Mewah International Inc
SGX:MV4
Cash Flow Statement
Cash Flow Statement
Mewah International Inc
| 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 |
74
|
95
|
92
|
91
|
79
|
64
|
39
|
30
|
31
|
27
|
24
|
19
|
17
|
19
|
20
|
17
|
5
|
3
|
3
|
4
|
14
|
14
|
7
|
8
|
9
|
18
|
21
|
22
|
23
|
26
|
32
|
33
|
30
|
18
|
15
|
11
|
12
|
18
|
12
|
36
|
86
|
83
|
81
|
68
|
113
|
112
|
39
|
45
|
36
|
57
|
|
| Depreciation & Amortization |
12
|
15
|
13
|
14
|
14
|
15
|
14
|
15
|
16
|
16
|
17
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
17
|
17
|
17
|
16
|
16
|
16
|
16
|
17
|
17
|
17
|
18
|
17
|
18
|
19
|
19
|
19
|
20
|
19
|
20
|
21
|
23
|
23
|
25
|
27
|
27
|
27
|
28
|
26
|
25
|
27
|
30
|
|
| Other Non-Cash Items |
31
|
39
|
35
|
27
|
24
|
24
|
14
|
9
|
17
|
6
|
1
|
10
|
1
|
7
|
18
|
10
|
6
|
9
|
14
|
18
|
23
|
22
|
21
|
17
|
21
|
24
|
28
|
32
|
39
|
30
|
34
|
37
|
22
|
22
|
9
|
5
|
9
|
15
|
1
|
14
|
57
|
53
|
43
|
37
|
67
|
74
|
44
|
48
|
43
|
57
|
|
| Cash Taxes Paid |
53
|
60
|
25
|
24
|
27
|
25
|
26
|
12
|
3
|
(3)
|
(10)
|
(5)
|
(5)
|
(5)
|
(2)
|
(2)
|
(5)
|
(6)
|
(1)
|
(0)
|
2
|
1
|
4
|
6
|
6
|
8
|
7
|
12
|
15
|
14
|
13
|
7
|
5
|
4
|
4
|
4
|
4
|
1
|
3
|
(1)
|
5
|
14
|
21
|
24
|
21
|
21
|
29
|
28
|
26
|
27
|
|
| Cash Interest Paid |
7
|
9
|
10
|
11
|
12
|
13
|
13
|
15
|
15
|
17
|
18
|
17
|
17
|
15
|
13
|
12
|
12
|
13
|
12
|
12
|
12
|
10
|
10
|
11
|
12
|
12
|
11
|
9
|
8
|
9
|
10
|
12
|
12
|
14
|
15
|
16
|
17
|
17
|
15
|
12
|
9
|
7
|
10
|
12
|
19
|
27
|
27
|
26
|
28
|
37
|
|
| Change in Working Capital |
(118)
|
(126)
|
(165)
|
(239)
|
(264)
|
(219)
|
(96)
|
(172)
|
(73)
|
(76)
|
(56)
|
81
|
170
|
166
|
132
|
246
|
26
|
(44)
|
(43)
|
(28)
|
39
|
87
|
(66)
|
(171)
|
(36)
|
5
|
122
|
91
|
(39)
|
(86)
|
(180)
|
(101)
|
(94)
|
(138)
|
(23)
|
(44)
|
62
|
173
|
90
|
143
|
(5)
|
(262)
|
(160)
|
(193)
|
(313)
|
(20)
|
153
|
(59)
|
(289)
|
(404)
|
|
| Cash from Operating Activities |
(1)
N/A
|
23
N/A
|
(24)
N/A
|
(107)
-346%
|
(147)
-37%
|
(117)
+21%
|
(29)
+75%
|
(118)
-312%
|
(10)
+92%
|
(27)
-188%
|
(15)
+47%
|
128
N/A
|
206
+61%
|
210
+2%
|
188
-11%
|
292
+55%
|
55
-81%
|
(15)
N/A
|
(9)
+37%
|
11
N/A
|
92
+711%
|
140
+51%
|
(21)
N/A
|
(130)
-514%
|
9
N/A
|
63
+570%
|
188
+199%
|
161
-14%
|
40
-75%
|
(12)
N/A
|
(97)
-688%
|
(13)
+87%
|
(23)
-78%
|
(79)
-244%
|
21
N/A
|
(9)
N/A
|
102
N/A
|
226
+121%
|
124
-45%
|
216
+75%
|
161
-25%
|
(101)
N/A
|
(10)
+90%
|
(61)
-515%
|
(106)
-74%
|
193
N/A
|
262
+35%
|
59
-78%
|
(183)
N/A
|
(259)
-41%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(29)
|
(38)
|
(41)
|
(53)
|
(72)
|
(84)
|
(92)
|
(87)
|
(70)
|
(65)
|
(59)
|
(61)
|
(64)
|
(61)
|
(53)
|
(59)
|
(50)
|
(43)
|
(38)
|
(22)
|
(20)
|
(22)
|
(31)
|
(33)
|
(36)
|
(38)
|
(31)
|
(34)
|
(36)
|
(34)
|
(30)
|
(35)
|
(40)
|
(52)
|
(80)
|
(77)
|
(82)
|
(74)
|
(53)
|
(35)
|
(21)
|
(18)
|
(25)
|
(47)
|
(56)
|
(67)
|
(86)
|
(68)
|
(58)
|
(59)
|
|
| Other Items |
7
|
0
|
(3)
|
(11)
|
(10)
|
4
|
(12)
|
(2)
|
(13)
|
(25)
|
(5)
|
(5)
|
5
|
10
|
(2)
|
(7)
|
(3)
|
(17)
|
(16)
|
(13)
|
(18)
|
(3)
|
3
|
2
|
3
|
3
|
(4)
|
(4)
|
0
|
5
|
6
|
2
|
(1)
|
(2)
|
(2)
|
2
|
9
|
4
|
5
|
(1)
|
(3)
|
(10)
|
(13)
|
(1)
|
(10)
|
(11)
|
13
|
4
|
0
|
10
|
|
| Cash from Investing Activities |
(22)
N/A
|
(38)
-72%
|
(44)
-16%
|
(64)
-46%
|
(82)
-29%
|
(80)
+3%
|
(104)
-30%
|
(88)
+15%
|
(83)
+6%
|
(90)
-8%
|
(64)
+29%
|
(66)
-3%
|
(60)
+9%
|
(52)
+14%
|
(55)
-6%
|
(65)
-20%
|
(53)
+19%
|
(60)
-13%
|
(54)
+10%
|
(35)
+36%
|
(38)
-10%
|
(25)
+35%
|
(28)
-11%
|
(31)
-10%
|
(33)
-8%
|
(35)
-6%
|
(35)
0%
|
(38)
-7%
|
(36)
+5%
|
(29)
+20%
|
(24)
+15%
|
(33)
-35%
|
(41)
-27%
|
(55)
-32%
|
(82)
-50%
|
(75)
+8%
|
(74)
+2%
|
(70)
+5%
|
(48)
+31%
|
(36)
+25%
|
(24)
+33%
|
(28)
-14%
|
(38)
-36%
|
(47)
-25%
|
(66)
-40%
|
(78)
-18%
|
(73)
+7%
|
(64)
+13%
|
(57)
+10%
|
(49)
+15%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
87
|
93
|
81
|
142
|
196
|
162
|
60
|
132
|
22
|
13
|
(2)
|
(76)
|
(182)
|
(148)
|
(111)
|
(197)
|
37
|
50
|
73
|
(4)
|
(56)
|
(74)
|
55
|
201
|
25
|
(28)
|
(138)
|
(145)
|
24
|
52
|
155
|
79
|
64
|
186
|
51
|
75
|
(15)
|
(176)
|
(53)
|
(78)
|
(120)
|
97
|
152
|
182
|
122
|
(144)
|
(140)
|
37
|
263
|
362
|
|
| Cash Paid for Dividends |
(45)
|
(47)
|
(24)
|
0
|
(2)
|
(4)
|
(4)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(10)
|
(8)
|
(8)
|
0
|
(10)
|
(9)
|
(9)
|
0
|
(19)
|
(19)
|
(19)
|
0
|
(5)
|
(8)
|
(8)
|
0
|
(9)
|
(9)
|
(20)
|
0
|
(19)
|
(11)
|
(7)
|
0
|
(7)
|
(12)
|
(10)
|
(5)
|
(2)
|
(8)
|
(10)
|
(12)
|
(10)
|
(17)
|
(17)
|
(8)
|
(8)
|
(9)
|
|
| Other |
(5)
|
(6)
|
185
|
200
|
181
|
183
|
(1)
|
(1)
|
1
|
1
|
0
|
(3)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
0
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
1
|
2
|
2
|
2
|
1
|
1
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
0
|
|
| Cash from Financing Activities |
37
N/A
|
40
+9%
|
243
+507%
|
319
+31%
|
377
+18%
|
341
-9%
|
55
-84%
|
127
+131%
|
13
-90%
|
4
-69%
|
(12)
N/A
|
(88)
-665%
|
(194)
-121%
|
(158)
+19%
|
(121)
+23%
|
(204)
-69%
|
28
N/A
|
42
+51%
|
64
+52%
|
(14)
N/A
|
(74)
-426%
|
(92)
-24%
|
38
N/A
|
184
+380%
|
21
-89%
|
(36)
N/A
|
(146)
-309%
|
(153)
-4%
|
15
N/A
|
42
+176%
|
135
+219%
|
58
-57%
|
44
-25%
|
168
+284%
|
45
-73%
|
69
+54%
|
(21)
N/A
|
(180)
-773%
|
(62)
+65%
|
(83)
-33%
|
(121)
-47%
|
88
N/A
|
142
+61%
|
170
+20%
|
111
-35%
|
(162)
N/A
|
(157)
+3%
|
28
N/A
|
254
+811%
|
353
+39%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
2
|
3
|
2
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(2)
|
2
|
2
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(2)
|
(3)
|
(3)
|
(5)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
3
|
4
|
1
|
(0)
|
(1)
|
(3)
|
(1)
|
(1)
|
0
|
(2)
|
1
|
2
|
(1)
|
(8)
|
(8)
|
(3)
|
(3)
|
(3)
|
(3)
|
12
|
|
| Net Change in Cash |
15
N/A
|
28
+87%
|
178
+531%
|
151
-15%
|
150
-1%
|
143
-4%
|
(79)
N/A
|
(81)
-2%
|
(82)
-2%
|
(112)
-36%
|
(88)
+21%
|
(26)
+70%
|
(47)
-81%
|
1
N/A
|
11
+1 800%
|
22
+89%
|
30
+37%
|
(33)
N/A
|
(2)
+95%
|
(41)
-2 394%
|
(24)
+42%
|
18
N/A
|
(13)
N/A
|
22
N/A
|
(5)
N/A
|
(9)
-73%
|
4
N/A
|
(31)
N/A
|
19
N/A
|
1
-93%
|
16
+1 043%
|
16
0%
|
(20)
N/A
|
34
N/A
|
(18)
N/A
|
(17)
+1%
|
7
N/A
|
(25)
N/A
|
14
N/A
|
95
+605%
|
16
-83%
|
(38)
N/A
|
94
N/A
|
54
-43%
|
(70)
N/A
|
(50)
+28%
|
29
N/A
|
20
-32%
|
11
-44%
|
57
+416%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(30)
N/A
|
(15)
+50%
|
(65)
-334%
|
(161)
-148%
|
(220)
-37%
|
(200)
+9%
|
(121)
+40%
|
(204)
-69%
|
(80)
+61%
|
(92)
-15%
|
(73)
+21%
|
67
N/A
|
142
+111%
|
149
+5%
|
135
-9%
|
233
+72%
|
5
-98%
|
(58)
N/A
|
(47)
+18%
|
(10)
+78%
|
72
N/A
|
118
+64%
|
(52)
N/A
|
(162)
-212%
|
(26)
+84%
|
25
N/A
|
157
+525%
|
127
-19%
|
4
-97%
|
(46)
N/A
|
(127)
-175%
|
(48)
+62%
|
(63)
-33%
|
(131)
-108%
|
(59)
+55%
|
(86)
-45%
|
20
N/A
|
152
+676%
|
70
-54%
|
181
+158%
|
140
-23%
|
(119)
N/A
|
(35)
+70%
|
(108)
-207%
|
(162)
-51%
|
127
N/A
|
176
+39%
|
(9)
N/A
|
(241)
-2 483%
|
(318)
-32%
|
|