Cortina Holdings Ltd
SGX:C41
Cash Flow Statement
Cash Flow Statement
Cortina Holdings Ltd
| 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 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||
| Net Income |
20
|
17
|
18
|
18
|
11
|
14
|
13
|
13
|
16
|
15
|
20
|
24
|
29
|
32
|
33
|
38
|
39
|
44
|
49
|
53
|
48
|
54
|
70
|
93
|
110
|
106
|
100
|
91
|
87
|
90
|
94
|
|
| Depreciation & Amortization |
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
11
|
17
|
29
|
28
|
28
|
33
|
40
|
41
|
42
|
46
|
51
|
54
|
57
|
58
|
|
| Other Non-Cash Items |
2
|
2
|
(0)
|
0
|
1
|
1
|
3
|
3
|
3
|
4
|
4
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
(3)
|
(2)
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
5
|
|
| Cash Taxes Paid |
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
5
|
5
|
6
|
8
|
7
|
7
|
8
|
10
|
10
|
10
|
14
|
16
|
16
|
18
|
19
|
25
|
24
|
22
|
22
|
|
| Cash Interest Paid |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
7
|
|
| Change in Working Capital |
(6)
|
(1)
|
4
|
6
|
(4)
|
10
|
10
|
6
|
12
|
2
|
12
|
17
|
19
|
33
|
27
|
22
|
37
|
18
|
19
|
4
|
3
|
14
|
13
|
23
|
6
|
(45)
|
(85)
|
(106)
|
(114)
|
(96)
|
(69)
|
|
| Cash from Operating Activities |
20
N/A
|
22
+7%
|
27
+22%
|
29
+11%
|
13
-57%
|
30
+139%
|
31
+1%
|
27
-12%
|
36
+31%
|
27
-25%
|
42
+56%
|
50
+19%
|
55
+11%
|
73
+32%
|
68
-7%
|
68
+0%
|
83
+23%
|
75
-10%
|
86
+15%
|
87
+1%
|
80
-8%
|
93
+15%
|
114
+23%
|
159
+39%
|
159
+0%
|
107
-33%
|
65
-39%
|
40
-39%
|
30
-23%
|
54
+78%
|
89
+64%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(7)
|
(10)
|
(9)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(6)
|
(16)
|
(20)
|
(24)
|
(29)
|
(26)
|
(16)
|
(7)
|
(9)
|
|
| Other Items |
18
|
17
|
17
|
10
|
5
|
0
|
0
|
(3)
|
0
|
0
|
0
|
3
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
1
|
1
|
1
|
(53)
|
(56)
|
(7)
|
(3)
|
(48)
|
(49)
|
1
|
9
|
9
|
2
|
|
| Cash from Investing Activities |
11
N/A
|
9
-11%
|
7
-25%
|
1
-88%
|
(1)
N/A
|
(7)
-749%
|
(7)
+3%
|
(9)
-41%
|
(6)
+33%
|
(5)
+15%
|
(5)
+1%
|
(4)
+31%
|
(6)
-52%
|
(6)
-8%
|
(9)
-41%
|
(7)
+13%
|
(7)
+6%
|
(6)
+9%
|
(2)
+70%
|
(2)
+17%
|
(1)
+22%
|
(56)
-4 406%
|
(62)
-12%
|
(23)
+63%
|
(23)
-2%
|
(73)
-213%
|
(78)
-8%
|
(25)
+68%
|
(7)
+73%
|
3
N/A
|
(7)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(11)
|
(21)
|
(20)
|
(22)
|
(14)
|
(15)
|
(16)
|
(9)
|
(16)
|
(7)
|
(19)
|
(25)
|
(29)
|
(41)
|
(42)
|
(42)
|
(20)
|
(17)
|
(28)
|
(42)
|
(24)
|
(6)
|
3
|
(23)
|
(55)
|
(63)
|
(54)
|
(21)
|
(11)
|
(8)
|
(14)
|
|
| Cash Paid for Dividends |
(5)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(9)
|
(9)
|
(11)
|
(11)
|
(11)
|
(11)
|
(20)
|
(20)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
|
| Other |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
(35)
|
(28)
|
23
|
10
|
(14)
|
(11)
|
(8)
|
(7)
|
|
| Cash from Financing Activities |
(18)
N/A
|
(28)
-54%
|
(27)
+3%
|
(29)
-6%
|
(22)
+25%
|
(22)
-3%
|
(22)
+2%
|
(15)
+30%
|
(25)
-60%
|
(16)
+35%
|
(29)
-83%
|
(35)
-19%
|
(36)
-3%
|
(48)
-33%
|
(52)
-9%
|
(52)
+0%
|
(30)
+41%
|
(27)
+10%
|
(39)
-45%
|
(54)
-37%
|
(37)
+31%
|
(20)
+47%
|
(12)
+41%
|
(68)
-481%
|
(102)
-50%
|
(60)
+41%
|
(71)
-18%
|
(62)
+13%
|
(48)
+22%
|
(42)
+12%
|
(47)
-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
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
1
|
2
|
1
|
|
| Net Change in Cash |
13
N/A
|
3
-76%
|
6
+103%
|
1
-83%
|
(10)
N/A
|
1
N/A
|
2
+135%
|
3
+11%
|
5
+74%
|
5
+20%
|
7
+24%
|
11
+60%
|
14
+27%
|
19
+41%
|
8
-61%
|
9
+14%
|
46
+428%
|
41
-10%
|
45
+10%
|
33
-27%
|
42
+28%
|
16
-63%
|
38
+143%
|
66
+75%
|
30
-54%
|
(30)
N/A
|
(88)
-192%
|
(50)
+43%
|
(24)
+53%
|
16
N/A
|
36
+122%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow |
13
N/A
|
15
+13%
|
17
+17%
|
20
+17%
|
7
-67%
|
23
+259%
|
24
+3%
|
20
-16%
|
29
+42%
|
21
-27%
|
36
+70%
|
43
+19%
|
50
+16%
|
67
+35%
|
63
-5%
|
65
+2%
|
80
+24%
|
73
-9%
|
84
+15%
|
84
+1%
|
78
-7%
|
90
+16%
|
108
+20%
|
143
+32%
|
139
-3%
|
83
-40%
|
36
-57%
|
13
-63%
|
15
+10%
|
48
+227%
|
81
+69%
|
|