Global Invacom Group Ltd
SGX:QS9
Cash Flow Statement
Cash Flow Statement
Global Invacom Group Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||
| Net Income |
(2)
|
(0)
|
1
|
0
|
4
|
3
|
3
|
2
|
2
|
3
|
3
|
4
|
(13)
|
(14)
|
3
|
1
|
(0)
|
(2)
|
(15)
|
(13)
|
(2)
|
(7)
|
(9)
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
6
|
7
|
6
|
6
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
|
| Other Non-Cash Items |
2
|
1
|
0
|
0
|
(0)
|
0
|
1
|
1
|
(0)
|
0
|
(1)
|
(1)
|
13
|
14
|
(1)
|
(3)
|
(2)
|
(1)
|
8
|
9
|
(3)
|
(3)
|
(1)
|
|
| Cash Taxes Paid |
1
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
(1)
|
(5)
|
(6)
|
(7)
|
(3)
|
(2)
|
(1)
|
(2)
|
(8)
|
(8)
|
(3)
|
4
|
2
|
2
|
3
|
(3)
|
3
|
4
|
(0)
|
4
|
7
|
2
|
|
| Cash from Operating Activities |
3
N/A
|
2
-23%
|
(1)
N/A
|
(2)
-218%
|
(1)
+55%
|
4
N/A
|
5
+35%
|
5
+0%
|
4
-23%
|
(2)
N/A
|
(1)
+68%
|
5
N/A
|
11
+104%
|
8
-24%
|
10
+16%
|
7
-28%
|
(1)
N/A
|
4
N/A
|
1
-67%
|
(1)
N/A
|
2
N/A
|
0
-99%
|
(2)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(2)
|
(2)
|
(3)
|
0
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
| Other Items |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(5)
|
(5)
|
(6)
|
(6)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
4
|
5
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(1)
+25%
|
(0)
+70%
|
(0)
-3%
|
(1)
-68%
|
(1)
-10%
|
(1)
-109%
|
(5)
-249%
|
(6)
-26%
|
(8)
-21%
|
(8)
-8%
|
(5)
+35%
|
(4)
+27%
|
(2)
+42%
|
(1)
+36%
|
(1)
+57%
|
(0)
+56%
|
(0)
-53%
|
(0)
-8%
|
(0)
+9%
|
4
N/A
|
4
+8%
|
(0)
N/A
|
|
| 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
|
|
| Net Issuance of Debt |
(2)
|
(3)
|
(0)
|
1
|
2
|
3
|
0
|
1
|
4
|
5
|
4
|
1
|
(6)
|
(6)
|
(6)
|
(4)
|
0
|
(3)
|
(2)
|
(3)
|
(4)
|
(2)
|
(4)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(2)
N/A
|
(3)
-67%
|
(0)
+99%
|
1
N/A
|
2
+55%
|
3
+64%
|
0
-97%
|
1
+1 211%
|
4
+228%
|
5
+32%
|
4
-31%
|
1
-65%
|
(6)
N/A
|
(6)
+0%
|
(6)
+6%
|
(4)
+23%
|
0
N/A
|
(3)
N/A
|
(2)
+14%
|
(3)
-38%
|
(4)
-24%
|
(2)
+39%
|
(4)
-59%
|
|
| 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)
|
|
| Net Change in Cash |
(1)
N/A
|
(3)
-263%
|
(1)
+56%
|
(1)
-4%
|
0
N/A
|
6
+1 378%
|
3
-43%
|
1
-74%
|
1
+37%
|
(5)
N/A
|
(6)
-16%
|
1
N/A
|
1
-49%
|
(0)
N/A
|
2
N/A
|
2
-17%
|
(1)
N/A
|
1
N/A
|
(2)
N/A
|
(4)
-195%
|
2
N/A
|
2
+11%
|
(6)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
1
-25%
|
(2)
N/A
|
(4)
-69%
|
(3)
+26%
|
2
N/A
|
3
+87%
|
(0)
N/A
|
2
N/A
|
(4)
N/A
|
(3)
+25%
|
6
N/A
|
8
+36%
|
6
-23%
|
8
+31%
|
5
-31%
|
(2)
N/A
|
3
N/A
|
1
-76%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(2)
-176%
|
|