Matex International Ltd
SGX:M15
Cash Flow Statement
Cash Flow Statement
Matex International Ltd
| Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-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 |
7
|
6
|
5
|
4
|
2
|
4
|
5
|
3
|
1
|
(5)
|
9
|
13
|
(6)
|
(10)
|
(9)
|
(7)
|
(5)
|
(4)
|
1
|
9
|
5
|
(4)
|
(0)
|
2
|
(1)
|
(5)
|
(14)
|
(13)
|
(5)
|
(7)
|
(10)
|
(8)
|
(10)
|
(11)
|
(7)
|
(7)
|
4
|
5
|
(4)
|
(4)
|
(3)
|
(4)
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
(1)
|
(0)
|
2
|
0
|
(1)
|
0
|
0
|
(0)
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
(1)
|
0
|
3
|
1
|
(1)
|
0
|
1
|
4
|
3
|
1
|
1
|
2
|
2
|
4
|
4
|
1
|
1
|
3
|
2
|
(0)
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
1
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
3
|
3
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(5)
|
(4)
|
(0)
|
(2)
|
(10)
|
(8)
|
(8)
|
(12)
|
4
|
10
|
(3)
|
(9)
|
(2)
|
(1)
|
(3)
|
1
|
2
|
(5)
|
(19)
|
(7)
|
1
|
(5)
|
(3)
|
3
|
11
|
12
|
8
|
2
|
6
|
6
|
4
|
0
|
2
|
5
|
10
|
(9)
|
(15)
|
3
|
(0)
|
0
|
1
|
|
| Cash from Operating Activities |
6
N/A
|
3
-61%
|
4
+73%
|
5
+20%
|
1
-75%
|
(3)
N/A
|
(0)
+91%
|
(2)
-883%
|
(5)
-121%
|
4
N/A
|
24
+438%
|
14
-42%
|
(11)
N/A
|
(9)
+19%
|
(7)
+23%
|
(6)
+8%
|
(2)
+72%
|
2
N/A
|
(1)
N/A
|
(9)
-924%
|
0
N/A
|
3
+587%
|
(2)
N/A
|
0
N/A
|
5
+46 420%
|
9
+86%
|
4
-58%
|
0
-97%
|
(0)
N/A
|
3
N/A
|
0
-98%
|
(1)
N/A
|
(4)
-236%
|
(3)
+25%
|
0
N/A
|
5
+2 003%
|
(1)
N/A
|
(6)
-417%
|
(0)
+92%
|
(3)
-566%
|
(2)
+21%
|
(3)
-22%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(7)
|
(10)
|
(7)
|
(5)
|
(3)
|
(3)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
|
| Other Items |
0
|
(11)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
4
|
4
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
18
|
4
|
(3)
|
(2)
|
(0)
|
|
| Cash from Investing Activities |
(3)
N/A
|
(18)
-421%
|
(10)
+46%
|
(7)
+26%
|
(5)
+26%
|
(3)
+35%
|
(2)
+36%
|
(5)
-127%
|
(4)
+10%
|
(4)
+21%
|
(1)
+63%
|
0
N/A
|
(1)
N/A
|
(1)
+24%
|
0
N/A
|
0
+50%
|
(1)
N/A
|
(0)
+17%
|
(0)
+67%
|
6
N/A
|
5
-3%
|
(1)
N/A
|
(1)
+8%
|
(0)
+44%
|
(2)
-510%
|
(3)
-38%
|
(1)
+68%
|
(1)
+14%
|
(2)
-156%
|
(2)
-6%
|
(1)
+33%
|
(0)
+70%
|
(1)
-38%
|
(1)
-19%
|
(0)
+61%
|
(0)
+12%
|
12
N/A
|
17
+48%
|
4
-78%
|
(3)
N/A
|
(3)
-4%
|
(2)
+40%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
13
|
13
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
4
|
|
| Net Issuance of Debt |
(2)
|
5
|
4
|
(0)
|
(1)
|
(0)
|
(0)
|
7
|
8
|
2
|
(0)
|
4
|
2
|
(3)
|
(1)
|
(4)
|
(7)
|
(7)
|
(7)
|
4
|
1
|
(2)
|
4
|
(4)
|
(3)
|
2
|
1
|
0
|
(0)
|
0
|
(2)
|
(1)
|
4
|
6
|
2
|
(5)
|
(6)
|
(4)
|
(1)
|
(2)
|
(2)
|
0
|
|
| Cash Paid for Dividends |
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(3)
|
(6)
|
(1)
|
0
|
(3)
|
1
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(3)
|
(2)
|
2
|
1
|
(0)
|
1
|
0
|
2
|
2
|
(5)
|
(2)
|
4
|
1
|
(5)
|
(3)
|
1
|
(0)
|
(2)
|
(4)
|
(0)
|
1
|
0
|
0
|
0
|
6
|
2
|
(5)
|
1
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
8
N/A
|
11
+40%
|
3
-73%
|
1
-59%
|
(3)
N/A
|
1
N/A
|
(0)
N/A
|
6
N/A
|
9
+38%
|
1
-85%
|
0
-85%
|
1
+642%
|
(0)
N/A
|
(1)
-105%
|
0
N/A
|
(4)
N/A
|
(6)
-47%
|
(5)
+17%
|
(1)
+74%
|
7
N/A
|
(2)
N/A
|
(2)
-18%
|
8
N/A
|
(3)
N/A
|
(8)
-214%
|
(1)
+83%
|
2
N/A
|
0
-93%
|
(2)
N/A
|
(4)
-95%
|
(2)
+46%
|
0
N/A
|
6
+2 480%
|
7
+28%
|
2
-74%
|
2
-11%
|
(5)
N/A
|
(7)
-53%
|
1
N/A
|
(1)
N/A
|
(2)
-71%
|
5
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(2)
|
(2)
|
1
|
1
|
(0)
|
(0)
|
1
|
1
|
0
|
1
|
(0)
|
(2)
|
(1)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
11
N/A
|
(4)
N/A
|
(2)
+45%
|
(1)
+70%
|
(7)
-915%
|
(5)
+29%
|
(3)
+46%
|
(1)
+62%
|
(1)
+5%
|
3
N/A
|
23
+687%
|
15
-31%
|
(14)
N/A
|
(13)
+11%
|
(6)
+52%
|
(9)
-55%
|
(9)
+5%
|
(4)
+53%
|
(2)
+57%
|
4
N/A
|
5
+12%
|
1
-73%
|
5
+269%
|
(5)
N/A
|
(6)
-29%
|
5
N/A
|
4
-2%
|
(0)
N/A
|
(5)
-984%
|
(3)
+27%
|
(4)
-5%
|
(1)
+60%
|
1
N/A
|
4
+204%
|
2
-48%
|
6
+218%
|
5
-14%
|
4
-30%
|
4
+17%
|
(7)
N/A
|
(8)
-5%
|
(1)
+93%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
(4)
N/A
|
(5)
-23%
|
(2)
+58%
|
(4)
-87%
|
(6)
-48%
|
(3)
+51%
|
(8)
-160%
|
(11)
-38%
|
(0)
+97%
|
19
N/A
|
10
-44%
|
(12)
N/A
|
(10)
+19%
|
(7)
+27%
|
(7)
+9%
|
(2)
+65%
|
2
N/A
|
(1)
N/A
|
(10)
-800%
|
(0)
+99%
|
2
N/A
|
(3)
N/A
|
(0)
+89%
|
3
N/A
|
6
+122%
|
3
-57%
|
(1)
N/A
|
(3)
-167%
|
1
N/A
|
(1)
N/A
|
(2)
-20%
|
(5)
-188%
|
(4)
+20%
|
(0)
+99%
|
5
N/A
|
(1)
N/A
|
(6)
-393%
|
(1)
+88%
|
(3)
-331%
|
(4)
-26%
|
(5)
-13%
|
|