Nera Telecommunications Ltd
SGX:N01
Cash Flow Statement
Cash Flow Statement
Nera Telecommunications Ltd
| Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-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 |
27
|
27
|
33
|
19
|
19
|
16
|
16
|
18
|
19
|
20
|
17
|
25
|
22
|
23
|
22
|
49
|
48
|
46
|
50
|
14
|
14
|
15
|
14
|
13
|
12
|
12
|
12
|
13
|
13
|
12
|
12
|
13
|
15
|
15
|
14
|
15
|
16
|
21
|
22
|
26
|
24
|
23
|
30
|
28
|
28
|
26
|
19
|
19
|
20
|
19
|
19
|
16
|
17
|
16
|
14
|
10
|
72
|
6
|
6
|
11
|
12
|
11
|
11
|
10
|
12
|
11
|
9
|
8
|
5
|
5
|
5
|
(1)
|
(15)
|
(12)
|
(5)
|
2
|
4
|
(3)
|
(4)
|
(7)
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
7
|
6
|
5
|
4
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
|
| Change in Deffered Taxes |
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
|
0
|
0
|
0
|
0
|
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
|
0
|
|
| Other Non-Cash Items |
(9)
|
(8)
|
(14)
|
(1)
|
(4)
|
(3)
|
(1)
|
1
|
2
|
4
|
9
|
5
|
5
|
5
|
5
|
(26)
|
(27)
|
(29)
|
(33)
|
1
|
2
|
3
|
1
|
2
|
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
(7)
|
(6)
|
(6)
|
(6)
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
3
|
4
|
(64)
|
2
|
1
|
0
|
2
|
3
|
2
|
1
|
0
|
(1)
|
(0)
|
0
|
3
|
3
|
1
|
2
|
11
|
12
|
4
|
(3)
|
(4)
|
2
|
3
|
2
|
|
| Cash Taxes Paid |
6
|
7
|
7
|
6
|
5
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
4
|
4
|
4
|
3
|
4
|
3
|
3
|
4
|
3
|
3
|
3
|
4
|
4
|
5
|
4
|
4
|
5
|
5
|
5
|
4
|
4
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
3
|
2
|
1
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Cash Interest Paid |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Change in Working Capital |
(9)
|
(12)
|
(22)
|
(18)
|
3
|
(8)
|
(20)
|
(17)
|
(31)
|
(27)
|
(16)
|
(15)
|
(11)
|
(13)
|
(14)
|
(20)
|
(24)
|
(20)
|
(26)
|
(22)
|
(9)
|
20
|
25
|
15
|
2
|
(17)
|
(30)
|
(13)
|
3
|
(5)
|
5
|
12
|
5
|
15
|
22
|
14
|
6
|
(3)
|
(10)
|
(22)
|
(11)
|
(13)
|
(20)
|
(8)
|
(2)
|
(3)
|
5
|
1
|
(15)
|
(16)
|
(23)
|
(19)
|
(16)
|
(18)
|
(9)
|
(17)
|
(8)
|
(9)
|
(1)
|
(6)
|
(13)
|
1
|
(11)
|
2
|
6
|
(4)
|
(11)
|
(12)
|
(21)
|
(13)
|
(5)
|
3
|
2
|
3
|
7
|
(0)
|
5
|
11
|
(1)
|
4
|
|
| Cash from Operating Activities |
11
N/A
|
10
-8%
|
(1)
N/A
|
4
N/A
|
20
+450%
|
9
-57%
|
(2)
N/A
|
4
N/A
|
(7)
N/A
|
(1)
+93%
|
13
N/A
|
18
+35%
|
20
+15%
|
19
-5%
|
17
-13%
|
6
-66%
|
(1)
N/A
|
(1)
-5%
|
(7)
-689%
|
(5)
+27%
|
9
N/A
|
40
+331%
|
43
+8%
|
32
-25%
|
17
-47%
|
(2)
N/A
|
(14)
-613%
|
4
N/A
|
20
+459%
|
10
-47%
|
19
+82%
|
27
+42%
|
23
-15%
|
34
+47%
|
41
+20%
|
34
-17%
|
26
-23%
|
22
-15%
|
16
-27%
|
7
-55%
|
16
+122%
|
14
-14%
|
8
-42%
|
18
+125%
|
24
+33%
|
22
-10%
|
30
+39%
|
25
-17%
|
10
-61%
|
8
-20%
|
0
-98%
|
2
+1 282%
|
6
+144%
|
4
-39%
|
15
+315%
|
4
-76%
|
5
+55%
|
3
-43%
|
8
+177%
|
5
-38%
|
2
-56%
|
16
+581%
|
3
-81%
|
15
+384%
|
19
+27%
|
7
-63%
|
(1)
N/A
|
(2)
-276%
|
(11)
-386%
|
(3)
+75%
|
3
N/A
|
6
+87%
|
(1)
N/A
|
4
N/A
|
8
+73%
|
2
-80%
|
8
+418%
|
12
+53%
|
(0)
N/A
|
1
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(5)
|
(6)
|
(4)
|
(5)
|
(4)
|
(4)
|
(11)
|
(13)
|
(13)
|
(12)
|
(5)
|
(4)
|
(6)
|
(7)
|
(9)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(8)
|
(6)
|
(4)
|
(4)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
31
|
33
|
33
|
3
|
(1)
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
42
|
42
|
42
|
41
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
70
|
70
|
70
|
70
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
7
|
7
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
30
N/A
|
32
+7%
|
32
0%
|
1
-95%
|
(3)
N/A
|
(1)
+64%
|
(1)
-11%
|
(2)
-34%
|
(3)
-94%
|
(3)
+10%
|
(3)
-2%
|
(2)
+26%
|
(2)
-1%
|
(3)
-9%
|
(2)
+13%
|
36
N/A
|
38
+5%
|
37
-2%
|
36
-3%
|
(3)
N/A
|
(3)
+13%
|
(2)
+28%
|
(2)
+7%
|
(3)
-32%
|
(3)
-7%
|
(3)
+6%
|
(2)
+7%
|
(1)
+66%
|
(1)
+13%
|
(1)
-12%
|
(1)
-21%
|
(1)
-48%
|
(1)
-1%
|
(3)
-114%
|
(3)
+1%
|
(4)
-44%
|
(5)
-25%
|
(4)
+25%
|
(4)
-9%
|
(3)
+20%
|
(4)
-19%
|
(11)
-173%
|
(7)
+35%
|
(7)
0%
|
(6)
+15%
|
0
N/A
|
(4)
N/A
|
(6)
-42%
|
(7)
-23%
|
(8)
-15%
|
(7)
+14%
|
(6)
+15%
|
(5)
+23%
|
(5)
+1%
|
(5)
+4%
|
63
N/A
|
65
+3%
|
66
+3%
|
67
+0%
|
1
-98%
|
(0)
N/A
|
(0)
+11%
|
(0)
+11%
|
(0)
-108%
|
(1)
-633%
|
(1)
-5%
|
(1)
-4%
|
(1)
+13%
|
(1)
+42%
|
(3)
-393%
|
(2)
+37%
|
1
N/A
|
1
+35%
|
1
+2%
|
(0)
N/A
|
5
N/A
|
5
+2%
|
(0)
N/A
|
0
N/A
|
0
+59%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
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 |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
5
|
5
|
5
|
11
|
11
|
12
|
11
|
12
|
(3)
|
(7)
|
(6)
|
(22)
|
(1)
|
2
|
0
|
7
|
(5)
|
(6)
|
(5)
|
4
|
5
|
10
|
21
|
11
|
(7)
|
2
|
(6)
|
(12)
|
(17)
|
(12)
|
(3)
|
(5)
|
(10)
|
|
| Cash Paid for Dividends |
(13)
|
0
|
(15)
|
(2)
|
(3)
|
0
|
(9)
|
(9)
|
(9)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(11)
|
(11)
|
(65)
|
0
|
(65)
|
(65)
|
(11)
|
0
|
(14)
|
(14)
|
(14)
|
0
|
(11)
|
(11)
|
(11)
|
0
|
(11)
|
(11)
|
(11)
|
(11)
|
(14)
|
(14)
|
(14)
|
0
|
0
|
(14)
|
(14)
|
0
|
(29)
|
(22)
|
(22)
|
0
|
(22)
|
(22)
|
(22)
|
0
|
(14)
|
(16)
|
(16)
|
0
|
(13)
|
(7)
|
(62)
|
0
|
(60)
|
(60)
|
(5)
|
0
|
(11)
|
0
|
(11)
|
0
|
(9)
|
(18)
|
(7)
|
(2)
|
(2)
|
(4)
|
(2)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
|
| Other |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
2
|
(8)
|
1
|
0
|
|
| Cash from Financing Activities |
(13)
N/A
|
(13)
N/A
|
(16)
-19%
|
(3)
+80%
|
(3)
N/A
|
(3)
N/A
|
(9)
-196%
|
(9)
+1%
|
(9)
+2%
|
(9)
+1%
|
(9)
-3%
|
(9)
+1%
|
(9)
+4%
|
(9)
N/A
|
(11)
-29%
|
(11)
N/A
|
(66)
-483%
|
0
N/A
|
(65)
N/A
|
(65)
N/A
|
(11)
+83%
|
(11)
N/A
|
(14)
-33%
|
(14)
0%
|
(14)
N/A
|
(15)
0%
|
(11)
+25%
|
(11)
+1%
|
(11)
-2%
|
(11)
+0%
|
(11)
0%
|
(11)
-1%
|
(11)
+1%
|
(11)
0%
|
(15)
-33%
|
(15)
0%
|
(15)
+0%
|
(15)
N/A
|
(0)
+100%
|
(15)
-72 400%
|
(15)
N/A
|
(15)
N/A
|
(29)
-100%
|
(22)
+25%
|
(22)
N/A
|
(22)
+0%
|
(22)
0%
|
(17)
+22%
|
(17)
0%
|
(16)
+4%
|
(4)
+77%
|
(5)
-34%
|
(5)
+8%
|
(6)
-19%
|
(1)
+86%
|
(10)
-1 242%
|
(68)
-551%
|
(68)
+0%
|
(81)
-20%
|
(61)
+25%
|
(4)
+94%
|
(5)
-35%
|
(4)
+30%
|
(16)
-342%
|
(16)
-5%
|
(15)
+6%
|
(5)
+65%
|
(2)
+66%
|
3
N/A
|
19
+558%
|
9
-53%
|
(11)
N/A
|
1
N/A
|
(6)
N/A
|
(12)
-98%
|
(9)
+23%
|
(10)
-7%
|
(13)
-31%
|
(7)
+50%
|
(6)
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
1
|
0
|
(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)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
|
| Net Change in Cash |
28
N/A
|
29
+6%
|
15
-48%
|
1
-91%
|
14
+893%
|
4
-68%
|
(13)
N/A
|
(7)
+48%
|
(20)
-198%
|
(13)
+36%
|
1
N/A
|
7
+552%
|
9
+40%
|
8
-15%
|
2
-70%
|
30
+1 194%
|
(29)
N/A
|
(30)
-2%
|
(36)
-20%
|
(74)
-104%
|
(5)
+94%
|
26
N/A
|
26
-1%
|
15
-44%
|
(0)
N/A
|
(19)
-6 390%
|
(28)
-42%
|
(8)
+71%
|
9
N/A
|
(1)
N/A
|
7
N/A
|
15
+98%
|
11
-29%
|
20
+86%
|
23
+15%
|
15
-36%
|
7
-55%
|
4
-40%
|
12
+211%
|
(10)
N/A
|
(3)
+73%
|
(12)
-334%
|
(29)
-138%
|
(12)
+60%
|
(4)
+61%
|
(0)
+97%
|
4
N/A
|
2
-51%
|
(14)
N/A
|
(17)
-16%
|
(11)
+36%
|
(9)
+15%
|
(4)
+57%
|
(7)
-84%
|
9
N/A
|
56
+547%
|
2
-96%
|
2
-21%
|
(6)
N/A
|
(55)
-770%
|
(2)
+96%
|
10
N/A
|
(1)
N/A
|
(1)
-38%
|
1
N/A
|
(10)
N/A
|
(7)
+26%
|
(5)
+29%
|
(9)
-65%
|
13
N/A
|
10
-24%
|
(4)
N/A
|
0
N/A
|
(1)
N/A
|
(5)
-268%
|
(3)
+35%
|
2
N/A
|
(1)
N/A
|
(6)
-382%
|
(5)
+22%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
10
N/A
|
10
-7%
|
(2)
N/A
|
2
N/A
|
18
+776%
|
6
-66%
|
(5)
N/A
|
1
N/A
|
(12)
N/A
|
(5)
+59%
|
9
N/A
|
14
+62%
|
16
+17%
|
15
-8%
|
12
-16%
|
0
-97%
|
(5)
N/A
|
(5)
-10%
|
(12)
-126%
|
(10)
+19%
|
5
N/A
|
36
+580%
|
40
+9%
|
28
-29%
|
14
-52%
|
(5)
N/A
|
(18)
-222%
|
2
N/A
|
18
+934%
|
9
-52%
|
17
+97%
|
25
+45%
|
21
-16%
|
30
+45%
|
37
+23%
|
29
-22%
|
21
-30%
|
18
-12%
|
12
-36%
|
4
-69%
|
12
+231%
|
3
-79%
|
(5)
N/A
|
5
N/A
|
12
+132%
|
16
+34%
|
25
+55%
|
19
-26%
|
2
-87%
|
(1)
N/A
|
(7)
-929%
|
(4)
+47%
|
1
N/A
|
(1)
N/A
|
10
N/A
|
(4)
N/A
|
(0)
+88%
|
(1)
-102%
|
5
N/A
|
6
+28%
|
2
-66%
|
15
+653%
|
3
-83%
|
14
+430%
|
17
+21%
|
5
-69%
|
(2)
N/A
|
(4)
-76%
|
(12)
-224%
|
(6)
+47%
|
1
N/A
|
6
+724%
|
(1)
N/A
|
4
N/A
|
7
+82%
|
(0)
N/A
|
6
N/A
|
12
+81%
|
(0)
N/A
|
1
N/A
|
|