Tuan Sing Holdings Ltd
SGX:T24
Cash Flow Statement
Cash Flow Statement
Tuan Sing Holdings Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
48
|
52
|
60
|
70
|
124
|
121
|
126
|
116
|
63
|
65
|
60
|
74
|
76
|
87
|
100
|
101
|
81
|
73
|
51
|
39
|
40
|
34
|
31
|
29
|
68
|
71
|
73
|
71
|
139
|
131
|
131
|
127
|
42
|
43
|
60
|
154
|
84
|
(6)
|
1
|
(8)
|
3
|
|
Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
5
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
8
|
7
|
6
|
6
|
|
Other Non-Cash Items |
(36)
|
(39)
|
(42)
|
(43)
|
(87)
|
(87)
|
(89)
|
(90)
|
(45)
|
(44)
|
(41)
|
(40)
|
(49)
|
(40)
|
(31)
|
(14)
|
34
|
33
|
32
|
24
|
11
|
8
|
7
|
6
|
(32)
|
(33)
|
(32)
|
(32)
|
(100)
|
(92)
|
(91)
|
(89)
|
0
|
(9)
|
(33)
|
(116)
|
(72)
|
13
|
22
|
35
|
28
|
|
Cash Taxes Paid |
5
|
5
|
3
|
4
|
2
|
2
|
6
|
8
|
7
|
7
|
6
|
3
|
2
|
5
|
8
|
8
|
6
|
3
|
3
|
1
|
4
|
4
|
8
|
11
|
12
|
13
|
14
|
14
|
12
|
10
|
8
|
7
|
6
|
(0)
|
7
|
9
|
(0)
|
(1)
|
1
|
5
|
1
|
|
Cash Interest Paid |
6
|
6
|
8
|
11
|
11
|
11
|
11
|
9
|
12
|
13
|
14
|
15
|
16
|
20
|
26
|
30
|
34
|
37
|
36
|
36
|
34
|
30
|
31
|
31
|
39
|
37
|
42
|
41
|
50
|
52
|
59
|
61
|
59
|
57
|
49
|
44
|
43
|
40
|
48
|
62
|
69
|
|
Change in Working Capital |
(434)
|
(306)
|
(261)
|
(169)
|
108
|
108
|
95
|
77
|
55
|
37
|
24
|
2
|
(15)
|
(0)
|
(39)
|
(2)
|
30
|
40
|
80
|
125
|
132
|
109
|
89
|
44
|
58
|
67
|
59
|
(92)
|
(141)
|
(152)
|
(151)
|
(46)
|
(30)
|
12
|
33
|
38
|
53
|
24
|
25
|
107
|
107
|
|
Cash from Operating Activities |
(422)
N/A
|
(292)
+31%
|
(242)
+17%
|
(141)
+42%
|
146
N/A
|
143
-2%
|
132
-8%
|
104
-22%
|
73
-29%
|
58
-21%
|
43
-25%
|
36
-16%
|
14
-62%
|
50
+263%
|
35
-29%
|
92
+162%
|
152
+65%
|
153
+0%
|
171
+12%
|
195
+14%
|
190
-3%
|
159
-16%
|
135
-15%
|
88
-35%
|
102
+16%
|
113
+11%
|
108
-4%
|
(46)
N/A
|
(94)
-106%
|
(105)
-12%
|
(104)
+1%
|
(0)
+100%
|
20
N/A
|
55
+167%
|
69
+26%
|
85
+23%
|
75
-11%
|
40
-47%
|
55
+39%
|
141
+156%
|
143
+2%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(7)
|
(8)
|
(6)
|
(3)
|
(1)
|
(1)
|
(2)
|
(4)
|
(7)
|
|
Other Items |
(5)
|
1
|
4
|
(37)
|
(37)
|
(37)
|
(66)
|
(26)
|
(177)
|
(172)
|
(147)
|
(149)
|
(105)
|
(111)
|
(112)
|
(103)
|
(2)
|
(1)
|
(3)
|
(18)
|
(27)
|
(36)
|
(421)
|
(430)
|
(439)
|
(434)
|
(97)
|
(122)
|
(116)
|
(71)
|
(24)
|
13
|
0
|
(35)
|
73
|
523
|
487
|
31
|
(76)
|
(82)
|
(46)
|
|
Cash from Investing Activities |
(6)
N/A
|
0
N/A
|
3
+900%
|
(38)
N/A
|
(38)
+1%
|
(38)
0%
|
(66)
-75%
|
(27)
+59%
|
(177)
-556%
|
(173)
+2%
|
(148)
+15%
|
(150)
-1%
|
(106)
+30%
|
(112)
-6%
|
(114)
-2%
|
(106)
+7%
|
(5)
+95%
|
(5)
-5%
|
(7)
-45%
|
(23)
-205%
|
(31)
-38%
|
(41)
-32%
|
(425)
-931%
|
(433)
-2%
|
(443)
-2%
|
(437)
+1%
|
(100)
+77%
|
(126)
-26%
|
(119)
+6%
|
(74)
+38%
|
(27)
+63%
|
9
N/A
|
(7)
N/A
|
(43)
-516%
|
67
N/A
|
520
+675%
|
486
-7%
|
30
-94%
|
(78)
N/A
|
(86)
-9%
|
(53)
+38%
|
|
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)
|
0
|
(0)
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Issuance of Debt |
385
|
270
|
243
|
224
|
(18)
|
(2)
|
64
|
105
|
182
|
181
|
132
|
70
|
87
|
24
|
(14)
|
(94)
|
(220)
|
(187)
|
(141)
|
(108)
|
(94)
|
(69)
|
372
|
423
|
444
|
452
|
26
|
162
|
192
|
210
|
185
|
75
|
98
|
100
|
20
|
(420)
|
(396)
|
12
|
(52)
|
(100)
|
(45)
|
|
Cash Paid for Dividends |
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(9)
|
(9)
|
(9)
|
(6)
|
(6)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
Other |
(6)
|
(6)
|
(7)
|
(11)
|
(18)
|
(28)
|
(84)
|
(79)
|
(76)
|
(68)
|
(13)
|
(16)
|
(16)
|
(20)
|
(25)
|
(33)
|
(4)
|
(37)
|
(37)
|
(35)
|
(67)
|
(31)
|
(33)
|
(31)
|
(38)
|
(38)
|
(42)
|
(42)
|
(53)
|
(56)
|
(63)
|
(65)
|
(77)
|
(68)
|
(43)
|
(42)
|
32
|
34
|
(57)
|
(73)
|
(74)
|
|
Cash from Financing Activities |
377
N/A
|
262
-31%
|
235
-10%
|
212
-10%
|
(37)
N/A
|
(31)
+17%
|
(22)
+27%
|
24
N/A
|
105
+339%
|
111
+6%
|
114
+2%
|
49
-57%
|
66
+36%
|
(1)
N/A
|
(45)
-3 323%
|
(132)
-196%
|
(229)
-74%
|
(229)
+0%
|
(183)
+20%
|
(149)
+19%
|
(168)
-13%
|
(106)
+37%
|
334
N/A
|
386
+16%
|
400
+3%
|
408
+2%
|
(22)
N/A
|
114
N/A
|
132
+15%
|
147
+11%
|
109
-25%
|
(2)
N/A
|
10
N/A
|
25
+155%
|
(30)
N/A
|
(464)
-1 436%
|
(367)
+21%
|
43
N/A
|
(112)
N/A
|
(176)
-57%
|
(123)
+30%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
4
|
4
|
3
|
(3)
|
(4)
|
(0)
|
3
|
4
|
5
|
2
|
(1)
|
1
|
1
|
2
|
1
|
1
|
(0)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
1
|
0
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(6)
|
(5)
|
(4)
|
(1)
|
3
|
3
|
1
|
3
|
2
|
(12)
|
(12)
|
(3)
|
|
Net Change in Cash |
(47)
N/A
|
(26)
+44%
|
(2)
+94%
|
30
N/A
|
67
+122%
|
75
+11%
|
47
-37%
|
104
+122%
|
6
-95%
|
(2)
N/A
|
9
N/A
|
(63)
N/A
|
(25)
+60%
|
(62)
-147%
|
(122)
-97%
|
(144)
-18%
|
(82)
+43%
|
(83)
-1%
|
(23)
+72%
|
21
N/A
|
(10)
N/A
|
11
N/A
|
45
+307%
|
41
-10%
|
55
+36%
|
81
+46%
|
(17)
N/A
|
(59)
-254%
|
(85)
-42%
|
(39)
+54%
|
(27)
+30%
|
3
N/A
|
22
+704%
|
40
+76%
|
109
+177%
|
142
+30%
|
197
+39%
|
114
-42%
|
(148)
N/A
|
(132)
+10%
|
(35)
+74%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(423)
N/A
|
(293)
+31%
|
(243)
+17%
|
(142)
+42%
|
145
N/A
|
143
-2%
|
132
-8%
|
103
-22%
|
73
-29%
|
57
-22%
|
42
-25%
|
35
-17%
|
13
-64%
|
49
+278%
|
34
-31%
|
90
+166%
|
149
+66%
|
149
+0%
|
166
+12%
|
191
+15%
|
186
-3%
|
154
-17%
|
132
-15%
|
84
-36%
|
97
+16%
|
109
+12%
|
104
-5%
|
(50)
N/A
|
(97)
-96%
|
(108)
-11%
|
(108)
+1%
|
(4)
+96%
|
13
N/A
|
46
+246%
|
64
+37%
|
81
+28%
|
74
-9%
|
39
-47%
|
53
+36%
|
137
+159%
|
136
0%
|