Incredible Holdings Ltd
SGX:RDR
Cash Flow Statement
Cash Flow Statement
Incredible Holdings Ltd
| Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | 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 |
(25)
|
(10)
|
(3)
|
(3)
|
0
|
2
|
(1)
|
(1)
|
1
|
1
|
(0)
|
(0)
|
(4)
|
(3)
|
(3)
|
(3)
|
4
|
3
|
(5)
|
(6)
|
(8)
|
(7)
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(6)
|
(7)
|
(4)
|
(4)
|
(4)
|
(2)
|
(5)
|
(5)
|
(6)
|
(5)
|
(2)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Non-Cash Items |
5
|
19
|
2
|
2
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
4
|
3
|
2
|
2
|
5
|
5
|
3
|
2
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
3
|
3
|
2
|
2
|
2
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
|
| Cash Taxes Paid |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
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
|
|
| Change in Working Capital |
18
|
(8)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
2
|
1
|
1
|
(1)
|
(9)
|
(9)
|
(1)
|
(3)
|
3
|
7
|
1
|
1
|
0
|
(1)
|
1
|
2
|
0
|
(2)
|
(1)
|
3
|
2
|
0
|
1
|
(9)
|
(9)
|
2
|
8
|
8
|
8
|
3
|
5
|
2
|
4
|
2
|
(1)
|
0
|
0
|
|
| Cash from Operating Activities |
(2)
N/A
|
1
N/A
|
(1)
N/A
|
(1)
+17%
|
(1)
+29%
|
(0)
+50%
|
(1)
-153%
|
(1)
-68%
|
(1)
+40%
|
(0)
+96%
|
(2)
-5 433%
|
(2)
+3%
|
(1)
+45%
|
(1)
+42%
|
2
N/A
|
(0)
N/A
|
(4)
-867%
|
(4)
-1%
|
(1)
+84%
|
(4)
-613%
|
(2)
+62%
|
2
N/A
|
(2)
N/A
|
(1)
+18%
|
(1)
+1%
|
(3)
-106%
|
(2)
+40%
|
0
N/A
|
(1)
N/A
|
(4)
-267%
|
(4)
+14%
|
1
N/A
|
(0)
N/A
|
(2)
-452%
|
(2)
+21%
|
(12)
-650%
|
(13)
-5%
|
(2)
+85%
|
6
N/A
|
6
-3%
|
6
+4%
|
0
-92%
|
1
+69%
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-636%
|
0
N/A
|
0
-13%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(1)
|
(1)
|
(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
|
0
|
0
|
(0)
|
0
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
(1)
|
(3)
|
(1)
|
1
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
(0)
|
(2)
|
(1)
|
(2)
|
(1)
|
4
|
3
|
(3)
|
(3)
|
0
|
1
|
1
|
2
|
(1)
|
(4)
|
0
|
1
|
1
|
(0)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(1)
-1 550%
|
(3)
-228%
|
(2)
+39%
|
0
N/A
|
0
-29%
|
0
-20%
|
0
-14%
|
(6)
N/A
|
(6)
-1%
|
(1)
+88%
|
(1)
-111%
|
(2)
-62%
|
(2)
+4%
|
(1)
+58%
|
(0)
+89%
|
0
N/A
|
(0)
N/A
|
(2)
-392%
|
(1)
+50%
|
(2)
-118%
|
(1)
+34%
|
4
N/A
|
3
-25%
|
(3)
N/A
|
(3)
+1%
|
0
N/A
|
1
+210%
|
1
-10%
|
2
+246%
|
(1)
N/A
|
(4)
-167%
|
(0)
+100%
|
1
N/A
|
(0)
N/A
|
(2)
-979%
|
0
N/A
|
(0)
N/A
|
(1)
-259%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
9
|
9
|
0
|
0
|
2
|
2
|
1
|
8
|
10
|
4
|
1
|
0
|
0
|
0
|
3
|
5
|
2
|
0
|
5
|
5
|
(0)
|
0
|
0
|
0
|
1
|
4
|
3
|
0
|
5
|
5
|
(0)
|
0
|
0
|
0
|
15
|
6
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
2
|
1
|
1
|
1
|
(3)
|
0
|
3
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
2
|
2
|
(0)
|
2
|
(9)
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
(1)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(3)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(2)
|
7
|
9
|
3
|
4
|
3
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
0
|
0
|
|
| Cash from Financing Activities |
(2)
N/A
|
4
N/A
|
6
+45%
|
(2)
N/A
|
(1)
+42%
|
2
N/A
|
1
-72%
|
(0)
N/A
|
7
N/A
|
6
-12%
|
2
-74%
|
3
+53%
|
2
-17%
|
2
-19%
|
0
-98%
|
(0)
N/A
|
5
N/A
|
4
-11%
|
1
-76%
|
6
+471%
|
4
-28%
|
(1)
N/A
|
1
N/A
|
1
+40%
|
(0)
N/A
|
1
N/A
|
1
+2%
|
(0)
N/A
|
0
N/A
|
5
+1 836%
|
5
-12%
|
(0)
N/A
|
0
N/A
|
0
-43%
|
2
+4 714%
|
15
+659%
|
12
-18%
|
2
-84%
|
(6)
N/A
|
(8)
-38%
|
(8)
-4%
|
(1)
+92%
|
(1)
-109%
|
(0)
+94%
|
(1)
-1 237%
|
(0)
+91%
|
1
N/A
|
(0)
N/A
|
(0)
+23%
|
|
| 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
|
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
|
|
| Net Change in Cash |
(4)
N/A
|
5
N/A
|
2
-60%
|
(5)
N/A
|
(1)
+76%
|
2
N/A
|
0
-96%
|
(1)
N/A
|
1
N/A
|
1
-23%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-16%
|
1
N/A
|
(1)
N/A
|
1
N/A
|
1
-47%
|
(1)
N/A
|
1
N/A
|
1
-24%
|
0
-75%
|
4
+2 456%
|
3
-16%
|
(4)
N/A
|
(5)
-2%
|
(0)
+94%
|
1
N/A
|
(0)
N/A
|
4
N/A
|
(0)
N/A
|
(3)
-2 584%
|
(0)
+91%
|
(1)
-179%
|
0
N/A
|
1
+492%
|
(0)
N/A
|
(0)
-304%
|
(0)
-147%
|
(2)
-563%
|
(2)
-3%
|
(0)
+92%
|
(0)
-252%
|
(1)
-12%
|
(0)
+27%
|
(0)
+56%
|
(0)
+65%
|
0
N/A
|
0
-10%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
1
N/A
|
(2)
N/A
|
(1)
+11%
|
(1)
+59%
|
(0)
+49%
|
(1)
-145%
|
(1)
-80%
|
(1)
+25%
|
(0)
+79%
|
(2)
-1 023%
|
(2)
+0%
|
(2)
+7%
|
(2)
+19%
|
1
N/A
|
(1)
N/A
|
(4)
-402%
|
(4)
+3%
|
(1)
+78%
|
(5)
-412%
|
(2)
+62%
|
2
N/A
|
(2)
N/A
|
(1)
+19%
|
(1)
+1%
|
(3)
-106%
|
(2)
+40%
|
0
N/A
|
(1)
N/A
|
(4)
-242%
|
(4)
+14%
|
1
N/A
|
(0)
N/A
|
(2)
-429%
|
(3)
-42%
|
(14)
-381%
|
(13)
+5%
|
(3)
+79%
|
5
N/A
|
6
+14%
|
6
+4%
|
0
-92%
|
1
+69%
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-636%
|
0
N/A
|
0
-13%
|
|