Sheng Siong Group Ltd
SGX:OV8
Cash Flow Statement
Cash Flow Statement
Sheng Siong Group Ltd
| 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 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
60
|
31
|
27
|
34
|
34
|
37
|
42
|
35
|
37
|
38
|
39
|
41
|
44
|
45
|
48
|
49
|
52
|
54
|
57
|
59
|
61
|
62
|
63
|
63
|
64
|
68
|
70
|
71
|
72
|
70
|
71
|
72
|
73
|
76
|
76
|
85
|
113
|
124
|
139
|
141
|
130
|
133
|
133
|
137
|
135
|
133
|
134
|
132
|
132
|
134
|
134
|
137
|
138
|
143
|
138
|
140
|
140
|
145
|
|
| Depreciation & Amortization |
6
|
5
|
6
|
7
|
8
|
8
|
8
|
9
|
9
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
12
|
13
|
13
|
14
|
14
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
16
|
16
|
16
|
22
|
28
|
34
|
42
|
44
|
47
|
49
|
51
|
51
|
51
|
51
|
52
|
53
|
53
|
53
|
53
|
52
|
53
|
52
|
53
|
53
|
54
|
54
|
58
|
60
|
62
|
64
|
|
| Other Non-Cash Items |
(0)
|
7
|
7
|
(2)
|
(3)
|
(2)
|
(3)
|
7
|
7
|
7
|
7
|
8
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
11
|
11
|
13
|
13
|
14
|
12
|
12
|
13
|
12
|
14
|
13
|
14
|
14
|
16
|
17
|
19
|
24
|
26
|
27
|
28
|
27
|
27
|
28
|
29
|
28
|
26
|
27
|
25
|
24
|
23
|
21
|
22
|
22
|
23
|
21
|
23
|
22
|
22
|
|
| Cash Taxes Paid |
10
|
5
|
5
|
7
|
8
|
8
|
8
|
8
|
8
|
7
|
9
|
7
|
8
|
8
|
7
|
7
|
9
|
10
|
9
|
9
|
10
|
11
|
13
|
13
|
12
|
9
|
9
|
9
|
11
|
17
|
15
|
14
|
14
|
15
|
15
|
15
|
8
|
6
|
12
|
17
|
31
|
35
|
33
|
33
|
26
|
23
|
21
|
27
|
28
|
30
|
34
|
30
|
30
|
30
|
29
|
27
|
30
|
33
|
|
| 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
|
2
|
1
|
0
|
0
|
2
|
3
|
0
|
0
|
2
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Change in Working Capital |
(18)
|
(17)
|
(15)
|
(1)
|
(17)
|
(31)
|
(14)
|
(25)
|
(2)
|
1
|
(11)
|
(6)
|
(18)
|
(5)
|
4
|
2
|
4
|
(1)
|
(6)
|
(17)
|
(10)
|
(13)
|
(12)
|
(11)
|
(9)
|
(13)
|
(18)
|
(13)
|
(15)
|
(18)
|
(8)
|
(19)
|
(22)
|
(18)
|
(17)
|
30
|
60
|
57
|
57
|
12
|
(33)
|
(39)
|
(40)
|
(54)
|
(53)
|
(45)
|
(47)
|
(48)
|
(23)
|
(21)
|
(31)
|
(13)
|
(22)
|
(23)
|
2
|
(14)
|
(12)
|
12
|
|
| Cash from Operating Activities |
48
N/A
|
26
-46%
|
25
-3%
|
38
+51%
|
22
-41%
|
12
-47%
|
34
+184%
|
26
-24%
|
51
+98%
|
55
+9%
|
45
-19%
|
53
+18%
|
45
-17%
|
60
+35%
|
72
+19%
|
72
+1%
|
77
+6%
|
76
-2%
|
73
-3%
|
66
-10%
|
76
+15%
|
75
-1%
|
78
+4%
|
80
+3%
|
84
+5%
|
82
-2%
|
79
-4%
|
85
+8%
|
84
-1%
|
82
-2%
|
92
+12%
|
88
-5%
|
92
+5%
|
108
+17%
|
117
+9%
|
179
+53%
|
244
+36%
|
256
+5%
|
274
+7%
|
231
-16%
|
174
-25%
|
172
-1%
|
173
+0%
|
166
-4%
|
162
-2%
|
167
+3%
|
167
0%
|
161
-3%
|
185
+15%
|
189
+2%
|
177
-6%
|
199
+12%
|
192
-3%
|
196
+2%
|
219
+11%
|
209
-5%
|
212
+2%
|
242
+14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(55)
|
(29)
|
(24)
|
(18)
|
(11)
|
(8)
|
(12)
|
(13)
|
(13)
|
(15)
|
(26)
|
(25)
|
(32)
|
(29)
|
(81)
|
(85)
|
(78)
|
(81)
|
(30)
|
(44)
|
(105)
|
(104)
|
(90)
|
(75)
|
(12)
|
(13)
|
(18)
|
(24)
|
(29)
|
(29)
|
(28)
|
(25)
|
(25)
|
(25)
|
(54)
|
(55)
|
(51)
|
(50)
|
(17)
|
(14)
|
(13)
|
(14)
|
(32)
|
(30)
|
(31)
|
(29)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(12)
|
(11)
|
(13)
|
(18)
|
(20)
|
(19)
|
(20)
|
|
| Other Items |
11
|
53
|
(20)
|
(6)
|
15
|
(63)
|
15
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
4
|
6
|
8
|
10
|
11
|
12
|
12
|
13
|
(36)
|
(36)
|
(37)
|
(38)
|
|
| Cash from Investing Activities |
(44)
N/A
|
25
N/A
|
(44)
N/A
|
(24)
+46%
|
4
N/A
|
(71)
N/A
|
3
N/A
|
(12)
N/A
|
(12)
+1%
|
(14)
-22%
|
(25)
-75%
|
(24)
+4%
|
(31)
-28%
|
(28)
+9%
|
(80)
-187%
|
(84)
-5%
|
(77)
+8%
|
(80)
-4%
|
(29)
+63%
|
(43)
-46%
|
(104)
-145%
|
(103)
+1%
|
(89)
+13%
|
(74)
+17%
|
(12)
+84%
|
(13)
-8%
|
(17)
-35%
|
(24)
-37%
|
(28)
-19%
|
(28)
+0%
|
(27)
+5%
|
(24)
+13%
|
(23)
+0%
|
(23)
+0%
|
(52)
-123%
|
(53)
-2%
|
(50)
+6%
|
(49)
+2%
|
(16)
+67%
|
(13)
+22%
|
(12)
+7%
|
(12)
-5%
|
(30)
-147%
|
(28)
+7%
|
(30)
-6%
|
(27)
+10%
|
(5)
+81%
|
(3)
+39%
|
(1)
+78%
|
0
N/A
|
1
+166%
|
0
-76%
|
1
+408%
|
(1)
N/A
|
(54)
-10 392%
|
(56)
-3%
|
(57)
-1%
|
(59)
-4%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
78
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
79
|
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 |
25
|
13
|
(22)
|
(24)
|
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)
|
(10)
|
(16)
|
(21)
|
(25)
|
2
|
(0)
|
1
|
1
|
(40)
|
(40)
|
(56)
|
(62)
|
(50)
|
(50)
|
(37)
|
(32)
|
(33)
|
(33)
|
(34)
|
(35)
|
(35)
|
(36)
|
(36)
|
(37)
|
(38)
|
(40)
|
|
| Cash Paid for Dividends |
0
|
0
|
(1)
|
0
|
(24)
|
(38)
|
(38)
|
0
|
(38)
|
(41)
|
(41)
|
0
|
(36)
|
(40)
|
(40)
|
0
|
(43)
|
(49)
|
(49)
|
0
|
(53)
|
(55)
|
(55)
|
0
|
(56)
|
(51)
|
(51)
|
0
|
(50)
|
0
|
(51)
|
0
|
(0)
|
(53)
|
(53)
|
0
|
(26)
|
(80)
|
(80)
|
0
|
(125)
|
(92)
|
(92)
|
0
|
(93)
|
(94)
|
(94)
|
0
|
(94)
|
(92)
|
(92)
|
0
|
(94)
|
(96)
|
(96)
|
0
|
(96)
|
(96)
|
|
| Other |
(9)
|
(1)
|
(0)
|
82
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
0
|
0
|
(2)
|
(3)
|
0
|
0
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
16
N/A
|
12
-22%
|
55
+355%
|
58
+6%
|
32
-46%
|
20
-37%
|
(38)
N/A
|
0
N/A
|
(38)
N/A
|
(41)
-7%
|
(41)
N/A
|
0
N/A
|
(36)
N/A
|
39
N/A
|
39
+0%
|
0
N/A
|
36
N/A
|
(49)
N/A
|
(49)
+0%
|
0
N/A
|
(53)
N/A
|
(52)
+1%
|
(52)
+0%
|
0
N/A
|
(54)
N/A
|
(51)
+5%
|
(51)
N/A
|
0
N/A
|
(50)
N/A
|
(51)
-3%
|
(51)
N/A
|
(56)
-10%
|
(61)
-9%
|
(69)
-12%
|
(76)
-10%
|
(78)
-3%
|
(25)
+68%
|
(80)
-224%
|
(81)
-1%
|
(81)
0%
|
(167)
-106%
|
(134)
+20%
|
(150)
-12%
|
(156)
-4%
|
(147)
+6%
|
(149)
-1%
|
(133)
+10%
|
(129)
+3%
|
(129)
0%
|
(129)
+1%
|
(129)
-1%
|
(130)
-1%
|
(133)
-2%
|
(136)
-2%
|
(137)
-1%
|
(138)
-1%
|
(139)
-1%
|
(140)
-1%
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
(0)
|
1
|
0
|
|
| Net Change in Cash |
20
N/A
|
63
+218%
|
36
-42%
|
72
+99%
|
58
-20%
|
(39)
N/A
|
(2)
+96%
|
(26)
-1 410%
|
1
N/A
|
0
-66%
|
(21)
N/A
|
(11)
+45%
|
(22)
-94%
|
71
N/A
|
31
-57%
|
28
-10%
|
36
+30%
|
(53)
N/A
|
(5)
+91%
|
(25)
-461%
|
(81)
-218%
|
(80)
+2%
|
(62)
+22%
|
(46)
+27%
|
19
N/A
|
18
-4%
|
10
-45%
|
10
+4%
|
6
-41%
|
3
-56%
|
14
+408%
|
8
-44%
|
7
-7%
|
15
+116%
|
(11)
N/A
|
47
N/A
|
169
+257%
|
127
-25%
|
177
+40%
|
138
-22%
|
(4)
N/A
|
26
N/A
|
(7)
N/A
|
(18)
-141%
|
(14)
+22%
|
(7)
+50%
|
29
N/A
|
29
+1%
|
55
+88%
|
61
+11%
|
49
-19%
|
69
+42%
|
61
-12%
|
61
+0%
|
29
-52%
|
15
-50%
|
18
+20%
|
44
+148%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
(3)
+59%
|
1
N/A
|
20
+1 430%
|
12
-40%
|
4
-65%
|
22
+420%
|
13
-40%
|
38
+197%
|
40
+6%
|
19
-53%
|
28
+50%
|
13
-55%
|
31
+141%
|
(9)
N/A
|
(12)
-35%
|
(1)
+92%
|
(5)
-404%
|
43
N/A
|
22
-49%
|
(30)
N/A
|
(29)
+2%
|
(12)
+59%
|
5
N/A
|
72
+1 232%
|
69
-4%
|
61
-12%
|
61
+0%
|
55
-9%
|
53
-4%
|
64
+21%
|
63
-2%
|
67
+7%
|
83
+23%
|
64
-23%
|
125
+95%
|
193
+55%
|
206
+7%
|
257
+25%
|
218
-15%
|
162
-26%
|
159
-2%
|
141
-11%
|
136
-4%
|
131
-4%
|
138
+6%
|
158
+14%
|
152
-4%
|
175
+16%
|
179
+2%
|
167
-7%
|
188
+12%
|
181
-3%
|
183
+1%
|
201
+10%
|
189
-6%
|
193
+2%
|
222
+15%
|
|