MYP Ltd
SGX:F86
Cash Flow Statement
Cash Flow Statement
MYP Ltd
| 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 |
(1)
|
(1)
|
(1)
|
(1)
|
(14)
|
(16)
|
(15)
|
(15)
|
4
|
6
|
3
|
1
|
(2)
|
(3)
|
(1)
|
(2)
|
0
|
(69)
|
(71)
|
4
|
6
|
2
|
(2)
|
(9)
|
(8)
|
(2)
|
1
|
|
| Depreciation & Amortization |
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
|
|
| Other Non-Cash Items |
7
|
7
|
7
|
7
|
23
|
28
|
31
|
34
|
16
|
14
|
12
|
13
|
15
|
14
|
16
|
18
|
17
|
81
|
80
|
7
|
5
|
9
|
13
|
20
|
19
|
14
|
11
|
|
| Cash Taxes Paid |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash Interest Paid |
6
|
6
|
6
|
6
|
8
|
11
|
13
|
16
|
17
|
34
|
18
|
18
|
18
|
2
|
18
|
17
|
14
|
14
|
13
|
9
|
7
|
9
|
14
|
17
|
18
|
17
|
14
|
|
| Change in Working Capital |
(1)
|
(1)
|
(17)
|
2
|
2
|
2
|
18
|
(2)
|
(1)
|
16
|
16
|
(0)
|
(1)
|
(16)
|
(17)
|
(3)
|
(6)
|
(6)
|
(2)
|
2
|
1
|
(1)
|
1
|
0
|
0
|
1
|
1
|
|
| Cash from Operating Activities |
5
N/A
|
5
+11%
|
(11)
N/A
|
8
N/A
|
12
+40%
|
14
+21%
|
34
+142%
|
17
-49%
|
18
+5%
|
36
+95%
|
31
-13%
|
14
-57%
|
12
-11%
|
(4)
N/A
|
(2)
+59%
|
13
N/A
|
11
-17%
|
7
-36%
|
7
+2%
|
12
+74%
|
12
-7%
|
11
-9%
|
12
+15%
|
12
-5%
|
11
-2%
|
12
+8%
|
13
+5%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(0)
|
3
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
(28)
|
(28)
|
(577)
|
(577)
|
(549)
|
(549)
|
0
|
0
|
2
|
247
|
247
|
197
|
195
|
1
|
48
|
(52)
|
202
|
207
|
1
|
45
|
1
|
2
|
3
|
9
|
9
|
3
|
|
| Cash from Investing Activities |
(0)
N/A
|
(28)
-80 071%
|
(28)
0%
|
(577)
-1 955%
|
(577)
+0%
|
(549)
+5%
|
(549)
N/A
|
(0)
+100%
|
(0)
+58%
|
2
N/A
|
247
+10 187%
|
247
0%
|
197
-20%
|
192
-3%
|
(2)
N/A
|
48
N/A
|
(49)
N/A
|
202
N/A
|
207
+3%
|
1
-100%
|
45
+6 984%
|
1
-98%
|
2
+91%
|
3
+31%
|
9
+220%
|
9
-5%
|
2
-72%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
98
|
98
|
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
|
364
|
364
|
0
|
364
|
0
|
0
|
0
|
(128)
|
(128)
|
(128)
|
(128)
|
0
|
(4)
|
46
|
(93)
|
(142)
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(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
|
|
| Other |
(0)
|
5
|
22
|
88
|
86
|
78
|
58
|
(10)
|
(11)
|
(28)
|
(38)
|
(50)
|
(54)
|
(36)
|
(77)
|
(81)
|
(32)
|
(12)
|
(12)
|
(11)
|
(8)
|
(10)
|
(17)
|
(20)
|
(21)
|
(27)
|
(21)
|
|
| Cash from Financing Activities |
(1)
N/A
|
4
N/A
|
22
+420%
|
550
+2 392%
|
548
0%
|
539
-1%
|
520
-4%
|
(11)
N/A
|
(11)
-7%
|
(28)
-147%
|
(166)
-497%
|
(178)
-7%
|
(182)
-3%
|
(165)
+10%
|
(77)
+53%
|
(85)
-10%
|
14
N/A
|
(105)
N/A
|
(154)
-48%
|
(46)
+70%
|
(44)
+5%
|
(10)
+78%
|
(17)
-81%
|
(20)
-17%
|
(21)
-6%
|
(27)
-25%
|
(21)
+22%
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Net Change in Cash |
3
N/A
|
(19)
N/A
|
(17)
+8%
|
(19)
-12%
|
(18)
+7%
|
4
N/A
|
5
+12%
|
7
+40%
|
7
+4%
|
10
+47%
|
112
+986%
|
82
-27%
|
27
-68%
|
23
-15%
|
(81)
N/A
|
(23)
+71%
|
(24)
-4%
|
104
N/A
|
59
-43%
|
(33)
N/A
|
13
N/A
|
2
-84%
|
(3)
N/A
|
(6)
-93%
|
(1)
+83%
|
(6)
-496%
|
(6)
+3%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
5
+11%
|
(11)
N/A
|
8
N/A
|
11
+42%
|
14
+21%
|
34
+143%
|
17
-49%
|
18
+6%
|
36
+95%
|
31
-13%
|
13
-57%
|
12
-11%
|
(7)
N/A
|
(5)
+38%
|
13
N/A
|
14
+3%
|
7
-49%
|
7
+2%
|
12
+75%
|
12
-7%
|
11
-9%
|
12
+15%
|
12
-5%
|
11
-2%
|
12
+8%
|
13
+3%
|
|