)
|
(5)
|
5
|
10
|
14
|
21
|
34
|
12
|
9
|
13
|
2
|
9
|
2
|
(12)
|
(16)
|
(11)
|
(8)
|
(6)
|
(5)
|
(7)
|
0
|
36
|
34
|
17
|
0
|
(36)
|
(34)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
12
|
(11)
|
(11)
|
(3)
|
(3)
|
16
|
8
|
0
|
0
|
(7)
|
(0)
|
(0)
|
(0)
|
(0)
|
(8)
|
(7)
|
(7)
|
(7)
|
(0)
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
12
|
13
|
(4)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(14)
|
(19)
|
(19)
|
0
|
(322)
|
(320)
|
(320)
|
0
|
(7)
|
(3)
|
(7)
|
0
|
(11)
|
(11)
|
(11)
|
0
|
(7)
|
(7)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
(7)
|
(4)
|
(4)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(20)
|
(20)
|
(20)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(21)
|
(21)
|
(21)
|
(21)
|
(7)
|
(7)
|
(68)
|
0
|
(68)
|
(7)
|
(7)
|
(7)
|
(14)
|
(14)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
| Other |
(1)
|
(3)
|
(3)
|
(1)
|
0
|
1
|
0
|
(2)
|
(2)
|
(12)
|
(16)
|
(16)
|
(6)
|
6
|
10
|
13
|
3
|
3
|
3
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(2)
|
(2)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
17
N/A
|
13
-27%
|
23
+81%
|
30
+31%
|
14
-51%
|
8
-45%
|
16
+100%
|
(9)
N/A
|
(12)
-37%
|
(322)
-2 492%
|
(335)
-4%
|
(327)
+2%
|
(325)
+1%
|
(13)
+96%
|
(10)
+24%
|
(5)
+48%
|
(12)
-135%
|
(25)
-103%
|
(28)
-12%
|
(42)
-51%
|
(35)
+15%
|
16
N/A
|
18
+9%
|
13
-26%
|
(5)
N/A
|
(50)
-925%
|
(51)
-2%
|
(34)
+33%
|
(15)
+55%
|
(3)
+81%
|
(4)
-35%
|
(4)
+2%
|
(4)
+2%
|
(9)
-131%
|
(5)
+43%
|
(6)
-15%
|
(6)
-7%
|
(10)
-66%
|
(10)
N/A
|
(9)
+7%
|
(9)
+4%
|
(16)
-84%
|
(16)
N/A
|
(16)
N/A
|
(16)
N/A
|
1
N/A
|
1
-7%
|
1
-6%
|
0
-89%
|
(33)
N/A
|
(33)
+0%
|
(25)
+24%
|
(24)
+3%
|
8
N/A
|
(0)
N/A
|
(8)
-2 901%
|
(8)
0%
|
(30)
-258%
|
(22)
+28%
|
(22)
+0%
|
(22)
+0%
|
(9)
+60%
|
(16)
-84%
|
(77)
-379%
|
(77)
+0%
|
(75)
+2%
|
(7)
+90%
|
(7)
+0%
|
(7)
+6%
|
(14)
-101%
|
(14)
N/A
|
(2)
+85%
|
(2)
-10%
|
(7)
-206%
|
4
N/A
|
4
-7%
|
(12)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
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
|
(2)
|
0
|
(14)
|
(7)
|
(13)
|
(12)
|
1
|
(3)
|
3
|
(0)
|
(1)
|
(0)
|
0
|
2
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(3)
|
0
|
(3)
|
5
|
5
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
|
| Net Change in Cash |
30
N/A
|
34
+16%
|
49
+44%
|
30
-39%
|
12
-58%
|
29
+133%
|
42
+44%
|
22
-47%
|
269
+1 113%
|
(65)
N/A
|
(106)
-62%
|
(93)
+12%
|
(357)
-285%
|
(10)
+97%
|
5
N/A
|
4
-3%
|
39
+779%
|
(7)
N/A
|
(14)
-108%
|
(17)
-17%
|
(39)
-138%
|
(15)
+62%
|
6
N/A
|
14
+127%
|
2
-83%
|
23
+846%
|
1
-95%
|
(1)
N/A
|
2
N/A
|
3
+39%
|
32
+938%
|
50
+57%
|
50
+0%
|
31
-39%
|
12
-61%
|
3
-75%
|
14
+348%
|
39
+188%
|
41
+4%
|
42
+2%
|
48
+13%
|
4
-92%
|
(2)
N/A
|
(0)
+78%
|
(23)
-4 492%
|
(15)
+35%
|
64
N/A
|
35
-45%
|
18
-50%
|
(3)
N/A
|
(89)
-2 478%
|
(82)
+8%
|
(51)
+38%
|
1
N/A
|
9
+1 408%
|
27
+189%
|
9
-67%
|
(8)
N/A
|
(9)
-10%
|
14
N/A
|
28
+96%
|
24
-14%
|
22
-8%
|
8
-65%
|
(2)
N/A
|
(2)
-15%
|
(15)
-580%
|
6
N/A
|
(19)
N/A
|
(27)
-42%
|
(20)
+26%
|
(48)
-139%
|
(27)
+44%
|
(12)
+57%
|
(22)
-91%
|
(13)
+43%
|
0
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
9
N/A
|
17
+89%
|
18
+8%
|
(10)
N/A
|
(18)
-84%
|
4
N/A
|
(2)
N/A
|
5
N/A
|
(3)
N/A
|
2
N/A
|
(4)
N/A
|
4
N/A
|
11
+205%
|
7
-42%
|
9
+32%
|
(2)
N/A
|
48
N/A
|
54
+14%
|
57
+5%
|
(0)
N/A
|
(53)
-48 291%
|
(118)
-122%
|
(116)
+1%
|
(10)
+92%
|
7
N/A
|
76
+936%
|
70
-8%
|
26
-63%
|
12
-55%
|
(6)
N/A
|
(8)
-48%
|
(2)
+80%
|
(4)
-136%
|
(7)
-77%
|
(4)
+47%
|
3
N/A
|
12
+324%
|
31
+158%
|
45
+47%
|
46
+1%
|
45
-2%
|
19
-57%
|
1
-93%
|
13
+836%
|
(8)
N/A
|
(0)
+97%
|
12
N/A
|
(13)
N/A
|
(20)
-48%
|
(28)
-39%
|
(42)
-53%
|
(26)
+37%
|
1
N/A
|
37
+4 733%
|
53
+44%
|
54
+2%
|
28
-48%
|
3
-88%
|
(11)
N/A
|
19
N/A
|
34
+83%
|
28
-18%
|
28
+1%
|
6
-80%
|
(1)
N/A
|
3
N/A
|
2
-43%
|
6
+265%
|
6
-5%
|
10
+71%
|
4
-58%
|
(9)
N/A
|
(8)
+10%
|
(3)
+60%
|
(16)
-399%
|
(15)
+3%
|
5
N/A
|
|