MTQ Corporation Ltd
SGX:M05
Cash Flow Statement
Cash Flow Statement
MTQ Corporation Ltd
| Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Mar-2006 | Jun-2011 | Sep-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 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
6
|
5
|
6
|
6
|
3
|
3
|
2
|
2
|
2
|
1
|
2
|
(3)
|
(2)
|
(2)
|
4
|
1
|
6
|
14
|
19
|
20
|
20
|
27
|
23
|
24
|
32
|
30
|
28
|
27
|
22
|
9
|
1
|
(7)
|
(10)
|
(24)
|
(25)
|
(30)
|
(34)
|
(21)
|
(22)
|
(20)
|
(20)
|
(25)
|
(25)
|
(22)
|
(17)
|
5
|
8
|
11
|
8
|
8
|
(8)
|
(9)
|
(10)
|
1
|
2
|
4
|
10
|
11
|
5
|
4
|
(2)
|
|
| Depreciation & Amortization |
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
6
|
5
|
5
|
5
|
4
|
1
|
3
|
6
|
7
|
7
|
8
|
7
|
10
|
11
|
12
|
10
|
11
|
12
|
12
|
13
|
13
|
14
|
14
|
13
|
12
|
11
|
10
|
9
|
9
|
9
|
8
|
8
|
8
|
9
|
9
|
(0)
|
(0)
|
(1)
|
7
|
5
|
4
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
|
| Stock-Based Compensation |
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
|
0
|
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
|
0
|
|
| Other Non-Cash Items |
(2)
|
(2)
|
(2)
|
(2)
|
1
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
3
|
3
|
2
|
(5)
|
0
|
1
|
1
|
(0)
|
(1)
|
4
|
1
|
7
|
8
|
3
|
3
|
3
|
4
|
4
|
12
|
12
|
13
|
12
|
19
|
18
|
18
|
19
|
6
|
6
|
4
|
4
|
8
|
8
|
8
|
8
|
(0)
|
1
|
(1)
|
1
|
0
|
10
|
10
|
9
|
1
|
1
|
4
|
(3)
|
(5)
|
2
|
3
|
3
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
4
|
4
|
4
|
5
|
4
|
3
|
4
|
6
|
6
|
7
|
5
|
4
|
5
|
4
|
4
|
4
|
3
|
6
|
5
|
2
|
2
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Cash Interest Paid |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
0
|
(0)
|
(0)
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
|
| Change in Working Capital |
3
|
(0)
|
(1)
|
(3)
|
(7)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(8)
|
(4)
|
(2)
|
(2)
|
(0)
|
(2)
|
(6)
|
(0)
|
(0)
|
1
|
7
|
(13)
|
(20)
|
(10)
|
(24)
|
(11)
|
(5)
|
(10)
|
(8)
|
(3)
|
1
|
(3)
|
12
|
2
|
6
|
12
|
3
|
5
|
(1)
|
(3)
|
(3)
|
1
|
2
|
1
|
(1)
|
(6)
|
(11)
|
(9)
|
(17)
|
(2)
|
5
|
(2)
|
1
|
(5)
|
(10)
|
(9)
|
(8)
|
(5)
|
(1)
|
(3)
|
(1)
|
|
| Cash from Operating Activities |
8
N/A
|
5
-37%
|
6
+19%
|
4
-40%
|
1
-82%
|
5
+663%
|
6
+14%
|
5
-4%
|
5
-13%
|
4
-22%
|
(1)
N/A
|
2
N/A
|
4
+143%
|
3
-25%
|
3
-4%
|
0
-86%
|
3
+741%
|
21
+528%
|
25
+20%
|
26
+6%
|
40
+52%
|
22
-45%
|
20
-9%
|
32
+62%
|
22
-32%
|
32
+47%
|
36
+12%
|
32
-12%
|
30
-4%
|
31
+1%
|
28
-9%
|
17
-38%
|
27
+54%
|
10
-61%
|
12
+20%
|
12
-7%
|
(1)
N/A
|
0
N/A
|
(8)
N/A
|
(11)
-30%
|
(11)
+3%
|
(7)
+31%
|
(6)
+18%
|
(4)
+41%
|
(1)
+68%
|
(2)
-74%
|
(3)
-63%
|
0
N/A
|
(1)
N/A
|
11
N/A
|
11
+5%
|
3
-74%
|
3
+22%
|
0
-96%
|
(3)
N/A
|
3
N/A
|
4
+22%
|
4
+9%
|
10
+124%
|
8
-19%
|
5
-35%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11)
|
(10)
|
(14)
|
(10)
|
(8)
|
(6)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(5)
|
(2)
|
(5)
|
(5)
|
(3)
|
(1)
|
(2)
|
(4)
|
(6)
|
(9)
|
(11)
|
(14)
|
(16)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(12)
|
(8)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(0)
|
0
|
1
|
(1)
|
(2)
|
(2)
|
(1)
|
(5)
|
(9)
|
(10)
|
(6)
|
(6)
|
(8)
|
(14)
|
(21)
|
(17)
|
|
| Other Items |
6
|
3
|
3
|
2
|
(4)
|
(2)
|
(10)
|
(9)
|
(8)
|
(8)
|
(1)
|
(1)
|
(1)
|
8
|
8
|
(3)
|
(24)
|
(26)
|
(23)
|
(3)
|
(32)
|
(36)
|
(37)
|
(36)
|
(6)
|
(12)
|
(10)
|
(10)
|
(11)
|
0
|
(1)
|
(1)
|
1
|
(2)
|
(1)
|
(1)
|
8
|
12
|
21
|
19
|
8
|
8
|
(4)
|
(3)
|
(3)
|
3
|
5
|
9
|
7
|
5
|
1
|
1
|
1
|
1
|
1
|
1
|
6
|
11
|
14
|
9
|
4
|
|
| Cash from Investing Activities |
(5)
N/A
|
(7)
-47%
|
(11)
-49%
|
(7)
+31%
|
(11)
-52%
|
(7)
+34%
|
(13)
-78%
|
(11)
+13%
|
(11)
+7%
|
(12)
-9%
|
(5)
+53%
|
(5)
+5%
|
(5)
+11%
|
5
N/A
|
3
-34%
|
(5)
N/A
|
(29)
-425%
|
(31)
-9%
|
(26)
+16%
|
(4)
+84%
|
(33)
-678%
|
(40)
-19%
|
(43)
-8%
|
(45)
-3%
|
(17)
+62%
|
(26)
-52%
|
(26)
-2%
|
(26)
+3%
|
(27)
-4%
|
(15)
+45%
|
(15)
-3%
|
(15)
+3%
|
(11)
+28%
|
(10)
+7%
|
(5)
+44%
|
(4)
+26%
|
6
N/A
|
10
+81%
|
19
+90%
|
18
-9%
|
6
-68%
|
6
+0%
|
(6)
N/A
|
(5)
+10%
|
(6)
-7%
|
3
N/A
|
6
+107%
|
10
+71%
|
6
-43%
|
3
-46%
|
(1)
N/A
|
0
N/A
|
(4)
N/A
|
(8)
-124%
|
(9)
-18%
|
(6)
+40%
|
(0)
+98%
|
3
N/A
|
(0)
N/A
|
(12)
-2 507%
|
(14)
-18%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
0
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
12
|
12
|
12
|
(12)
|
(12)
|
(12)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
0
|
(0)
|
(1)
|
|
| Net Issuance of Debt |
2
|
7
|
7
|
9
|
9
|
3
|
7
|
2
|
2
|
3
|
(0)
|
(1)
|
(2)
|
(9)
|
(6)
|
(0)
|
19
|
17
|
6
|
(9)
|
13
|
27
|
38
|
29
|
6
|
(6)
|
(7)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(15)
|
(15)
|
(14)
|
(15)
|
(4)
|
(21)
|
(21)
|
(18)
|
(18)
|
(2)
|
(2)
|
(3)
|
(0)
|
(0)
|
0
|
(3)
|
(8)
|
(6)
|
(0)
|
(1)
|
(5)
|
2
|
8
|
(4)
|
(8)
|
(9)
|
2
|
12
|
|
| Cash Paid for Dividends |
(1)
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(7)
|
(2)
|
0
|
(2)
|
(2)
|
0
|
(1)
|
(3)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(3)
|
0
|
(3)
|
(3)
|
0
|
0
|
(5)
|
(5)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
5
+359%
|
5
-2%
|
7
+36%
|
7
+5%
|
2
-77%
|
5
+243%
|
1
-74%
|
7
+412%
|
8
+14%
|
(7)
N/A
|
3
N/A
|
(4)
N/A
|
(11)
-172%
|
(9)
+19%
|
(1)
+91%
|
17
N/A
|
14
-19%
|
3
-76%
|
(11)
N/A
|
17
N/A
|
31
+85%
|
43
+36%
|
33
-22%
|
4
-87%
|
(9)
N/A
|
(10)
-13%
|
(7)
+32%
|
(6)
+15%
|
(8)
-38%
|
(8)
-4%
|
(9)
-16%
|
(12)
-29%
|
(19)
-61%
|
(18)
+5%
|
(15)
+17%
|
(16)
-3%
|
(5)
+69%
|
(21)
-345%
|
(21)
+2%
|
(18)
+13%
|
(18)
0%
|
10
N/A
|
10
-2%
|
9
-5%
|
(12)
N/A
|
(12)
+0%
|
(12)
+3%
|
(3)
+77%
|
(10)
-275%
|
(10)
+4%
|
(3)
+73%
|
(3)
+2%
|
(6)
-138%
|
1
N/A
|
8
+625%
|
(3)
N/A
|
(9)
-157%
|
(11)
-31%
|
(1)
+91%
|
9
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
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
(2)
|
(2)
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
1
|
1
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
4
N/A
|
3
-33%
|
0
-89%
|
3
+806%
|
(4)
N/A
|
(1)
+76%
|
(2)
-148%
|
(5)
-105%
|
1
N/A
|
0
-94%
|
(13)
N/A
|
(0)
+98%
|
(5)
-1 792%
|
(3)
+39%
|
(3)
+3%
|
(6)
-106%
|
(8)
-41%
|
4
N/A
|
2
-43%
|
11
+433%
|
23
+117%
|
14
-41%
|
19
+37%
|
19
+2%
|
7
-61%
|
(3)
N/A
|
(0)
+99%
|
(1)
-1 000%
|
(2)
-300%
|
7
N/A
|
3
-63%
|
(6)
N/A
|
4
N/A
|
(19)
N/A
|
(12)
+38%
|
(9)
+22%
|
(12)
-26%
|
6
N/A
|
(10)
N/A
|
(14)
-47%
|
(23)
-64%
|
(21)
+10%
|
(2)
+89%
|
0
N/A
|
2
+549%
|
(12)
N/A
|
(10)
+15%
|
(2)
+83%
|
1
N/A
|
4
+454%
|
2
-52%
|
1
-66%
|
(2)
N/A
|
(14)
-514%
|
(12)
+19%
|
5
N/A
|
0
-95%
|
(1)
N/A
|
(2)
-71%
|
(5)
-111%
|
0
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(5)
-119%
|
(7)
-43%
|
(6)
+19%
|
(7)
-15%
|
(1)
+88%
|
2
N/A
|
3
+53%
|
2
-27%
|
0
-86%
|
(5)
N/A
|
(3)
+46%
|
0
N/A
|
(0)
N/A
|
(2)
-497%
|
(2)
-6%
|
(2)
+15%
|
16
N/A
|
22
+37%
|
25
+16%
|
38
+51%
|
18
-53%
|
14
-24%
|
24
+73%
|
11
-53%
|
18
+66%
|
20
+9%
|
16
-18%
|
15
-6%
|
16
+3%
|
14
-12%
|
4
-72%
|
15
+289%
|
3
-83%
|
8
+226%
|
9
+5%
|
(4)
N/A
|
(1)
+63%
|
(10)
-673%
|
(13)
-24%
|
(13)
-1%
|
(10)
+23%
|
(8)
+17%
|
(6)
+24%
|
(4)
+42%
|
(2)
+45%
|
(3)
-35%
|
1
N/A
|
(3)
N/A
|
9
N/A
|
9
+7%
|
2
-83%
|
(1)
N/A
|
(9)
-595%
|
(13)
-55%
|
(3)
+77%
|
(2)
+33%
|
(3)
-58%
|
(5)
-43%
|
(13)
-175%
|
(12)
+3%
|
|