Seroja Investments Ltd
SGX:IW5
Cash Flow Statement
Cash Flow Statement
Seroja Investments Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
5
|
6
|
5
|
4
|
3
|
4
|
3
|
3
|
4
|
5
|
5
|
6
|
8
|
7
|
7
|
8
|
(7)
|
(4)
|
(3)
|
(3)
|
6
|
4
|
1
|
(10)
|
(4)
|
(3)
|
(4)
|
0
|
(14)
|
(17)
|
(16)
|
(11)
|
3
|
4
|
4
|
4
|
3
|
3
|
4
|
3
|
4
|
3
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
7
|
7
|
8
|
9
|
9
|
9
|
10
|
10
|
10
|
11
|
11
|
12
|
12
|
12
|
12
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
10
|
10
|
11
|
10
|
12
|
12
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
4
|
3
|
3
|
5
|
5
|
4
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
14
|
14
|
14
|
13
|
2
|
2
|
2
|
12
|
12
|
12
|
12
|
6
|
13
|
14
|
13
|
8
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
0
|
6
|
14
|
8
|
(0)
|
(1)
|
(0)
|
(0)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
6
|
6
|
6
|
5
|
5
|
4
|
6
|
6
|
5
|
5
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2)
|
(3)
|
(4)
|
(4)
|
1
|
5
|
1
|
(1)
|
(5)
|
(7)
|
1
|
4
|
4
|
4
|
2
|
(5)
|
(2)
|
2
|
(3)
|
5
|
(1)
|
(7)
|
0
|
(3)
|
(1)
|
(1)
|
(3)
|
(3)
|
(0)
|
3
|
2
|
2
|
(1)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
|
| Cash from Operating Activities |
13
N/A
|
13
-1%
|
12
-8%
|
13
+10%
|
18
+35%
|
23
+30%
|
19
-18%
|
16
-13%
|
14
-17%
|
13
-6%
|
20
+60%
|
24
+19%
|
28
+14%
|
26
-7%
|
24
-7%
|
18
-24%
|
18
-1%
|
24
+33%
|
20
-15%
|
27
+30%
|
19
-29%
|
12
-38%
|
15
+33%
|
12
-22%
|
17
+38%
|
17
+4%
|
15
-13%
|
13
-13%
|
10
-22%
|
11
+2%
|
10
-1%
|
11
+7%
|
13
+13%
|
11
-12%
|
12
+5%
|
11
-7%
|
12
+16%
|
13
+8%
|
16
+19%
|
17
+6%
|
17
-1%
|
15
-13%
|
11
-26%
|
3
-71%
|
(2)
N/A
|
(1)
+35%
|
(0)
+68%
|
(0)
+12%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(5)
|
(14)
|
(14)
|
(18)
|
(22)
|
(23)
|
(23)
|
(26)
|
(26)
|
(16)
|
(17)
|
(10)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(5)
|
(8)
|
(8)
|
(8)
|
(5)
|
(3)
|
(4)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(8)
|
(7)
|
(7)
|
(7)
|
(4)
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
3
|
3
|
5
|
8
|
5
|
5
|
16
|
13
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
19
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
(4)
N/A
|
(15)
-235%
|
(15)
+0%
|
(19)
-31%
|
(25)
-30%
|
(25)
-1%
|
(25)
-1%
|
(29)
-14%
|
(26)
+9%
|
(16)
+38%
|
(17)
-4%
|
(10)
+41%
|
(4)
+61%
|
(4)
-6%
|
(4)
+10%
|
(3)
+15%
|
1
N/A
|
(2)
N/A
|
(2)
-36%
|
1
N/A
|
(3)
N/A
|
0
N/A
|
13
+3 442%
|
9
-33%
|
6
-34%
|
6
+4%
|
(7)
N/A
|
(5)
+26%
|
(4)
+20%
|
(5)
-15%
|
(4)
+17%
|
(5)
-32%
|
(4)
+32%
|
(4)
-12%
|
(4)
+13%
|
(4)
-13%
|
(4)
0%
|
(6)
-45%
|
(6)
-1%
|
(6)
-1%
|
(5)
+16%
|
13
N/A
|
16
+25%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
21
|
21
|
21
|
15
|
0
|
13
|
13
|
13
|
13
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(16)
|
(17)
|
(15)
|
(14)
|
(14)
|
(8)
|
5
|
6
|
14
|
13
|
(4)
|
(5)
|
(17)
|
(22)
|
(21)
|
(21)
|
(18)
|
(22)
|
(19)
|
(18)
|
(17)
|
(13)
|
(16)
|
(20)
|
(21)
|
(22)
|
(15)
|
(10)
|
(7)
|
(5)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(3)
|
(2)
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Other |
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(1)
|
(0)
|
0
|
0
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(30)
|
(30)
|
1
|
1
|
0
|
0
|
|
| Cash from Financing Activities |
(1)
N/A
|
(2)
-57%
|
(0)
+91%
|
(3)
-1 556%
|
(19)
-553%
|
0
N/A
|
17
+5 516%
|
18
+6%
|
27
+47%
|
13
-52%
|
(7)
N/A
|
(9)
-35%
|
(20)
-127%
|
(26)
-27%
|
(24)
+5%
|
(24)
+1%
|
(21)
+12%
|
(24)
-15%
|
(22)
+10%
|
(21)
+5%
|
(17)
+16%
|
(13)
+28%
|
(16)
-26%
|
(20)
-27%
|
(23)
-12%
|
(24)
-8%
|
(18)
+28%
|
(12)
+34%
|
(10)
+17%
|
(7)
+27%
|
(11)
-62%
|
(11)
+6%
|
(9)
+17%
|
(8)
+11%
|
(7)
+11%
|
(7)
+6%
|
(7)
-1%
|
(7)
-7%
|
(7)
+6%
|
(6)
+6%
|
(3)
+52%
|
(2)
+20%
|
(33)
-1 217%
|
(30)
+9%
|
1
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
|
| 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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
12
N/A
|
7
-45%
|
(3)
N/A
|
(4)
-56%
|
(21)
-367%
|
(1)
+93%
|
11
N/A
|
10
-14%
|
12
+25%
|
(0)
N/A
|
(3)
-848%
|
(2)
+37%
|
(3)
-64%
|
(4)
-42%
|
(5)
-23%
|
(9)
-106%
|
(6)
+35%
|
1
N/A
|
(3)
N/A
|
4
N/A
|
2
-38%
|
(4)
N/A
|
(0)
+100%
|
5
N/A
|
3
-43%
|
(1)
N/A
|
4
N/A
|
(6)
N/A
|
(5)
+17%
|
(1)
+85%
|
(6)
-715%
|
(4)
+37%
|
(2)
+51%
|
(1)
+64%
|
0
N/A
|
1
+34%
|
2
+229%
|
2
+31%
|
3
+52%
|
5
+38%
|
8
+68%
|
7
-7%
|
(9)
N/A
|
(11)
-15%
|
(1)
+86%
|
(1)
+54%
|
(0)
+38%
|
(0)
+13%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
13
N/A
|
8
-36%
|
(3)
N/A
|
(1)
+46%
|
(1)
+39%
|
1
N/A
|
(4)
N/A
|
(7)
-64%
|
(13)
-92%
|
(13)
-1%
|
4
N/A
|
7
+81%
|
18
+140%
|
22
+24%
|
20
-10%
|
15
-25%
|
15
+2%
|
22
+45%
|
16
-28%
|
19
+20%
|
11
-40%
|
4
-66%
|
11
+182%
|
9
-12%
|
13
+35%
|
10
-18%
|
8
-19%
|
6
-28%
|
4
-27%
|
6
+35%
|
5
-13%
|
7
+28%
|
7
+11%
|
7
-2%
|
7
+2%
|
7
-5%
|
8
+18%
|
9
+11%
|
10
+8%
|
9
-13%
|
9
+5%
|
8
-12%
|
4
-51%
|
(1)
N/A
|
(2)
-317%
|
(1)
+35%
|
(0)
+68%
|
(0)
+12%
|
|