IFS Capital Ltd
SGX:I49
Cash Flow Statement
Cash Flow Statement
IFS Capital Ltd
| Jun-2002 | Sep-2002 | Dec-2002 | Jun-2007 | Sep-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 |
5
|
4
|
6
|
6
|
8
|
3
|
1
|
0
|
8
|
6
|
5
|
4
|
7
|
7
|
7
|
7
|
8
|
8
|
9
|
8
|
8
|
8
|
7
|
9
|
9
|
9
|
2
|
3
|
(3)
|
(4)
|
1
|
(2)
|
(6)
|
(7)
|
(8)
|
(10)
|
(14)
|
(15)
|
(14)
|
(15)
|
(1)
|
(1)
|
(1)
|
3
|
4
|
3
|
4
|
6
|
20
|
22
|
25
|
27
|
12
|
9
|
2
|
2
|
10
|
8
|
5
|
6
|
7
|
7
|
6
|
6
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
(9)
|
(8)
|
(10)
|
(9)
|
(13)
|
(8)
|
(4)
|
(3)
|
(17)
|
(13)
|
(12)
|
(11)
|
(17)
|
(20)
|
(21)
|
(19)
|
(20)
|
(16)
|
(15)
|
(18)
|
(17)
|
(20)
|
(22)
|
(22)
|
(20)
|
(21)
|
(18)
|
(20)
|
(21)
|
(20)
|
(23)
|
(22)
|
(18)
|
(20)
|
(19)
|
(17)
|
(15)
|
(14)
|
(12)
|
(10)
|
(12)
|
(13)
|
(14)
|
(18)
|
(23)
|
(23)
|
(23)
|
(25)
|
(36)
|
(39)
|
(38)
|
(36)
|
(22)
|
(22)
|
(24)
|
(29)
|
(32)
|
(25)
|
(18)
|
(20)
|
(22)
|
(24)
|
(26)
|
(25)
|
|
| Cash Taxes Paid |
(0)
|
(1)
|
0
|
2
|
3
|
(0)
|
1
|
1
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
2
|
1
|
1
|
(0)
|
1
|
0
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
2
|
0
|
2
|
0
|
2
|
4
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
|
| Cash Interest Paid |
7
|
7
|
6
|
6
|
8
|
3
|
(1)
|
(1)
|
9
|
8
|
8
|
8
|
7
|
7
|
6
|
5
|
4
|
5
|
4
|
5
|
5
|
5
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
4
|
7
|
7
|
7
|
10
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
8
|
8
|
8
|
8
|
7
|
6
|
5
|
4
|
3
|
4
|
5
|
8
|
10
|
8
|
7
|
|
| Change in Working Capital |
(37)
|
(12)
|
(9)
|
13
|
4
|
10
|
7
|
(12)
|
47
|
76
|
88
|
147
|
104
|
73
|
73
|
54
|
54
|
42
|
(4)
|
(30)
|
(64)
|
(70)
|
(52)
|
(41)
|
(12)
|
4
|
14
|
39
|
57
|
57
|
55
|
35
|
15
|
14
|
2
|
20
|
35
|
48
|
60
|
56
|
5
|
(14)
|
(14)
|
(24)
|
1
|
(27)
|
(48)
|
(78)
|
(82)
|
(43)
|
(18)
|
2
|
2
|
34
|
44
|
30
|
160
|
114
|
(51)
|
(94)
|
(89)
|
14
|
3
|
(32)
|
|
| Cash from Operating Activities |
(41)
N/A
|
(15)
+63%
|
(12)
+19%
|
10
N/A
|
(0)
N/A
|
6
N/A
|
4
-35%
|
(15)
N/A
|
40
N/A
|
70
+77%
|
82
+17%
|
142
+72%
|
95
-33%
|
63
-34%
|
61
-3%
|
44
-28%
|
45
+3%
|
35
-21%
|
(8)
N/A
|
(38)
-347%
|
(71)
-89%
|
(80)
-12%
|
(64)
+20%
|
(52)
+19%
|
(21)
+60%
|
(6)
+73%
|
(0)
+98%
|
23
N/A
|
33
+45%
|
34
+2%
|
35
+3%
|
12
-65%
|
(8)
N/A
|
(11)
-37%
|
(23)
-110%
|
(5)
+77%
|
7
N/A
|
21
+219%
|
36
+69%
|
33
-8%
|
(7)
N/A
|
(25)
-279%
|
(28)
-8%
|
(38)
-37%
|
(17)
+55%
|
(45)
-162%
|
(65)
-45%
|
(95)
-47%
|
(97)
-2%
|
(58)
+41%
|
(30)
+48%
|
(6)
+80%
|
(7)
-18%
|
22
N/A
|
24
+6%
|
4
-84%
|
138
+3 662%
|
98
-29%
|
(61)
N/A
|
(105)
-72%
|
(103)
+2%
|
(3)
+97%
|
(16)
-494%
|
(50)
-215%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(3)
|
(2)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
(2)
|
(2)
|
(3)
|
(0)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
4
|
(1)
|
1
|
6
|
9
|
11
|
11
|
6
|
18
|
(0)
|
1
|
(0)
|
(11)
|
(7)
|
(21)
|
(8)
|
(3)
|
8
|
19
|
8
|
(1)
|
(9)
|
(16)
|
(6)
|
12
|
23
|
22
|
13
|
2
|
(11)
|
(24)
|
(29)
|
(27)
|
(24)
|
(12)
|
(4)
|
1
|
(1)
|
6
|
7
|
(6)
|
0
|
(5)
|
1
|
12
|
8
|
17
|
12
|
43
|
45
|
41
|
51
|
16
|
20
|
12
|
6
|
5
|
1
|
(1)
|
1
|
2
|
0
|
1
|
0
|
|
| Cash from Investing Activities |
4
N/A
|
(1)
N/A
|
0
N/A
|
6
+5 409%
|
8
+39%
|
10
+22%
|
11
+6%
|
5
-52%
|
17
+231%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(12)
-960%
|
(9)
+30%
|
(23)
-172%
|
(10)
+57%
|
(5)
+48%
|
6
N/A
|
19
+203%
|
8
-60%
|
(2)
N/A
|
(9)
-441%
|
(17)
-80%
|
(7)
+58%
|
12
N/A
|
23
+95%
|
22
-3%
|
13
-42%
|
2
-87%
|
(11)
N/A
|
(25)
-121%
|
(30)
-24%
|
(28)
+8%
|
(28)
-1%
|
(14)
+50%
|
(6)
+56%
|
(2)
+64%
|
(1)
+48%
|
4
N/A
|
5
+29%
|
(6)
N/A
|
0
N/A
|
(5)
N/A
|
1
N/A
|
11
+877%
|
7
-39%
|
16
+130%
|
11
-34%
|
41
+291%
|
44
+7%
|
39
-11%
|
50
+27%
|
16
-69%
|
19
+23%
|
12
-39%
|
6
-50%
|
5
-16%
|
1
-82%
|
(1)
N/A
|
1
N/A
|
2
+83%
|
0
-98%
|
0
+836%
|
(0)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
0
|
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 |
35
|
15
|
12
|
(6)
|
4
|
(17)
|
(31)
|
(14)
|
(64)
|
(36)
|
(59)
|
(127)
|
(80)
|
(79)
|
(54)
|
(25)
|
(37)
|
(40)
|
1
|
32
|
72
|
80
|
70
|
56
|
36
|
13
|
12
|
(4)
|
(22)
|
(21)
|
(29)
|
(15)
|
1
|
13
|
27
|
14
|
8
|
(2)
|
(15)
|
(19)
|
(36)
|
(28)
|
(26)
|
(19)
|
7
|
35
|
54
|
82
|
72
|
18
|
(12)
|
(29)
|
(18)
|
(15)
|
(16)
|
(15)
|
(79)
|
(70)
|
4
|
76
|
94
|
7
|
11
|
42
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(15)
|
(18)
|
0
|
(7)
|
(5)
|
(5)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other |
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
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
5
|
5
|
(1)
|
(1)
|
(1)
|
1
|
1
|
|
| Cash from Financing Activities |
35
N/A
|
15
-56%
|
12
-25%
|
(11)
N/A
|
(3)
+67%
|
(17)
-381%
|
(31)
-84%
|
(12)
+61%
|
(69)
-484%
|
(41)
+40%
|
(61)
-49%
|
(128)
-109%
|
(81)
+37%
|
(80)
+2%
|
(56)
+30%
|
(21)
+63%
|
(33)
-57%
|
(36)
-9%
|
5
N/A
|
29
+536%
|
69
+137%
|
77
+11%
|
67
-14%
|
53
-21%
|
33
-37%
|
10
-70%
|
8
-19%
|
(7)
N/A
|
(25)
-240%
|
(24)
+4%
|
(32)
-32%
|
(18)
+43%
|
(3)
+85%
|
9
N/A
|
24
+155%
|
11
-52%
|
5
-52%
|
(5)
N/A
|
(15)
-234%
|
(19)
-24%
|
13
N/A
|
21
+66%
|
23
+11%
|
30
+28%
|
7
-77%
|
35
+404%
|
52
+50%
|
80
+55%
|
70
-13%
|
16
-77%
|
(15)
N/A
|
(32)
-114%
|
(21)
+35%
|
(19)
+8%
|
(21)
-8%
|
(17)
+20%
|
(81)
-390%
|
(69)
+15%
|
5
N/A
|
73
+1 283%
|
91
+25%
|
4
-96%
|
10
+160%
|
42
+313%
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(1)
|
(3)
|
3
|
5
|
|
| Net Change in Cash |
(2)
N/A
|
(1)
+60%
|
(1)
+14%
|
6
N/A
|
5
-19%
|
(0)
N/A
|
(16)
-4 955%
|
(21)
-34%
|
(12)
+43%
|
28
N/A
|
21
-24%
|
12
-43%
|
2
-87%
|
(26)
N/A
|
(19)
+28%
|
13
N/A
|
7
-45%
|
6
-16%
|
15
+148%
|
(1)
N/A
|
(4)
-251%
|
(12)
-208%
|
(14)
-18%
|
(7)
+52%
|
24
N/A
|
28
+16%
|
30
+8%
|
28
-7%
|
9
-68%
|
(3)
N/A
|
(23)
-683%
|
(37)
-61%
|
(38)
-3%
|
(29)
+24%
|
(13)
+55%
|
(0)
+98%
|
10
N/A
|
15
+54%
|
24
+65%
|
19
-21%
|
0
-100%
|
(4)
N/A
|
(9)
-135%
|
(7)
+29%
|
1
N/A
|
(3)
N/A
|
3
N/A
|
(4)
N/A
|
14
N/A
|
3
-81%
|
(5)
N/A
|
13
N/A
|
(12)
N/A
|
23
N/A
|
15
-36%
|
(8)
N/A
|
61
N/A
|
29
-52%
|
(61)
N/A
|
(35)
+42%
|
(11)
+68%
|
(2)
+85%
|
(2)
-33%
|
(4)
-62%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(41)
N/A
|
(16)
+62%
|
(13)
+18%
|
10
N/A
|
(1)
N/A
|
6
N/A
|
4
-34%
|
(15)
N/A
|
39
N/A
|
70
+79%
|
81
+17%
|
141
+73%
|
94
-33%
|
61
-35%
|
58
-5%
|
41
-29%
|
42
+2%
|
33
-21%
|
(9)
N/A
|
(38)
-328%
|
(72)
-87%
|
(81)
-13%
|
(65)
+19%
|
(53)
+19%
|
(22)
+59%
|
(6)
+72%
|
(1)
+89%
|
23
N/A
|
33
+47%
|
34
+1%
|
34
+1%
|
11
-67%
|
(9)
N/A
|
(15)
-64%
|
(26)
-69%
|
(8)
+70%
|
3
N/A
|
21
+527%
|
34
+64%
|
31
-9%
|
(7)
N/A
|
(26)
-266%
|
(28)
-8%
|
(38)
-36%
|
(17)
+54%
|
(45)
-160%
|
(66)
-45%
|
(96)
-47%
|
(99)
-3%
|
(59)
+41%
|
(31)
+47%
|
(7)
+78%
|
(7)
-9%
|
22
N/A
|
23
+6%
|
4
-85%
|
138
+3 826%
|
98
-29%
|
(61)
N/A
|
(105)
-72%
|
(103)
+2%
|
(3)
+97%
|
(16)
-450%
|
(51)
-212%
|
|