Straco Corporation Ltd
SGX:S85
Cash Flow Statement
Cash Flow Statement
Straco Corporation Ltd
| 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 |
1
|
0
|
4
|
4
|
4
|
4
|
3
|
4
|
4
|
5
|
7
|
8
|
8
|
9
|
8
|
11
|
11
|
13
|
11
|
13
|
13
|
12
|
18
|
25
|
28
|
28
|
28
|
25
|
24
|
26
|
29
|
29
|
30
|
35
|
38
|
47
|
50
|
51
|
52
|
59
|
58
|
62
|
65
|
70
|
73
|
73
|
71
|
70
|
49
|
69
|
72
|
70
|
51
|
44
|
42
|
43
|
44
|
50
|
48
|
45
|
40
|
7
|
(2)
|
21
|
12
|
(12)
|
(11)
|
8
|
35
|
39
|
36
|
30
|
|
| Depreciation & Amortization |
4
|
4
|
3
|
3
|
4
|
4
|
6
|
4
|
4
|
4
|
4
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
5
|
5
|
5
|
7
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
6
|
8
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
9
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
11
|
11
|
11
|
9
|
9
|
9
|
9
|
8
|
9
|
|
| Stock-Based Compensation |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Non-Cash Items |
2
|
1
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
1
|
2
|
2
|
20
|
1
|
0
|
(0)
|
20
|
19
|
19
|
21
|
19
|
19
|
19
|
18
|
17
|
15
|
(1)
|
(1)
|
3
|
4
|
2
|
2
|
9
|
6
|
7
|
8
|
|
| Cash Taxes Paid |
1
|
1
|
0
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
5
|
6
|
7
|
7
|
5
|
5
|
6
|
7
|
9
|
7
|
7
|
10
|
13
|
14
|
18
|
16
|
14
|
21
|
18
|
19
|
21
|
18
|
18
|
18
|
17
|
17
|
18
|
17
|
18
|
17
|
16
|
18
|
18
|
18
|
18
|
15
|
17
|
16
|
13
|
4
|
4
|
7
|
6
|
1
|
2
|
9
|
10
|
8
|
8
|
|
| Cash Interest Paid |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(3)
|
1
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(2)
|
(6)
|
(7)
|
(8)
|
(9)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(7)
|
(9)
|
(11)
|
(13)
|
(18)
|
(17)
|
(14)
|
(24)
|
(20)
|
(21)
|
(25)
|
(21)
|
(18)
|
(18)
|
(16)
|
(14)
|
(16)
|
(15)
|
(14)
|
(16)
|
(16)
|
(17)
|
(19)
|
(20)
|
(19)
|
(17)
|
(17)
|
(16)
|
(15)
|
(7)
|
(13)
|
(5)
|
3
|
(3)
|
(1)
|
(7)
|
(10)
|
(7)
|
(6)
|
|
| Cash from Operating Activities |
4
N/A
|
6
+35%
|
6
+11%
|
6
-2%
|
9
+48%
|
8
-14%
|
8
+2%
|
9
+8%
|
7
-19%
|
8
+16%
|
10
+23%
|
11
+13%
|
11
-1%
|
10
-6%
|
9
-11%
|
12
+32%
|
13
+5%
|
15
+16%
|
14
-7%
|
16
+15%
|
15
-3%
|
15
-3%
|
19
+32%
|
27
+40%
|
26
-4%
|
25
-3%
|
25
-2%
|
19
-22%
|
22
+12%
|
22
+3%
|
23
+4%
|
26
+11%
|
28
+6%
|
29
+6%
|
28
-3%
|
34
+20%
|
36
+5%
|
33
-6%
|
38
+12%
|
47
+25%
|
37
-21%
|
47
+27%
|
52
+10%
|
56
+9%
|
65
+15%
|
67
+3%
|
66
-2%
|
66
+0%
|
67
+1%
|
66
-2%
|
69
+5%
|
67
-3%
|
66
-1%
|
58
-12%
|
54
-6%
|
54
-1%
|
51
-4%
|
58
+12%
|
58
+1%
|
55
-6%
|
50
-8%
|
16
-68%
|
0
-97%
|
18
+3 438%
|
20
+15%
|
6
-70%
|
(3)
N/A
|
18
N/A
|
37
+101%
|
37
-1%
|
37
+2%
|
35
-6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(6)
|
(4)
|
(4)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
|
| Other Items |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(8)
|
(8)
|
(8)
|
(7)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
3
|
3
|
(18)
|
(18)
|
(19)
|
(18)
|
4
|
(112)
|
(112)
|
(112)
|
(115)
|
2
|
2
|
2
|
5
|
6
|
5
|
5
|
2
|
2
|
2
|
3
|
4
|
5
|
6
|
5
|
5
|
4
|
4
|
6
|
6
|
4
|
3
|
4
|
5
|
5
|
4
|
4
|
5
|
|
| Cash from Investing Activities |
0
N/A
|
0
+100%
|
0
+38%
|
0
+73%
|
(2)
N/A
|
(2)
-3%
|
(3)
-9%
|
(3)
-6%
|
(1)
+80%
|
(1)
+11%
|
(1)
-35%
|
(2)
-207%
|
(11)
-415%
|
(11)
0%
|
(11)
+2%
|
(9)
+12%
|
(1)
+90%
|
(1)
-22%
|
(1)
+18%
|
(1)
-9%
|
(1)
+49%
|
(0)
+45%
|
(1)
-90%
|
(0)
+98%
|
0
N/A
|
0
+122%
|
0
+125%
|
1
+40%
|
0
-37%
|
0
+18%
|
0
-72%
|
0
-15%
|
0
+227%
|
1
+283%
|
2
+19%
|
(19)
N/A
|
(19)
-2%
|
(20)
-4%
|
(20)
+3%
|
3
N/A
|
(113)
N/A
|
(114)
-1%
|
(115)
-1%
|
(118)
-2%
|
(2)
+98%
|
(2)
-9%
|
(2)
+26%
|
1
N/A
|
2
+30%
|
3
+47%
|
3
+18%
|
0
-95%
|
(0)
N/A
|
(1)
-217%
|
(0)
+11%
|
1
N/A
|
1
+19%
|
1
+2%
|
1
-38%
|
(0)
N/A
|
(1)
-406%
|
(3)
-188%
|
0
N/A
|
2
+350%
|
0
-83%
|
1
+167%
|
1
+34%
|
1
-15%
|
1
-26%
|
1
-30%
|
0
-14%
|
(1)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
42
|
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)
|
(2)
|
(2)
|
(4)
|
(5)
|
(4)
|
(4)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
3
|
3
|
5
|
3
|
(1)
|
(0)
|
(3)
|
(0)
|
1
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
1
|
(1)
|
0
|
1
|
1
|
1
|
(1)
|
(4)
|
(4)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Net Issuance of Debt |
(26)
|
0
|
(20)
|
(12)
|
(14)
|
0
|
(17)
|
(10)
|
(6)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
93
|
90
|
80
|
77
|
(20)
|
(20)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(10)
|
(4)
|
(2)
|
(16)
|
(14)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(11)
|
(11)
|
(11)
|
0
|
(17)
|
(17)
|
(17)
|
0
|
(17)
|
(17)
|
(17)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(22)
|
(22)
|
(22)
|
0
|
(22)
|
0
|
(22)
|
0
|
(30)
|
(52)
|
(30)
|
0
|
(22)
|
(30)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(17)
|
(17)
|
(17)
|
|
| Other |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
1
|
0
|
0
|
(1)
|
(19)
|
(20)
|
(4)
|
(21)
|
14
|
14
|
(4)
|
14
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(2)
|
(2)
|
(4)
|
(4)
|
(2)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
15
N/A
|
(27)
N/A
|
(21)
+22%
|
(12)
+43%
|
(14)
-20%
|
(14)
+1%
|
(18)
-24%
|
(10)
+43%
|
(6)
+40%
|
0
N/A
|
(5)
N/A
|
(2)
+53%
|
(2)
+4%
|
0
N/A
|
(3)
N/A
|
(8)
-154%
|
(9)
-8%
|
0
N/A
|
(9)
N/A
|
(4)
+56%
|
(3)
+17%
|
(3)
N/A
|
(4)
-33%
|
(4)
N/A
|
(4)
+0%
|
(5)
-7%
|
(7)
-59%
|
(8)
-4%
|
(8)
-11%
|
(9)
0%
|
(11)
-31%
|
(11)
-2%
|
(11)
+6%
|
(11)
+0%
|
(11)
-6%
|
(10)
+13%
|
(9)
+5%
|
(9)
+3%
|
(16)
-72%
|
(18)
-13%
|
60
N/A
|
57
-6%
|
64
+12%
|
42
-34%
|
(24)
N/A
|
(23)
+2%
|
(40)
-71%
|
(20)
+49%
|
(36)
-79%
|
(36)
-1%
|
(36)
+0%
|
(37)
-1%
|
(36)
+1%
|
(36)
+0%
|
(35)
+3%
|
(36)
-4%
|
(37)
-2%
|
(38)
-1%
|
(44)
-19%
|
(44)
0%
|
(47)
-5%
|
(16)
+66%
|
(31)
-97%
|
(38)
-21%
|
(28)
+26%
|
(27)
+5%
|
(12)
+56%
|
(12)
-2%
|
(13)
-12%
|
(22)
-65%
|
(21)
+7%
|
(21)
+0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
1
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
2
|
(1)
|
(0)
|
(1)
|
(2)
|
1
|
(2)
|
(2)
|
(3)
|
(4)
|
2
|
4
|
2
|
4
|
(3)
|
(3)
|
0
|
2
|
5
|
5
|
1
|
(2)
|
1
|
2
|
9
|
7
|
8
|
2
|
(7)
|
(8)
|
(11)
|
(5)
|
(4)
|
(1)
|
(1)
|
(2)
|
4
|
2
|
(4)
|
(4)
|
(5)
|
(7)
|
(4)
|
(5)
|
1
|
8
|
9
|
7
|
(0)
|
(13)
|
(14)
|
(5)
|
(0)
|
0
|
(6)
|
|
| Net Change in Cash |
19
N/A
|
(21)
N/A
|
(15)
+31%
|
(5)
+63%
|
(8)
-48%
|
(9)
-9%
|
(12)
-39%
|
(5)
+63%
|
0
N/A
|
1
+485%
|
4
+220%
|
6
+71%
|
(2)
N/A
|
(3)
-40%
|
(5)
-61%
|
(5)
-1%
|
4
N/A
|
7
+98%
|
3
-54%
|
10
+217%
|
11
+4%
|
9
-17%
|
15
+74%
|
21
+36%
|
20
-5%
|
18
-9%
|
14
-21%
|
14
+0%
|
17
+19%
|
17
-3%
|
16
-4%
|
12
-27%
|
14
+19%
|
20
+47%
|
21
+3%
|
10
-53%
|
12
+23%
|
5
-58%
|
(0)
N/A
|
33
N/A
|
(14)
N/A
|
(1)
+90%
|
8
N/A
|
(11)
N/A
|
41
N/A
|
34
-16%
|
17
-51%
|
37
+118%
|
28
-25%
|
28
+1%
|
35
+24%
|
29
-15%
|
27
-8%
|
25
-8%
|
21
-17%
|
14
-33%
|
11
-20%
|
17
+49%
|
8
-53%
|
6
-19%
|
(2)
N/A
|
(2)
-6%
|
(22)
-820%
|
(9)
+58%
|
(0)
+98%
|
(20)
-11 174%
|
(27)
-35%
|
(7)
+74%
|
19
N/A
|
15
-22%
|
17
+16%
|
7
-57%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
5
+37%
|
6
+13%
|
6
-2%
|
6
+3%
|
5
-22%
|
4
-6%
|
5
+11%
|
5
+10%
|
6
+20%
|
8
+28%
|
9
+12%
|
8
-10%
|
8
-7%
|
7
-12%
|
10
+44%
|
11
+11%
|
13
+18%
|
12
-6%
|
14
+15%
|
14
+0%
|
14
-2%
|
18
+32%
|
26
+45%
|
25
-3%
|
24
-4%
|
24
-2%
|
18
-23%
|
20
+11%
|
21
+4%
|
22
+4%
|
24
+11%
|
26
+8%
|
28
+5%
|
27
-2%
|
33
+21%
|
34
+4%
|
32
-6%
|
36
+13%
|
46
+26%
|
36
-22%
|
45
+26%
|
49
+8%
|
53
+9%
|
61
+14%
|
63
+2%
|
62
-1%
|
62
+1%
|
63
+2%
|
63
-1%
|
66
+5%
|
64
-3%
|
63
-1%
|
55
-13%
|
51
-7%
|
50
-2%
|
47
-6%
|
53
+13%
|
54
+1%
|
50
-8%
|
45
-10%
|
9
-79%
|
(5)
N/A
|
13
N/A
|
16
+24%
|
4
-78%
|
(6)
N/A
|
14
N/A
|
33
+132%
|
33
+0%
|
34
+1%
|
30
-12%
|
|