New Toyo International Holdings Ltd
SGX:N08
Cash Flow Statement
Cash Flow Statement
New Toyo International Holdings Ltd
| 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 |
19
|
22
|
28
|
37
|
35
|
33
|
29
|
21
|
15
|
17
|
14
|
10
|
11
|
9
|
11
|
14
|
18
|
21
|
21
|
21
|
18
|
16
|
17
|
17
|
20
|
22
|
23
|
23
|
20
|
19
|
21
|
24
|
29
|
29
|
26
|
25
|
21
|
23
|
24
|
25
|
21
|
18
|
16
|
14
|
14
|
12
|
12
|
16
|
21
|
21
|
22
|
15
|
26
|
25
|
17
|
14
|
(0)
|
(3)
|
3
|
5
|
4
|
2
|
(2)
|
(9)
|
(18)
|
(9)
|
8
|
9
|
13
|
13
|
11
|
12
|
17
|
16
|
14
|
10
|
|
| Depreciation & Amortization |
8
|
9
|
9
|
10
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
10
|
10
|
11
|
10
|
10
|
9
|
7
|
7
|
8
|
8
|
9
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
13
|
13
|
15
|
14
|
14
|
14
|
12
|
12
|
11
|
12
|
13
|
14
|
15
|
16
|
17
|
18
|
18
|
19
|
20
|
21
|
21
|
20
|
19
|
17
|
16
|
16
|
16
|
14
|
13
|
13
|
13
|
13
|
|
| Other Non-Cash Items |
(3)
|
(2)
|
(1)
|
(5)
|
(5)
|
(7)
|
(8)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
(3)
|
0
|
(1)
|
(3)
|
(8)
|
(12)
|
(12)
|
(11)
|
(5)
|
(1)
|
1
|
3
|
1
|
(1)
|
(2)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(6)
|
(5)
|
(1)
|
1
|
5
|
4
|
2
|
0
|
4
|
4
|
3
|
3
|
2
|
3
|
2
|
2
|
1
|
0
|
0
|
1
|
(12)
|
(12)
|
(5)
|
(2)
|
11
|
11
|
5
|
3
|
(4)
|
(3)
|
(2)
|
(1)
|
13
|
13
|
4
|
2
|
(1)
|
1
|
4
|
3
|
(1)
|
1
|
0
|
(7)
|
|
| Cash Taxes Paid |
1
|
2
|
3
|
0
|
3
|
5
|
4
|
5
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
4
|
2
|
2
|
3
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
4
|
2
|
2
|
2
|
2
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
4
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
4
|
3
|
2
|
2
|
1
|
2
|
1
|
2
|
2
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
2
|
|
| Cash Interest Paid |
2
|
2
|
2
|
3
|
3
|
1
|
(0)
|
3
|
4
|
6
|
8
|
5
|
6
|
6
|
7
|
6
|
5
|
4
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
4
|
4
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(3)
|
(4)
|
(10)
|
(9)
|
2
|
(15)
|
(4)
|
(16)
|
(11)
|
3
|
(2)
|
12
|
9
|
6
|
6
|
(2)
|
(10)
|
(15)
|
(13)
|
(11)
|
(8)
|
(12)
|
(4)
|
(2)
|
1
|
10
|
(8)
|
(5)
|
(10)
|
(6)
|
5
|
1
|
8
|
3
|
(1)
|
3
|
(1)
|
(14)
|
(14)
|
(10)
|
(14)
|
(6)
|
(5)
|
(6)
|
3
|
1
|
(3)
|
(5)
|
(8)
|
(2)
|
2
|
(5)
|
(5)
|
(12)
|
(10)
|
(6)
|
(8)
|
(7)
|
(20)
|
(39)
|
(42)
|
(36)
|
(27)
|
1
|
13
|
21
|
17
|
12
|
(8)
|
(17)
|
(4)
|
8
|
3
|
(3)
|
(10)
|
(13)
|
|
| Cash from Operating Activities |
21
N/A
|
25
+19%
|
25
+4%
|
32
+26%
|
41
+26%
|
20
-51%
|
26
+29%
|
9
-64%
|
11
+22%
|
26
+129%
|
18
-31%
|
30
+69%
|
27
-12%
|
26
-3%
|
26
+2%
|
20
-25%
|
9
-53%
|
3
-68%
|
5
+52%
|
7
+47%
|
13
+92%
|
11
-11%
|
24
+113%
|
28
+18%
|
33
+17%
|
43
+29%
|
23
-46%
|
25
+9%
|
19
-26%
|
23
+22%
|
36
+57%
|
36
+0%
|
43
+20%
|
40
-7%
|
37
-7%
|
42
+13%
|
37
-11%
|
25
-33%
|
25
-1%
|
27
+11%
|
23
-15%
|
28
+21%
|
26
-8%
|
23
-11%
|
32
+39%
|
29
-8%
|
25
-14%
|
27
+6%
|
27
+2%
|
33
+19%
|
36
+10%
|
22
-38%
|
20
-11%
|
13
-37%
|
16
+24%
|
20
+26%
|
18
-10%
|
17
-3%
|
5
-72%
|
(14)
N/A
|
(24)
-74%
|
(18)
+24%
|
(11)
+38%
|
12
N/A
|
29
+148%
|
45
+57%
|
48
+6%
|
40
-16%
|
21
-48%
|
13
-37%
|
26
+100%
|
38
+42%
|
33
-12%
|
27
-18%
|
18
-35%
|
4
-77%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11)
|
(10)
|
(9)
|
(13)
|
(19)
|
(19)
|
(30)
|
(25)
|
(27)
|
(29)
|
(19)
|
(18)
|
(13)
|
(12)
|
(14)
|
(12)
|
(12)
|
(13)
|
(10)
|
(11)
|
(7)
|
(5)
|
(6)
|
(14)
|
(14)
|
(15)
|
(19)
|
(11)
|
(13)
|
(15)
|
(16)
|
(18)
|
(16)
|
(12)
|
(6)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(10)
|
(13)
|
(12)
|
(12)
|
(8)
|
(6)
|
(7)
|
(7)
|
(8)
|
(12)
|
(18)
|
(23)
|
(32)
|
(37)
|
(36)
|
(34)
|
(29)
|
(23)
|
(24)
|
(22)
|
(20)
|
(18)
|
(13)
|
(8)
|
(4)
|
(5)
|
(4)
|
(6)
|
(7)
|
(11)
|
(17)
|
(17)
|
(16)
|
(12)
|
|
| Other Items |
(4)
|
(3)
|
(3)
|
(42)
|
(23)
|
(23)
|
(27)
|
7
|
(3)
|
(7)
|
(1)
|
(6)
|
(0)
|
7
|
6
|
30
|
30
|
28
|
29
|
15
|
(63)
|
(63)
|
(64)
|
(64)
|
4
|
6
|
5
|
5
|
5
|
3
|
9
|
9
|
11
|
11
|
8
|
33
|
31
|
30
|
55
|
29
|
30
|
31
|
3
|
4
|
4
|
3
|
2
|
2
|
1
|
1
|
(1)
|
(1)
|
(28)
|
(28)
|
(23)
|
(25)
|
8
|
10
|
6
|
9
|
36
|
34
|
34
|
32
|
(3)
|
(3)
|
0
|
3
|
7
|
4
|
0
|
1
|
1
|
(3)
|
(3)
|
2
|
|
| Cash from Investing Activities |
(14)
N/A
|
(14)
+3%
|
(11)
+18%
|
(54)
-379%
|
(42)
+23%
|
(42)
-1%
|
(57)
-34%
|
(18)
+69%
|
(29)
-66%
|
(36)
-21%
|
(20)
+44%
|
(24)
-20%
|
(14)
+43%
|
(5)
+65%
|
(8)
-66%
|
18
N/A
|
18
+2%
|
14
-20%
|
18
+27%
|
4
-80%
|
(70)
N/A
|
(68)
+3%
|
(70)
-3%
|
(78)
-11%
|
(10)
+87%
|
(9)
+12%
|
(13)
-55%
|
(7)
+51%
|
(8)
-14%
|
(12)
-62%
|
(7)
+43%
|
(9)
-23%
|
(5)
+45%
|
(0)
+94%
|
2
N/A
|
30
+1 872%
|
26
-11%
|
26
-1%
|
50
+91%
|
24
-53%
|
24
+0%
|
24
+3%
|
(7)
N/A
|
(9)
-27%
|
(8)
+3%
|
(9)
-7%
|
(6)
+34%
|
(4)
+29%
|
(6)
-35%
|
(6)
-10%
|
(8)
-36%
|
(12)
-46%
|
(46)
-270%
|
(52)
-13%
|
(55)
-6%
|
(62)
-13%
|
(28)
+54%
|
(24)
+15%
|
(23)
+6%
|
(14)
+38%
|
12
N/A
|
12
-3%
|
14
+21%
|
14
+4%
|
(15)
N/A
|
(11)
+29%
|
(4)
+64%
|
(1)
+66%
|
3
N/A
|
(2)
N/A
|
(7)
-266%
|
(10)
-57%
|
(16)
-53%
|
(21)
-28%
|
(19)
+8%
|
(11)
+43%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
5
|
11
|
14
|
14
|
14
|
8
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(11)
|
(1)
|
(3)
|
17
|
1
|
9
|
32
|
21
|
24
|
26
|
10
|
9
|
8
|
8
|
4
|
(12)
|
(19)
|
(19)
|
(17)
|
(7)
|
68
|
63
|
56
|
63
|
(3)
|
(13)
|
10
|
(13)
|
(20)
|
(17)
|
(31)
|
(19)
|
(16)
|
(17)
|
(18)
|
(38)
|
(31)
|
(23)
|
(30)
|
(13)
|
(7)
|
(13)
|
4
|
9
|
(2)
|
1
|
(9)
|
(11)
|
(6)
|
(11)
|
(6)
|
(12)
|
20
|
18
|
26
|
36
|
4
|
10
|
10
|
23
|
17
|
13
|
5
|
(14)
|
(11)
|
(19)
|
(33)
|
(33)
|
(11)
|
(4)
|
(18)
|
(16)
|
(4)
|
(0)
|
(2)
|
11
|
|
| Cash Paid for Dividends |
(6)
|
0
|
(8)
|
0
|
(8)
|
0
|
(13)
|
(13)
|
(8)
|
0
|
(6)
|
(6)
|
(4)
|
0
|
(3)
|
(4)
|
(3)
|
0
|
(5)
|
(4)
|
(6)
|
0
|
(5)
|
(5)
|
(4)
|
0
|
(5)
|
(5)
|
(8)
|
0
|
(9)
|
(9)
|
(9)
|
0
|
(9)
|
(9)
|
(8)
|
0
|
(7)
|
(17)
|
(17)
|
0
|
(17)
|
(7)
|
(7)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(7)
|
(3)
|
(7)
|
0
|
(7)
|
(11)
|
(4)
|
0
|
(7)
|
(11)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
| Other |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(7)
|
(6)
|
(4)
|
(5)
|
(3)
|
(5)
|
(9)
|
(12)
|
(10)
|
(9)
|
(11)
|
(7)
|
(8)
|
(9)
|
(6)
|
(7)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(7)
|
(4)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
3
|
2
|
2
|
3
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(6)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
(14)
N/A
|
(3)
+75%
|
(2)
+34%
|
25
N/A
|
5
-81%
|
13
+169%
|
25
+94%
|
7
-69%
|
11
+53%
|
12
+8%
|
1
-93%
|
(3)
N/A
|
(5)
-70%
|
(7)
-54%
|
(8)
-9%
|
(25)
-213%
|
(33)
-30%
|
(29)
+12%
|
(30)
-4%
|
(20)
+33%
|
56
N/A
|
51
-9%
|
44
-14%
|
51
+18%
|
(15)
N/A
|
(25)
-68%
|
(3)
+87%
|
(5)
-68%
|
(12)
-118%
|
(9)
+24%
|
(24)
-171%
|
(32)
-31%
|
(31)
+4%
|
(32)
-4%
|
(31)
+3%
|
(52)
-69%
|
(46)
+12%
|
(38)
+19%
|
(44)
-17%
|
(35)
+20%
|
(28)
+19%
|
(35)
-23%
|
(18)
+49%
|
(2)
+88%
|
(12)
-466%
|
(8)
+30%
|
(18)
-113%
|
(19)
-8%
|
(14)
+26%
|
(19)
-31%
|
(17)
+10%
|
(16)
+6%
|
16
N/A
|
14
-14%
|
21
+54%
|
24
+13%
|
(8)
N/A
|
(2)
+76%
|
(0)
+80%
|
12
N/A
|
6
-51%
|
2
-70%
|
(6)
N/A
|
(27)
-347%
|
(21)
+21%
|
(25)
-17%
|
(44)
-77%
|
(47)
-7%
|
(21)
+55%
|
(14)
+35%
|
(28)
-106%
|
(27)
+4%
|
(14)
+47%
|
(11)
+23%
|
(12)
-11%
|
1
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
1
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
(0)
|
|
| Net Change in Cash |
(8)
N/A
|
7
N/A
|
12
+67%
|
3
-78%
|
3
+5%
|
(10)
N/A
|
(7)
+33%
|
(1)
+89%
|
(6)
-729%
|
3
N/A
|
(1)
N/A
|
3
N/A
|
8
+152%
|
13
+74%
|
10
-24%
|
12
+19%
|
(6)
N/A
|
(12)
-99%
|
(7)
+41%
|
(10)
-46%
|
(1)
+91%
|
(5)
-411%
|
(2)
+68%
|
2
N/A
|
9
+343%
|
10
+10%
|
6
-39%
|
13
+123%
|
(1)
N/A
|
1
N/A
|
4
+456%
|
(5)
N/A
|
8
N/A
|
8
0%
|
8
+2%
|
19
+138%
|
16
-13%
|
13
-19%
|
30
+128%
|
15
-50%
|
17
+13%
|
16
-6%
|
1
-95%
|
11
+1 443%
|
12
+3%
|
12
+5%
|
1
-94%
|
3
+316%
|
7
+134%
|
7
-7%
|
10
+38%
|
(7)
N/A
|
(10)
-58%
|
(26)
-149%
|
(18)
+31%
|
(19)
-6%
|
(20)
-4%
|
(9)
+53%
|
(18)
-94%
|
(16)
+15%
|
(6)
+61%
|
(5)
+20%
|
(4)
+20%
|
(1)
+73%
|
(8)
-662%
|
10
N/A
|
(1)
N/A
|
(8)
-933%
|
4
N/A
|
(3)
N/A
|
(9)
-170%
|
(1)
+93%
|
2
N/A
|
(5)
N/A
|
(13)
-179%
|
(6)
+49%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
10
N/A
|
14
+42%
|
17
+19%
|
20
+16%
|
22
+11%
|
1
-97%
|
(4)
N/A
|
(15)
-274%
|
(15)
0%
|
(3)
+83%
|
(1)
+69%
|
12
N/A
|
14
+12%
|
14
+3%
|
12
-13%
|
7
-40%
|
(3)
N/A
|
(10)
-243%
|
(6)
+43%
|
(5)
+20%
|
6
N/A
|
7
+6%
|
18
+180%
|
15
-20%
|
19
+32%
|
28
+44%
|
4
-84%
|
14
+218%
|
6
-56%
|
8
+31%
|
20
+152%
|
18
-8%
|
27
+48%
|
28
+5%
|
31
+10%
|
39
+23%
|
33
-14%
|
21
-38%
|
19
-7%
|
21
+11%
|
17
-21%
|
21
+26%
|
16
-25%
|
10
-34%
|
20
+93%
|
18
-11%
|
17
-5%
|
21
+24%
|
21
-1%
|
26
+23%
|
28
+10%
|
11
-63%
|
2
-78%
|
(11)
N/A
|
(16)
-47%
|
(18)
-9%
|
(19)
-7%
|
(17)
+11%
|
(24)
-45%
|
(37)
-53%
|
(47)
-28%
|
(40)
+15%
|
(31)
+24%
|
(6)
+80%
|
16
N/A
|
37
+129%
|
44
+17%
|
36
-18%
|
17
-52%
|
7
-58%
|
19
+169%
|
26
+36%
|
16
-40%
|
10
-37%
|
2
-84%
|
(8)
N/A
|
|