Uni-Asia Group Ltd
SGX:CHJ
Cash Flow Statement
Cash Flow Statement
Uni-Asia Group 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
11
|
11
|
8
|
5
|
(4)
|
(9)
|
(17)
|
(19)
|
(14)
|
(9)
|
(6)
|
0
|
3
|
1
|
1
|
(3)
|
2
|
4
|
4
|
8
|
4
|
6
|
5
|
6
|
6
|
4
|
6
|
3
|
3
|
2
|
4
|
3
|
4
|
3
|
1
|
2
|
(11)
|
(9)
|
(7)
|
(7)
|
9
|
10
|
10
|
10
|
4
|
5
|
5
|
6
|
7
|
(9)
|
(12)
|
5
|
19
|
29
|
29
|
16
|
6
|
(10)
|
(27)
|
(15)
|
|
| Depreciation & Amortization |
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
5
|
4
|
3
|
2
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
8
|
9
|
10
|
10
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
16
|
21
|
26
|
32
|
36
|
25
|
11
|
11
|
11
|
11
|
12
|
11
|
11
|
10
|
9
|
|
| Other Non-Cash Items |
(1)
|
(10)
|
(11)
|
(11)
|
(9)
|
0
|
7
|
14
|
18
|
12
|
6
|
4
|
(2)
|
(4)
|
(3)
|
(4)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
1
|
0
|
2
|
(1)
|
(3)
|
(4)
|
(5)
|
(2)
|
(2)
|
0
|
(2)
|
1
|
2
|
2
|
4
|
2
|
14
|
12
|
12
|
12
|
(2)
|
(0)
|
(1)
|
(0)
|
4
|
2
|
2
|
0
|
(2)
|
(5)
|
(4)
|
(1)
|
(5)
|
(2)
|
(3)
|
(3)
|
(2)
|
12
|
31
|
16
|
|
| Cash Taxes Paid |
(1)
|
(0)
|
1
|
0
|
0
|
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
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
(0)
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Cash Interest Paid |
(0)
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
2
|
3
|
2
|
3
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
8
|
9
|
10
|
11
|
7
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
|
| Change in Working Capital |
4
|
3
|
(2)
|
(5)
|
(9)
|
(8)
|
(2)
|
(5)
|
(4)
|
(2)
|
(1)
|
(0)
|
(1)
|
0
|
(2)
|
1
|
0
|
1
|
(2)
|
(2)
|
(1)
|
(4)
|
(3)
|
(1)
|
1
|
4
|
5
|
2
|
(3)
|
(2)
|
(4)
|
(4)
|
(1)
|
(6)
|
(3)
|
(2)
|
(1)
|
(1)
|
(5)
|
(3)
|
(6)
|
(4)
|
(1)
|
(3)
|
(1)
|
(2)
|
0
|
(1)
|
1
|
1
|
1
|
(2)
|
(2)
|
4
|
4
|
(3)
|
(3)
|
4
|
5
|
4
|
(2)
|
|
| Cash from Operating Activities |
6
N/A
|
5
-12%
|
(2)
N/A
|
(7)
-310%
|
(12)
-77%
|
(10)
+10%
|
(2)
+78%
|
(4)
-89%
|
(1)
+69%
|
1
N/A
|
0
-97%
|
(0)
N/A
|
(0)
+50%
|
0
N/A
|
(2)
N/A
|
(0)
+84%
|
(2)
-446%
|
2
N/A
|
2
+21%
|
4
+55%
|
8
+130%
|
4
-46%
|
8
+78%
|
11
+46%
|
11
-6%
|
12
+13%
|
11
-7%
|
9
-21%
|
4
-52%
|
5
+11%
|
6
+16%
|
6
+6%
|
11
+92%
|
10
-10%
|
12
+21%
|
14
+9%
|
14
0%
|
12
-9%
|
9
-29%
|
13
+44%
|
9
-27%
|
14
+52%
|
19
+36%
|
16
-15%
|
19
+18%
|
17
-11%
|
22
+30%
|
27
+22%
|
33
+23%
|
39
+18%
|
23
-42%
|
7
-70%
|
13
+92%
|
28
+117%
|
41
+46%
|
35
-16%
|
21
-39%
|
19
-11%
|
17
-8%
|
17
-2%
|
8
-53%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
1
|
(8)
|
(0)
|
(0)
|
(0)
|
(30)
|
(64)
|
(64)
|
(64)
|
(59)
|
(8)
|
(8)
|
(8)
|
(18)
|
(10)
|
(30)
|
(49)
|
(60)
|
(39)
|
(25)
|
(11)
|
(11)
|
(14)
|
(31)
|
(33)
|
(33)
|
(34)
|
(18)
|
(28)
|
(33)
|
(76)
|
(108)
|
(92)
|
(87)
|
(63)
|
(27)
|
(26)
|
(26)
|
(1)
|
(3)
|
(2)
|
(16)
|
(16)
|
(15)
|
(15)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(2)
|
(1)
|
(2)
|
(1)
|
(4)
|
(9)
|
(6)
|
(1)
|
(1)
|
(27)
|
|
| Other Items |
(3)
|
7
|
6
|
(5)
|
(11)
|
8
|
(21)
|
(4)
|
8
|
6
|
7
|
(24)
|
(28)
|
(19)
|
(29)
|
(16)
|
(11)
|
12
|
1
|
(3)
|
(1)
|
(1)
|
1
|
(2)
|
16
|
37
|
30
|
35
|
22
|
(3)
|
21
|
20
|
6
|
3
|
3
|
1
|
11
|
15
|
(12)
|
(11)
|
(6)
|
8
|
20
|
34
|
55
|
37
|
58
|
52
|
44
|
47
|
3
|
(1)
|
28
|
13
|
2
|
3
|
2
|
6
|
9
|
15
|
24
|
|
| Cash from Investing Activities |
(3)
N/A
|
(1)
+75%
|
6
N/A
|
(5)
N/A
|
(12)
-119%
|
(22)
-93%
|
(85)
-280%
|
(68)
+20%
|
(57)
+17%
|
(53)
+6%
|
(1)
+98%
|
(32)
-3 655%
|
(35)
-12%
|
(37)
-4%
|
(39)
-6%
|
(46)
-19%
|
(60)
-30%
|
(48)
+20%
|
(38)
+21%
|
(28)
+28%
|
(12)
+57%
|
(13)
-7%
|
(14)
-8%
|
(33)
-143%
|
(17)
+47%
|
4
N/A
|
(5)
N/A
|
17
N/A
|
(6)
N/A
|
(36)
-554%
|
(55)
-52%
|
(89)
-61%
|
(86)
+3%
|
(84)
+3%
|
(60)
+28%
|
(25)
+58%
|
(15)
+42%
|
(10)
+28%
|
(14)
-29%
|
(13)
+1%
|
(8)
+41%
|
(8)
-7%
|
4
N/A
|
19
+369%
|
40
+111%
|
35
-12%
|
57
+61%
|
51
-10%
|
43
-16%
|
44
+2%
|
(1)
N/A
|
(3)
-177%
|
27
N/A
|
11
-59%
|
0
-96%
|
(1)
N/A
|
(7)
-556%
|
(0)
+98%
|
9
N/A
|
14
+59%
|
(3)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
26
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
8
|
9
|
13
|
13
|
64
|
62
|
46
|
61
|
4
|
6
|
21
|
7
|
14
|
38
|
52
|
48
|
39
|
18
|
7
|
3
|
4
|
20
|
11
|
(6)
|
(3)
|
(17)
|
2
|
27
|
58
|
91
|
79
|
74
|
45
|
10
|
5
|
13
|
11
|
11
|
7
|
6
|
(4)
|
(17)
|
(27)
|
(38)
|
(59)
|
(58)
|
(61)
|
(58)
|
(23)
|
(17)
|
(34)
|
(31)
|
(19)
|
(12)
|
(16)
|
(17)
|
(14)
|
(17)
|
(3)
|
|
| Cash Paid for Dividends |
(0)
|
(2)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
0
|
(2)
|
0
|
(3)
|
(6)
|
(4)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(6)
|
(8)
|
(6)
|
(3)
|
(2)
|
(2)
|
|
| Other |
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(6)
|
(3)
|
(2)
|
(1)
|
2
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(14)
|
(14)
|
(8)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
2
|
|
| Cash from Financing Activities |
30
N/A
|
24
-22%
|
33
+41%
|
28
-14%
|
7
-76%
|
6
-5%
|
57
+798%
|
59
+3%
|
58
-1%
|
76
+31%
|
19
-75%
|
23
+16%
|
23
+2%
|
7
-71%
|
13
+97%
|
36
+172%
|
74
+105%
|
71
-4%
|
61
-13%
|
41
-33%
|
5
-87%
|
1
-78%
|
2
+72%
|
16
+720%
|
7
-56%
|
(10)
N/A
|
(7)
+27%
|
(22)
-194%
|
(2)
+89%
|
23
N/A
|
53
+134%
|
86
+63%
|
73
-15%
|
68
-8%
|
38
-44%
|
3
-93%
|
(2)
N/A
|
5
N/A
|
3
-35%
|
5
+37%
|
1
-77%
|
(1)
N/A
|
(10)
-1 266%
|
(25)
-141%
|
(39)
-58%
|
(50)
-28%
|
(72)
-45%
|
(69)
+4%
|
(73)
-5%
|
(71)
+2%
|
(39)
+45%
|
(25)
+35%
|
(39)
-53%
|
(36)
+6%
|
(26)
+30%
|
(22)
+16%
|
(27)
-27%
|
(27)
+2%
|
(21)
+22%
|
(23)
-10%
|
(3)
+86%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
1
|
1
|
1
|
4
|
3
|
4
|
4
|
0
|
2
|
2
|
2
|
3
|
3
|
2
|
(0)
|
0
|
(0)
|
(0)
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(1)
|
(0)
|
1
|
4
|
4
|
(2)
|
(2)
|
(4)
|
(5)
|
0
|
0
|
(0)
|
(1)
|
0
|
(1)
|
1
|
1
|
0
|
0
|
1
|
(0)
|
(2)
|
(4)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
|
| Net Change in Cash |
33
N/A
|
29
-14%
|
38
+33%
|
17
-54%
|
(15)
N/A
|
(22)
-44%
|
(28)
-26%
|
(10)
+65%
|
4
N/A
|
25
+476%
|
20
-18%
|
(7)
N/A
|
(10)
-39%
|
(27)
-159%
|
(25)
+6%
|
(8)
+68%
|
12
N/A
|
25
+108%
|
25
+2%
|
17
-33%
|
3
-84%
|
(8)
N/A
|
(5)
+38%
|
(7)
-48%
|
(2)
+73%
|
4
N/A
|
(2)
N/A
|
4
N/A
|
(5)
N/A
|
(11)
-106%
|
1
N/A
|
(0)
N/A
|
(3)
-1 148%
|
(6)
-109%
|
(8)
-41%
|
(5)
+40%
|
1
N/A
|
5
+715%
|
(4)
N/A
|
(1)
+85%
|
(3)
-391%
|
5
N/A
|
13
+167%
|
10
-22%
|
20
+90%
|
3
-85%
|
6
+103%
|
10
+62%
|
5
-47%
|
13
+151%
|
(17)
N/A
|
(21)
-19%
|
1
N/A
|
1
+4%
|
13
+913%
|
10
-19%
|
(14)
N/A
|
(9)
+35%
|
5
N/A
|
7
+51%
|
2
-70%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
7
N/A
|
(3)
N/A
|
(2)
+32%
|
(7)
-301%
|
(12)
-73%
|
(40)
-241%
|
(67)
-65%
|
(69)
-3%
|
(66)
+4%
|
(58)
+12%
|
(8)
+86%
|
(8)
+2%
|
(8)
+1%
|
(18)
-129%
|
(13)
+28%
|
(30)
-138%
|
(51)
-68%
|
(58)
-14%
|
(37)
+37%
|
(21)
+43%
|
(3)
+87%
|
(7)
-154%
|
(7)
+6%
|
(20)
-203%
|
(22)
-13%
|
(20)
+9%
|
(23)
-13%
|
(9)
+63%
|
(23)
-172%
|
(28)
-22%
|
(71)
-149%
|
(102)
-44%
|
(81)
+21%
|
(76)
+5%
|
(50)
+34%
|
(13)
+74%
|
(12)
+5%
|
(13)
-8%
|
7
N/A
|
10
+34%
|
7
-29%
|
(2)
N/A
|
3
N/A
|
2
-45%
|
4
+172%
|
16
+258%
|
21
+32%
|
26
+27%
|
32
+23%
|
36
+13%
|
19
-48%
|
5
-75%
|
12
+151%
|
26
+123%
|
40
+52%
|
31
-22%
|
12
-61%
|
13
+4%
|
17
+34%
|
16
-5%
|
(19)
N/A
|
|