JES International Holdings Ltd
SGX:EG0
Cash Flow Statement
Cash Flow Statement
JES International Holdings Ltd
| 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 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(50)
|
(31)
|
(18)
|
38
|
77
|
116
|
126
|
111
|
100
|
50
|
34
|
(77)
|
(115)
|
(184)
|
(262)
|
(316)
|
(238)
|
(171)
|
(131)
|
(176)
|
(139)
|
(150)
|
(122)
|
(878)
|
(807)
|
(806)
|
(805)
|
62
|
(28)
|
(10)
|
(12)
|
15
|
14
|
(4)
|
(2)
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
6
|
7
|
9
|
12
|
14
|
17
|
19
|
21
|
24
|
26
|
28
|
38
|
32
|
34
|
35
|
42
|
36
|
36
|
36
|
42
|
27
|
19
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
(0)
|
(2)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Other Non-Cash Items |
(9)
|
(4)
|
(3)
|
1
|
6
|
8
|
1
|
22
|
21
|
35
|
26
|
11
|
28
|
25
|
37
|
104
|
73
|
33
|
43
|
64
|
45
|
72
|
65
|
871
|
804
|
802
|
800
|
(68)
|
23
|
5
|
7
|
(19)
|
(17)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
8
|
7
|
6
|
8
|
8
|
9
|
8
|
8
|
10
|
11
|
11
|
12
|
8
|
5
|
4
|
4
|
2
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
3
|
5
|
7
|
9
|
17
|
18
|
19
|
36
|
33
|
51
|
52
|
51
|
41
|
24
|
26
|
34
|
31
|
32
|
33
|
39
|
28
|
21
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
159
|
291
|
310
|
174
|
(83)
|
(319)
|
(451)
|
(107)
|
38
|
(109)
|
47
|
(254)
|
(100)
|
116
|
131
|
14
|
(48)
|
(31)
|
(8)
|
(58)
|
9
|
(10)
|
(44)
|
3
|
0
|
(0)
|
(1)
|
4
|
3
|
2
|
9
|
4
|
6
|
8
|
2
|
(0)
|
1
|
(0)
|
(0)
|
1
|
1
|
|
| Cash from Operating Activities |
106
N/A
|
263
+148%
|
298
+14%
|
224
-25%
|
13
-94%
|
(178)
N/A
|
(305)
-71%
|
47
N/A
|
182
+287%
|
3
-99%
|
136
+4 922%
|
(283)
N/A
|
(154)
+46%
|
(9)
+94%
|
(58)
-571%
|
(157)
-168%
|
(176)
-13%
|
(132)
+25%
|
(59)
+55%
|
(129)
-117%
|
(58)
+55%
|
(70)
-21%
|
(91)
-30%
|
(4)
+96%
|
(2)
+37%
|
(4)
-70%
|
(5)
-28%
|
(1)
+77%
|
(2)
-48%
|
(1)
+59%
|
4
N/A
|
(0)
N/A
|
2
N/A
|
3
+28%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(263)
|
(262)
|
(212)
|
(200)
|
(167)
|
(137)
|
(141)
|
(155)
|
(145)
|
(123)
|
(93)
|
(100)
|
(60)
|
(55)
|
(52)
|
(12)
|
(10)
|
(6)
|
(5)
|
(16)
|
(13)
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
(2)
|
(14)
|
(17)
|
5
|
5
|
7
|
2
|
(0)
|
(2)
|
(4)
|
(3)
|
(1)
|
1
|
2
|
7
|
53
|
44
|
42
|
41
|
8
|
7
|
7
|
4
|
(0)
|
0
|
0
|
0
|
(0)
|
1
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(265)
N/A
|
(276)
-4%
|
(229)
+17%
|
(195)
+15%
|
(162)
+17%
|
(130)
+20%
|
(139)
-7%
|
(156)
-12%
|
(147)
+5%
|
(127)
+14%
|
(96)
+25%
|
(101)
-5%
|
(59)
+41%
|
(53)
+11%
|
(45)
+15%
|
41
N/A
|
34
-16%
|
36
+5%
|
36
-1%
|
(8)
N/A
|
(6)
+28%
|
(4)
+30%
|
(7)
-80%
|
(0)
+98%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
16
|
18
|
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 |
51
|
103
|
101
|
34
|
103
|
316
|
339
|
248
|
195
|
(167)
|
(207)
|
(144)
|
(175)
|
(50)
|
6
|
70
|
133
|
97
|
44
|
110
|
46
|
52
|
54
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
2
|
4
|
5
|
1
|
1
|
(3)
|
(4)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
51
N/A
|
103
+102%
|
101
-2%
|
34
-67%
|
103
+206%
|
316
+208%
|
339
+7%
|
248
-27%
|
195
-21%
|
(167)
N/A
|
(207)
-24%
|
(144)
+30%
|
(175)
-22%
|
(50)
+72%
|
6
N/A
|
70
+1 005%
|
148
+113%
|
113
-24%
|
59
-48%
|
128
+116%
|
49
-62%
|
55
+13%
|
57
+3%
|
4
-94%
|
3
-27%
|
4
+58%
|
5
+24%
|
1
-80%
|
2
+130%
|
0
-96%
|
(4)
N/A
|
0
N/A
|
(3)
N/A
|
(3)
+15%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
2
|
(0)
|
(1)
|
1
|
1
|
(0)
|
1
|
(4)
|
(2)
|
(0)
|
(1)
|
4
|
(0)
|
0
|
0
|
(0)
|
0
|
(1)
|
(0)
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(107)
N/A
|
89
N/A
|
170
+91%
|
63
-63%
|
(45)
N/A
|
8
N/A
|
(104)
N/A
|
136
N/A
|
228
+68%
|
(292)
N/A
|
(168)
+43%
|
(524)
-212%
|
(389)
+26%
|
(111)
+71%
|
(97)
+13%
|
(46)
+52%
|
6
N/A
|
16
+160%
|
35
+117%
|
(8)
N/A
|
(14)
-68%
|
(18)
-26%
|
(41)
-131%
|
(0)
+100%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+24%
|
1
N/A
|
(2)
N/A
|
(0)
+97%
|
(0)
-136%
|
(2)
-1 342%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(157)
N/A
|
1
N/A
|
87
+12 257%
|
25
-72%
|
(153)
N/A
|
(316)
-106%
|
(446)
-41%
|
(108)
+76%
|
36
N/A
|
(120)
N/A
|
42
N/A
|
(383)
N/A
|
(214)
+44%
|
(63)
+70%
|
(111)
-75%
|
(169)
-52%
|
(186)
-10%
|
(139)
+25%
|
(65)
+53%
|
(145)
-124%
|
(71)
+51%
|
(81)
-15%
|
(103)
-26%
|
(4)
+96%
|
(2)
+37%
|
(4)
-70%
|
(5)
-28%
|
(1)
+77%
|
(2)
-92%
|
(2)
+18%
|
4
N/A
|
(0)
N/A
|
2
N/A
|
3
+28%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|