Jubilee Industries Holdings Ltd
SGX:NHD
Cash Flow Statement
Cash Flow Statement
Jubilee Industries Holdings Ltd
| Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
3
|
3
|
0
|
0
|
(2)
|
(4)
|
(6)
|
(7)
|
4
|
0
|
1
|
(22)
|
(23)
|
(7)
|
(4)
|
1
|
3
|
3
|
(1)
|
(4)
|
(2)
|
(2)
|
(1)
|
(5)
|
(9)
|
(4)
|
4
|
1
|
(5)
|
(4)
|
|
| Depreciation & Amortization |
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
2
|
3
|
2
|
4
|
4
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
2
|
0
|
(10)
|
(10)
|
(10)
|
14
|
14
|
1
|
1
|
(1)
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
4
|
4
|
0
|
(9)
|
(7)
|
2
|
4
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
1
|
2
|
2
|
2
|
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
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(1)
|
(4)
|
(0)
|
2
|
1
|
(1)
|
(2)
|
3
|
(0)
|
(10)
|
(1)
|
3
|
1
|
4
|
13
|
2
|
(3)
|
2
|
(18)
|
(14)
|
9
|
5
|
3
|
4
|
(5)
|
(3)
|
10
|
3
|
(1)
|
5
|
0
|
|
| Cash from Operating Activities |
5
N/A
|
5
+1%
|
5
+3%
|
9
+81%
|
9
-3%
|
8
-15%
|
2
-70%
|
(1)
N/A
|
2
N/A
|
(4)
N/A
|
(14)
-238%
|
(8)
+45%
|
(3)
+56%
|
(3)
+12%
|
(1)
+82%
|
8
N/A
|
1
-86%
|
(2)
N/A
|
5
N/A
|
(13)
N/A
|
(13)
-1%
|
9
N/A
|
6
-33%
|
6
-6%
|
7
+25%
|
(4)
N/A
|
(6)
-44%
|
1
N/A
|
(6)
N/A
|
(6)
+0%
|
1
N/A
|
(2)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(5)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(3)
|
(1)
|
2
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
(8)
|
(18)
|
(19)
|
1
|
2
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
2
|
2
|
0
|
3
|
12
|
19
|
1
|
(9)
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(5)
-33%
|
(2)
+60%
|
(1)
+61%
|
(0)
+68%
|
0
N/A
|
0
-32%
|
(3)
N/A
|
(2)
+26%
|
1
N/A
|
(9)
N/A
|
(18)
-104%
|
(19)
-8%
|
1
N/A
|
2
+66%
|
(1)
N/A
|
(1)
+13%
|
(6)
-750%
|
(6)
-6%
|
(2)
+61%
|
(2)
+15%
|
(0)
+83%
|
(0)
-24%
|
1
N/A
|
1
-24%
|
(1)
N/A
|
2
N/A
|
12
+407%
|
19
+61%
|
1
-97%
|
(9)
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
18
|
15
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
(1)
|
(1)
|
(5)
|
(9)
|
(0)
|
5
|
3
|
0
|
(9)
|
(9)
|
(9)
|
1
|
(1)
|
(1)
|
3
|
4
|
5
|
4
|
11
|
7
|
(6)
|
(4)
|
(6)
|
(5)
|
0
|
1
|
(4)
|
(5)
|
(1)
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
(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
|
0
|
|
| Other |
(1)
|
(1)
|
(1)
|
(3)
|
(0)
|
(2)
|
(6)
|
(5)
|
(5)
|
8
|
12
|
12
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
(1)
|
1
|
1
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
(0)
|
|
| Cash from Financing Activities |
2
N/A
|
1
-56%
|
(2)
N/A
|
(8)
-293%
|
(10)
-14%
|
(2)
+75%
|
(1)
+56%
|
2
N/A
|
13
+597%
|
15
+12%
|
10
-35%
|
9
-9%
|
5
-39%
|
(1)
N/A
|
(1)
-51%
|
1
N/A
|
2
+109%
|
5
+160%
|
5
+9%
|
12
+123%
|
6
-46%
|
(5)
N/A
|
(3)
+34%
|
(8)
-141%
|
(3)
+61%
|
3
N/A
|
0
-100%
|
(4)
N/A
|
(4)
-21%
|
(0)
+92%
|
(0)
+65%
|
(1)
-629%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Net Change in Cash |
3
N/A
|
1
-71%
|
1
-21%
|
(0)
N/A
|
(1)
-146%
|
6
N/A
|
1
-75%
|
(2)
N/A
|
13
N/A
|
12
-13%
|
(13)
N/A
|
(17)
-28%
|
(17)
-3%
|
(3)
+83%
|
(0)
+94%
|
8
N/A
|
2
-72%
|
(3)
N/A
|
5
N/A
|
(4)
N/A
|
(9)
-136%
|
4
N/A
|
2
-36%
|
(1)
N/A
|
5
N/A
|
(3)
N/A
|
(4)
-41%
|
9
N/A
|
8
-12%
|
(6)
N/A
|
(8)
-44%
|
(3)
+65%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
0
N/A
|
3
N/A
|
8
+180%
|
8
+1%
|
7
-12%
|
2
-76%
|
(5)
N/A
|
2
N/A
|
(2)
N/A
|
(15)
-542%
|
(8)
+45%
|
(4)
+55%
|
(3)
+12%
|
(1)
+73%
|
8
N/A
|
1
-93%
|
(6)
N/A
|
2
N/A
|
(14)
N/A
|
(14)
0%
|
8
N/A
|
5
-35%
|
5
-8%
|
6
+22%
|
(6)
N/A
|
(7)
-27%
|
1
N/A
|
(6)
N/A
|
(6)
-2%
|
1
N/A
|
(2)
N/A
|
|