G K Goh Holdings Ltd
SGX:G41
Cash Flow Statement
Cash Flow Statement
G K Goh Holdings Ltd
| Dec-2002 | Mar-2003 | Jun-2003 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
4
|
(8)
|
(2)
|
20
|
29
|
43
|
39
|
33
|
33
|
(7)
|
(9)
|
(8)
|
16
|
22
|
21
|
42
|
49
|
55
|
83
|
63
|
57
|
34
|
6
|
(49)
|
(98)
|
(104)
|
(104)
|
(45)
|
5
|
24
|
23
|
25
|
30
|
27
|
34
|
62
|
55
|
66
|
56
|
21
|
21
|
14
|
21
|
15
|
22
|
17
|
16
|
16
|
6
|
8
|
5
|
9
|
16
|
13
|
15
|
12
|
42
|
49
|
52
|
55
|
27
|
19
|
19
|
17
|
(1)
|
2
|
(2)
|
(5)
|
10
|
2
|
5
|
16
|
26
|
(2)
|
(55)
|
|
| Depreciation & Amortization |
5
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
3
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
5
|
6
|
6
|
8
|
7
|
7
|
7
|
7
|
6
|
7
|
6
|
6
|
5
|
5
|
5
|
5
|
6
|
7
|
9
|
11
|
13
|
16
|
18
|
18
|
12
|
5
|
4
|
|
| Other Non-Cash Items |
(8)
|
(9)
|
(12)
|
(15)
|
(7)
|
(6)
|
(3)
|
(8)
|
(10)
|
21
|
23
|
24
|
(7)
|
(18)
|
(16)
|
(39)
|
(46)
|
(43)
|
(65)
|
(37)
|
(31)
|
(18)
|
(0)
|
42
|
71
|
74
|
76
|
22
|
(8)
|
(20)
|
(20)
|
(22)
|
(23)
|
(18)
|
(25)
|
(58)
|
(58)
|
(74)
|
(67)
|
(24)
|
(21)
|
(10)
|
(9)
|
(9)
|
(18)
|
(19)
|
(23)
|
(20)
|
(4)
|
(6)
|
(2)
|
(7)
|
(17)
|
(16)
|
(21)
|
(20)
|
(48)
|
(56)
|
(56)
|
(56)
|
(34)
|
(22)
|
(20)
|
(19)
|
3
|
(4)
|
(2)
|
1
|
(11)
|
(7)
|
0
|
(4)
|
(18)
|
(5)
|
27
|
|
| Cash Taxes Paid |
2
|
2
|
2
|
1
|
1
|
2
|
5
|
8
|
8
|
2
|
(1)
|
(4)
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
5
|
8
|
8
|
9
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
5
|
6
|
6
|
6
|
3
|
(0)
|
|
| Cash Interest Paid |
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
5
|
6
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
4
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
3
|
|
| Change in Working Capital |
(15)
|
18
|
19
|
(62)
|
(32)
|
(54)
|
16
|
47
|
(58)
|
(4)
|
(65)
|
(37)
|
(10)
|
(30)
|
(22)
|
(29)
|
(3)
|
(2)
|
(30)
|
(10)
|
(15)
|
7
|
34
|
1
|
39
|
8
|
(8)
|
(10)
|
(47)
|
(48)
|
(47)
|
(0)
|
41
|
36
|
106
|
43
|
26
|
6
|
6
|
54
|
24
|
55
|
(64)
|
(106)
|
(73)
|
(39)
|
34
|
35
|
23
|
(16)
|
(18)
|
11
|
1
|
14
|
(13)
|
(18)
|
(41)
|
(36)
|
(32)
|
(35)
|
(3)
|
(6)
|
(15)
|
1
|
(10)
|
(1)
|
24
|
(3)
|
(10)
|
(33)
|
19
|
4
|
(18)
|
12
|
17
|
|
| Cash from Operating Activities |
(14)
N/A
|
5
N/A
|
9
+77%
|
(54)
N/A
|
(7)
+87%
|
(13)
-88%
|
55
N/A
|
74
+34%
|
(32)
N/A
|
10
N/A
|
(51)
N/A
|
(23)
+55%
|
(1)
+97%
|
(26)
-3 176%
|
(17)
+37%
|
(25)
-52%
|
1
N/A
|
10
+1 583%
|
(11)
N/A
|
17
N/A
|
13
-25%
|
23
+84%
|
41
+79%
|
(4)
N/A
|
13
N/A
|
(21)
N/A
|
(36)
-68%
|
(32)
+11%
|
(49)
-53%
|
(43)
+12%
|
(43)
0%
|
4
N/A
|
50
+1 087%
|
46
-8%
|
115
+152%
|
48
-58%
|
24
-51%
|
(1)
N/A
|
(4)
-268%
|
52
N/A
|
25
-52%
|
60
+141%
|
(51)
N/A
|
(99)
-94%
|
(69)
+30%
|
(39)
+44%
|
29
N/A
|
34
+15%
|
30
-12%
|
(8)
N/A
|
(8)
-13%
|
20
N/A
|
7
-67%
|
18
+167%
|
(12)
N/A
|
(19)
-56%
|
(40)
-110%
|
(37)
+8%
|
(30)
+18%
|
(30)
+3%
|
(5)
+85%
|
(5)
-3%
|
(12)
-160%
|
4
N/A
|
(2)
N/A
|
5
N/A
|
30
+524%
|
4
-88%
|
1
-66%
|
(21)
N/A
|
42
N/A
|
34
-19%
|
2
-94%
|
10
+361%
|
(7)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(0)
|
(25)
|
(25)
|
(25)
|
(27)
|
26
|
26
|
26
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(17)
|
(15)
|
(15)
|
(17)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(29)
|
(29)
|
(29)
|
(32)
|
(8)
|
(9)
|
(10)
|
(10)
|
(12)
|
(16)
|
(20)
|
(21)
|
(14)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
|
| Other Items |
30
|
30
|
27
|
19
|
(6)
|
(5)
|
(6)
|
3
|
(11)
|
(10)
|
161
|
153
|
166
|
237
|
26
|
12
|
(4)
|
(103)
|
(93)
|
(65)
|
(53)
|
(30)
|
(2)
|
(10)
|
49
|
31
|
25
|
31
|
(3)
|
(13)
|
5
|
(3)
|
16
|
21
|
18
|
80
|
100
|
88
|
72
|
6
|
(27)
|
(26)
|
(12)
|
30
|
(143)
|
(137)
|
(157)
|
(221)
|
(26)
|
(17)
|
(15)
|
24
|
25
|
13
|
33
|
21
|
15
|
(34)
|
(35)
|
(41)
|
(17)
|
122
|
114
|
75
|
35
|
(43)
|
(48)
|
9
|
7
|
21
|
8
|
2
|
25
|
237
|
224
|
|
| Cash from Investing Activities |
28
N/A
|
28
-2%
|
25
-10%
|
18
-29%
|
(8)
N/A
|
(7)
+14%
|
(7)
-1%
|
2
N/A
|
(12)
N/A
|
(11)
+11%
|
160
N/A
|
152
-5%
|
165
+8%
|
236
+43%
|
26
-89%
|
12
-55%
|
(5)
N/A
|
(106)
-2 023%
|
(96)
+9%
|
(68)
+29%
|
(53)
+22%
|
(55)
-3%
|
(26)
+52%
|
(35)
-33%
|
22
N/A
|
57
+158%
|
51
-11%
|
58
+13%
|
(3)
N/A
|
(13)
-332%
|
5
N/A
|
(3)
N/A
|
16
N/A
|
20
+31%
|
17
-18%
|
78
+372%
|
98
+25%
|
87
-11%
|
71
-19%
|
6
-92%
|
(27)
N/A
|
(27)
+0%
|
(13)
+53%
|
29
N/A
|
(144)
N/A
|
(138)
+4%
|
(158)
-14%
|
(237)
-50%
|
(41)
+83%
|
(32)
+22%
|
(32)
N/A
|
23
N/A
|
21
-9%
|
9
-56%
|
30
+241%
|
18
-41%
|
11
-36%
|
(62)
N/A
|
(63)
-2%
|
(70)
-11%
|
(50)
+29%
|
114
N/A
|
105
-8%
|
65
-38%
|
25
-62%
|
(55)
N/A
|
(64)
-15%
|
(11)
+82%
|
(14)
-23%
|
7
N/A
|
3
-53%
|
(1)
N/A
|
21
N/A
|
236
+1 001%
|
224
-5%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
(0)
|
(1)
|
(19)
|
(29)
|
(30)
|
(33)
|
(16)
|
(8)
|
(8)
|
(6)
|
(6)
|
(4)
|
(2)
|
0
|
0
|
0
|
0
|
(4)
|
(5)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
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)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(7)
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
50
|
23
|
0
|
0
|
(50)
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
18
|
13
|
12
|
(1)
|
(6)
|
(1)
|
(1)
|
(1)
|
10
|
7
|
8
|
7
|
(4)
|
(1)
|
(10)
|
(9)
|
(12)
|
(11)
|
3
|
8
|
6
|
2
|
84
|
131
|
145
|
159
|
75
|
25
|
16
|
(3)
|
(33)
|
(25)
|
(5)
|
15
|
39
|
33
|
17
|
12
|
(18)
|
(52)
|
(70)
|
(37)
|
1
|
32
|
55
|
23
|
34
|
7
|
(13)
|
(1)
|
(13)
|
(72)
|
(96)
|
|
| Cash Paid for Dividends |
(6)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
(11)
|
(65)
|
(65)
|
0
|
(76)
|
(21)
|
(21)
|
0
|
(23)
|
(23)
|
(23)
|
0
|
(16)
|
(16)
|
(16)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(10)
|
(10)
|
(16)
|
0
|
(25)
|
(25)
|
(19)
|
0
|
(13)
|
(13)
|
(13)
|
0
|
(13)
|
(13)
|
(13)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(13)
|
(13)
|
(13)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(19)
|
0
|
(19)
|
0
|
(6)
|
(26)
|
(6)
|
0
|
(6)
|
(13)
|
(6)
|
(71)
|
(71)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
42
|
42
|
42
|
2
|
2
|
2
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(30)
|
0
|
(32)
|
(18)
|
(18)
|
(18)
|
10
|
(4)
|
2
|
1
|
5
|
5
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(17)
|
(21)
|
(22)
|
(5)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
|
| Cash from Financing Activities |
(7)
N/A
|
(7)
-2%
|
(13)
-71%
|
(12)
+5%
|
(12)
+3%
|
(12)
+1%
|
(12)
-4%
|
(13)
-8%
|
37
N/A
|
(8)
N/A
|
2
N/A
|
(53)
N/A
|
(107)
-102%
|
(62)
+42%
|
(77)
-25%
|
(27)
+64%
|
(26)
+7%
|
(25)
+3%
|
(30)
-23%
|
(24)
+21%
|
(22)
+6%
|
(10)
+55%
|
1
N/A
|
(4)
N/A
|
(8)
-110%
|
(22)
-170%
|
(11)
+48%
|
(6)
+45%
|
(2)
+63%
|
(2)
+2%
|
(0)
+82%
|
(3)
-748%
|
(3)
+23%
|
(3)
+2%
|
(13)
-412%
|
(11)
+17%
|
(26)
-142%
|
(25)
+5%
|
(37)
-51%
|
(37)
+1%
|
(17)
+55%
|
(11)
+32%
|
(7)
+36%
|
(11)
-53%
|
72
N/A
|
89
+24%
|
102
+15%
|
147
+43%
|
31
-79%
|
24
-22%
|
24
-1%
|
(25)
N/A
|
(27)
-5%
|
(33)
-24%
|
(17)
+49%
|
3
N/A
|
31
+928%
|
25
-20%
|
6
-74%
|
2
-68%
|
(29)
N/A
|
(64)
-121%
|
(93)
-44%
|
(59)
+36%
|
(21)
+64%
|
12
N/A
|
31
+170%
|
(5)
N/A
|
6
N/A
|
3
-52%
|
(20)
N/A
|
(14)
+31%
|
(24)
-72%
|
(149)
-523%
|
(174)
-17%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
1
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
4
|
2
|
0
|
5
|
3
|
9
|
10
|
8
|
4
|
2
|
3
|
(1)
|
0
|
(2)
|
(3)
|
(2)
|
(1)
|
2
|
1
|
2
|
5
|
3
|
4
|
4
|
0
|
5
|
(1)
|
(6)
|
1
|
1
|
(0)
|
|
| Net Change in Cash |
7
N/A
|
25
+256%
|
21
-17%
|
(48)
N/A
|
(26)
+45%
|
(31)
-19%
|
36
N/A
|
62
+71%
|
(8)
N/A
|
(8)
-12%
|
111
N/A
|
76
-31%
|
57
-25%
|
148
+159%
|
(68)
N/A
|
(41)
+40%
|
(29)
+30%
|
(121)
-318%
|
(137)
-13%
|
(75)
+45%
|
(64)
+14%
|
(43)
+33%
|
15
N/A
|
(42)
N/A
|
29
N/A
|
16
-45%
|
6
-64%
|
22
+279%
|
(52)
N/A
|
(57)
-11%
|
(38)
+34%
|
(3)
+91%
|
62
N/A
|
63
+3%
|
117
+85%
|
114
-2%
|
94
-17%
|
60
-36%
|
30
-50%
|
21
-30%
|
(19)
N/A
|
21
N/A
|
(70)
N/A
|
(81)
-14%
|
(137)
-70%
|
(86)
+37%
|
(26)
+70%
|
(52)
-97%
|
23
N/A
|
(7)
N/A
|
(6)
+2%
|
25
N/A
|
5
-80%
|
(4)
N/A
|
4
N/A
|
1
-81%
|
2
+154%
|
(76)
N/A
|
(90)
-18%
|
(100)
-11%
|
(84)
+16%
|
47
N/A
|
1
-98%
|
11
+1 030%
|
6
-45%
|
(36)
N/A
|
1
N/A
|
(8)
N/A
|
(6)
+22%
|
(6)
+4%
|
24
N/A
|
13
-46%
|
1
-92%
|
97
+9 331%
|
43
-56%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(15)
N/A
|
3
N/A
|
7
+118%
|
(55)
N/A
|
(9)
+84%
|
(14)
-66%
|
54
N/A
|
72
+34%
|
(34)
N/A
|
9
N/A
|
(53)
N/A
|
(24)
+55%
|
(2)
+92%
|
(27)
-1 413%
|
(17)
+37%
|
(26)
-50%
|
(1)
+98%
|
7
N/A
|
(14)
N/A
|
14
N/A
|
12
-14%
|
(2)
N/A
|
16
N/A
|
(29)
N/A
|
(13)
+55%
|
5
N/A
|
(10)
N/A
|
(6)
+43%
|
(49)
-769%
|
(43)
+12%
|
(43)
0%
|
4
N/A
|
49
+1 117%
|
45
-10%
|
114
+155%
|
46
-59%
|
22
-53%
|
(2)
N/A
|
(5)
-136%
|
51
N/A
|
24
-53%
|
59
+143%
|
(52)
N/A
|
(100)
-93%
|
(70)
+30%
|
(40)
+43%
|
28
N/A
|
17
-39%
|
15
-15%
|
(23)
N/A
|
(25)
-11%
|
18
N/A
|
2
-87%
|
13
+466%
|
(15)
N/A
|
(23)
-48%
|
(44)
-95%
|
(66)
-50%
|
(59)
+10%
|
(59)
0%
|
(37)
+38%
|
(12)
+66%
|
(21)
-72%
|
(6)
+71%
|
(12)
-95%
|
(8)
+38%
|
14
N/A
|
(17)
N/A
|
(20)
-19%
|
(35)
-80%
|
37
N/A
|
30
-19%
|
(1)
N/A
|
8
N/A
|
(8)
N/A
|
|