Wing Tai Holdings Ltd
SGX:W05
Cash Flow Statement
Cash Flow Statement
Wing Tai Holdings Ltd
| Mar-2004 | Jun-2004 | Sep-2004 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
5
|
9
|
11
|
24
|
24
|
35
|
40
|
71
|
71
|
157
|
157
|
193
|
237
|
442
|
471
|
445
|
420
|
255
|
224
|
190
|
183
|
29
|
62
|
72
|
79
|
222
|
162
|
177
|
320
|
357
|
427
|
419
|
294
|
263
|
340
|
393
|
467
|
588
|
535
|
492
|
414
|
276
|
277
|
235
|
198
|
166
|
142
|
137
|
134
|
16
|
11
|
11
|
17
|
26
|
42
|
40
|
102
|
227
|
213
|
228
|
168
|
49
|
53
|
63
|
16
|
40
|
42
|
38
|
144
|
153
|
11
|
(32)
|
(82)
|
(93)
|
(66)
|
(37)
|
|
| Depreciation & Amortization |
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
26
|
0
|
15
|
6
|
13
|
12
|
10
|
9
|
10
|
11
|
11
|
10
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
0
|
3
|
2
|
2
|
2
|
1
|
1
|
|
| Other Non-Cash Items |
29
|
16
|
(198)
|
(206)
|
(209)
|
(13)
|
(2)
|
(15)
|
(12)
|
(14)
|
(63)
|
(63)
|
(48)
|
(230)
|
(286)
|
(289)
|
(319)
|
(181)
|
(106)
|
(85)
|
(60)
|
112
|
139
|
144
|
144
|
13
|
8
|
17
|
27
|
(145)
|
(134)
|
(151)
|
(188)
|
(135)
|
(146)
|
(152)
|
(97)
|
(215)
|
(174)
|
(148)
|
(187)
|
(112)
|
(119)
|
(136)
|
(120)
|
(92)
|
(56)
|
(41)
|
(60)
|
10
|
5
|
(15)
|
(18)
|
(37)
|
(46)
|
(29)
|
(83)
|
(187)
|
(171)
|
(191)
|
(137)
|
(46)
|
(38)
|
(37)
|
35
|
57
|
19
|
38
|
(96)
|
(136)
|
8
|
35
|
84
|
89
|
64
|
55
|
|
| Cash Taxes Paid |
2
|
1
|
1
|
2
|
1
|
0
|
0
|
0
|
(0)
|
2
|
3
|
0
|
3
|
0
|
2
|
10
|
17
|
20
|
19
|
18
|
17
|
11
|
11
|
4
|
(1)
|
9
|
11
|
27
|
26
|
28
|
27
|
35
|
61
|
52
|
64
|
61
|
65
|
66
|
69
|
62
|
51
|
47
|
44
|
39
|
32
|
25
|
28
|
31
|
30
|
32
|
29
|
18
|
33
|
32
|
32
|
35
|
15
|
16
|
13
|
13
|
14
|
13
|
14
|
6
|
0
|
8
|
17
|
18
|
25
|
27
|
4
|
(5)
|
3
|
7
|
8
|
8
|
|
| Cash Interest Paid |
44
|
37
|
31
|
44
|
37
|
46
|
47
|
51
|
48
|
47
|
46
|
45
|
49
|
44
|
50
|
42
|
39
|
48
|
45
|
49
|
52
|
49
|
51
|
54
|
54
|
52
|
55
|
55
|
54
|
52
|
50
|
46
|
48
|
45
|
47
|
46
|
48
|
47
|
50
|
48
|
47
|
44
|
44
|
45
|
48
|
53
|
52
|
54
|
52
|
51
|
51
|
48
|
46
|
41
|
38
|
36
|
34
|
31
|
29
|
29
|
28
|
28
|
27
|
27
|
27
|
28
|
27
|
26
|
23
|
23
|
27
|
29
|
32
|
35
|
42
|
45
|
|
| Change in Working Capital |
(33)
|
(104)
|
109
|
136
|
310
|
67
|
45
|
48
|
16
|
(19)
|
52
|
(39)
|
59
|
67
|
164
|
178
|
75
|
49
|
(112)
|
(105)
|
(135)
|
(216)
|
(211)
|
(185)
|
(184)
|
(128)
|
(91)
|
146
|
(93)
|
(43)
|
110
|
(100)
|
204
|
205
|
19
|
60
|
(73)
|
(148)
|
(144)
|
(218)
|
(213)
|
(141)
|
(176)
|
(17)
|
144
|
178
|
173
|
50
|
(18)
|
(66)
|
(43)
|
54
|
51
|
142
|
158
|
70
|
110
|
57
|
103
|
121
|
71
|
(471)
|
(503)
|
(577)
|
201
|
307
|
74
|
60
|
37
|
(274)
|
(273)
|
210
|
307
|
(415)
|
(453)
|
186
|
|
| Cash from Operating Activities |
6
N/A
|
(75)
N/A
|
(74)
+1%
|
(41)
+45%
|
129
N/A
|
93
-28%
|
83
-11%
|
104
+25%
|
76
-27%
|
130
+71%
|
146
+13%
|
91
-38%
|
248
+171%
|
288
+16%
|
349
+21%
|
334
-4%
|
176
-47%
|
134
-24%
|
5
-96%
|
1
-78%
|
(13)
N/A
|
(63)
-398%
|
(10)
+85%
|
31
N/A
|
39
+28%
|
120
+206%
|
79
-34%
|
341
+333%
|
254
-25%
|
180
-29%
|
403
+123%
|
168
-58%
|
310
+84%
|
346
+12%
|
213
-38%
|
301
+41%
|
296
-2%
|
238
-20%
|
217
-9%
|
126
-42%
|
15
-88%
|
38
+158%
|
(17)
N/A
|
83
N/A
|
222
+167%
|
267
+20%
|
259
-3%
|
145
-44%
|
56
-62%
|
(30)
N/A
|
(27)
+9%
|
50
N/A
|
50
0%
|
139
+179%
|
154
+10%
|
80
-48%
|
128
+60%
|
105
-18%
|
153
+45%
|
165
+8%
|
109
-34%
|
(460)
N/A
|
(479)
-4%
|
(543)
-13%
|
277
N/A
|
404
+46%
|
150
-63%
|
142
-5%
|
98
-31%
|
(245)
N/A
|
(245)
+0%
|
222
N/A
|
318
+43%
|
(408)
N/A
|
(443)
-9%
|
214
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(6)
|
(7)
|
(9)
|
(11)
|
(12)
|
(19)
|
(23)
|
(19)
|
(24)
|
(19)
|
(14)
|
(14)
|
(10)
|
(13)
|
(13)
|
(13)
|
(12)
|
(17)
|
(14)
|
(15)
|
(25)
|
(14)
|
(17)
|
(18)
|
(9)
|
(10)
|
(14)
|
(14)
|
(20)
|
(21)
|
(22)
|
(21)
|
(20)
|
(18)
|
(14)
|
(13)
|
(7)
|
(8)
|
(5)
|
(5)
|
(5)
|
(3)
|
(6)
|
(7)
|
(8)
|
(8)
|
(6)
|
(8)
|
(9)
|
(12)
|
(13)
|
(11)
|
(10)
|
(7)
|
(6)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(3)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
|
| Other Items |
80
|
89
|
110
|
106
|
38
|
40
|
18
|
281
|
284
|
255
|
273
|
10
|
17
|
33
|
29
|
(9)
|
(47)
|
64
|
67
|
136
|
174
|
59
|
47
|
17
|
21
|
41
|
28
|
42
|
26
|
37
|
47
|
43
|
40
|
107
|
90
|
(2)
|
(27)
|
(96)
|
(88)
|
(20)
|
(20)
|
99
|
126
|
139
|
154
|
15
|
(1)
|
(245)
|
(233)
|
(226)
|
241
|
492
|
445
|
369
|
57
|
43
|
81
|
73
|
(69)
|
(55)
|
(42)
|
10
|
(54)
|
(29)
|
54
|
205
|
158
|
38
|
32
|
76
|
152
|
60
|
(4)
|
48
|
(121)
|
99
|
|
| Cash from Investing Activities |
78
N/A
|
85
+9%
|
106
+25%
|
102
-4%
|
33
-67%
|
35
+5%
|
12
-64%
|
276
+2 129%
|
277
+0%
|
249
-10%
|
267
+7%
|
1
-100%
|
6
+354%
|
21
+258%
|
10
-54%
|
(31)
N/A
|
(66)
-110%
|
40
N/A
|
49
+21%
|
122
+151%
|
160
+31%
|
49
-69%
|
34
-30%
|
4
-88%
|
9
+109%
|
30
+228%
|
11
-64%
|
28
+161%
|
11
-59%
|
12
+5%
|
34
+182%
|
26
-24%
|
22
-13%
|
98
+342%
|
80
-18%
|
(16)
N/A
|
(41)
-152%
|
(116)
-185%
|
(109)
+6%
|
(42)
+61%
|
(41)
+3%
|
79
N/A
|
108
+36%
|
125
+16%
|
142
+13%
|
8
-94%
|
(9)
N/A
|
(250)
-2 680%
|
(238)
+5%
|
(231)
+3%
|
238
N/A
|
486
+105%
|
438
-10%
|
361
-18%
|
49
-86%
|
37
-25%
|
73
+100%
|
64
-13%
|
(81)
N/A
|
(68)
+15%
|
(53)
+22%
|
0
N/A
|
(61)
N/A
|
(35)
+42%
|
51
N/A
|
201
+296%
|
155
-23%
|
34
-78%
|
26
-24%
|
72
+179%
|
147
+103%
|
54
-63%
|
(9)
N/A
|
44
N/A
|
(125)
N/A
|
96
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
60
|
60
|
60
|
60
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
147
|
144
|
142
|
137
|
(11)
|
(12)
|
(10)
|
(7)
|
(4)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(4)
|
(12)
|
(12)
|
(13)
|
(11)
|
(15)
|
(15)
|
(14)
|
(12)
|
1
|
0
|
0
|
0
|
0
|
(4)
|
(15)
|
(15)
|
(15)
|
(11)
|
(0)
|
0
|
0
|
0
|
(2)
|
(15)
|
(18)
|
(9)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(25)
|
(58)
|
(12)
|
(98)
|
(164)
|
(45)
|
(66)
|
(66)
|
(71)
|
(124)
|
(123)
|
(29)
|
(65)
|
(53)
|
(112)
|
(5)
|
(9)
|
48
|
138
|
60
|
101
|
92
|
76
|
94
|
42
|
146
|
0
|
(103)
|
58
|
(132)
|
0
|
55
|
(71)
|
43
|
0
|
182
|
280
|
215
|
0
|
(210)
|
(206)
|
(131)
|
(126)
|
329
|
214
|
(109)
|
(110)
|
(308)
|
(52)
|
195
|
(52)
|
(176)
|
(449)
|
(446)
|
(205)
|
(182)
|
(171)
|
(145)
|
(144)
|
(5)
|
(153)
|
(151)
|
(156)
|
(104)
|
137
|
21
|
(73)
|
(159)
|
(137)
|
118
|
79
|
75
|
122
|
309
|
432
|
(204)
|
|
| Cash Paid for Dividends |
(7)
|
(5)
|
0
|
(5)
|
(12)
|
(12)
|
0
|
(16)
|
(22)
|
(17)
|
0
|
(47)
|
(30)
|
(35)
|
0
|
(195)
|
(195)
|
(195)
|
0
|
(47)
|
(47)
|
(47)
|
0
|
(31)
|
(31)
|
(31)
|
0
|
(39)
|
(39)
|
(39)
|
0
|
(55)
|
(55)
|
(55)
|
0
|
(55)
|
(55)
|
(55)
|
0
|
(94)
|
(94)
|
(94)
|
0
|
(47)
|
(47)
|
(47)
|
0
|
(23)
|
(23)
|
(23)
|
0
|
(46)
|
(46)
|
(46)
|
0
|
(50)
|
(50)
|
(46)
|
0
|
(68)
|
(68)
|
(61)
|
0
|
(35)
|
(38)
|
(23)
|
(23)
|
(38)
|
(38)
|
(46)
|
(46)
|
(38)
|
(38)
|
(23)
|
(23)
|
(23)
|
|
| Other |
(1)
|
16
|
22
|
18
|
(26)
|
(20)
|
(21)
|
(53)
|
(48)
|
(52)
|
(51)
|
(63)
|
(83)
|
(120)
|
(170)
|
(133)
|
(139)
|
(132)
|
(109)
|
(120)
|
(102)
|
(80)
|
(58)
|
(59)
|
(58)
|
(58)
|
(47)
|
(58)
|
(91)
|
(100)
|
(138)
|
(123)
|
(100)
|
(90)
|
26
|
(99)
|
(103)
|
(106)
|
(525)
|
(98)
|
(86)
|
(77)
|
245
|
(51)
|
(54)
|
(60)
|
(44)
|
(45)
|
(43)
|
(42)
|
(38)
|
(34)
|
(32)
|
123
|
94
|
97
|
103
|
(38)
|
(16)
|
(15)
|
(15)
|
113
|
114
|
108
|
(39)
|
(40)
|
(40)
|
(39)
|
(186)
|
(182)
|
(33)
|
(36)
|
(189)
|
(188)
|
(42)
|
(45)
|
|
| Cash from Financing Activities |
28
N/A
|
14
-51%
|
64
+370%
|
(25)
N/A
|
(201)
-715%
|
(76)
+62%
|
(97)
-28%
|
(134)
-37%
|
(139)
-4%
|
(192)
-37%
|
(190)
+1%
|
(138)
+27%
|
(177)
-28%
|
(207)
-16%
|
(315)
-52%
|
(186)
+41%
|
(198)
-7%
|
(137)
+31%
|
(28)
+79%
|
(119)
-320%
|
(60)
+49%
|
(45)
+25%
|
(36)
+19%
|
0
N/A
|
(47)
N/A
|
57
N/A
|
71
+25%
|
(200)
N/A
|
(72)
+64%
|
(272)
-278%
|
(309)
-14%
|
(123)
+60%
|
(225)
-83%
|
(102)
+55%
|
15
N/A
|
28
+91%
|
122
+334%
|
55
-55%
|
(365)
N/A
|
(401)
-10%
|
(386)
+4%
|
(303)
+22%
|
24
N/A
|
227
+852%
|
100
-56%
|
(228)
N/A
|
(215)
+6%
|
(388)
-81%
|
(134)
+65%
|
114
N/A
|
(127)
N/A
|
(268)
-112%
|
(527)
-96%
|
(369)
+30%
|
(157)
+57%
|
(135)
+14%
|
(117)
+13%
|
(234)
-100%
|
(227)
+3%
|
(103)
+55%
|
(250)
-143%
|
(110)
+56%
|
(103)
+6%
|
(31)
+70%
|
59
N/A
|
(42)
N/A
|
(138)
-226%
|
(251)
-82%
|
(380)
-51%
|
(119)
+69%
|
(4)
+97%
|
1
N/A
|
(105)
N/A
|
97
N/A
|
367
+277%
|
(271)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
2
|
6
|
4
|
1
|
(3)
|
(5)
|
(1)
|
(3)
|
(5)
|
(8)
|
(10)
|
(2)
|
(1)
|
1
|
3
|
(4)
|
(4)
|
(1)
|
(1)
|
1
|
1
|
(2)
|
(4)
|
(2)
|
0
|
3
|
(1)
|
(6)
|
(12)
|
(12)
|
(11)
|
(8)
|
(1)
|
(7)
|
(2)
|
(1)
|
(4)
|
3
|
4
|
(0)
|
(2)
|
(1)
|
(5)
|
(1)
|
(1)
|
1
|
3
|
2
|
2
|
(2)
|
(9)
|
(10)
|
(6)
|
(1)
|
4
|
(1)
|
1
|
|
| Net Change in Cash |
112
N/A
|
24
-79%
|
96
+308%
|
36
-63%
|
(39)
N/A
|
52
N/A
|
(2)
N/A
|
247
N/A
|
214
-14%
|
187
-13%
|
224
+20%
|
(46)
N/A
|
76
N/A
|
102
+34%
|
43
-58%
|
116
+171%
|
(89)
N/A
|
34
N/A
|
24
-29%
|
6
-75%
|
92
+1 437%
|
(56)
N/A
|
(11)
+80%
|
33
N/A
|
(3)
N/A
|
205
N/A
|
157
-23%
|
164
+4%
|
185
+13%
|
(90)
N/A
|
125
N/A
|
71
-43%
|
108
+53%
|
345
+220%
|
304
-12%
|
309
+2%
|
377
+22%
|
176
-53%
|
(256)
N/A
|
(316)
-24%
|
(414)
-31%
|
(190)
+54%
|
112
N/A
|
435
+288%
|
467
+7%
|
46
-90%
|
29
-37%
|
(504)
N/A
|
(327)
+35%
|
(158)
+52%
|
76
N/A
|
267
+251%
|
(46)
N/A
|
130
N/A
|
46
-65%
|
(22)
N/A
|
87
N/A
|
(60)
N/A
|
(156)
-157%
|
(8)
+95%
|
(196)
-2 247%
|
(575)
-194%
|
(644)
-12%
|
(611)
+5%
|
388
N/A
|
566
+46%
|
167
-70%
|
(73)
N/A
|
(259)
-256%
|
(301)
-16%
|
(112)
+63%
|
271
N/A
|
204
-25%
|
(262)
N/A
|
(202)
+23%
|
40
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
(79)
N/A
|
(78)
+1%
|
(46)
+41%
|
124
N/A
|
88
-29%
|
78
-11%
|
99
+27%
|
69
-31%
|
124
+80%
|
140
+13%
|
83
-41%
|
237
+186%
|
275
+16%
|
330
+20%
|
312
-5%
|
157
-50%
|
111
-29%
|
(14)
N/A
|
(13)
+7%
|
(27)
-110%
|
(73)
-174%
|
(22)
+70%
|
18
N/A
|
27
+49%
|
108
+305%
|
62
-43%
|
327
+429%
|
240
-27%
|
155
-35%
|
389
+151%
|
151
-61%
|
292
+94%
|
336
+15%
|
204
-39%
|
288
+41%
|
282
-2%
|
218
-23%
|
196
-10%
|
104
-47%
|
(6)
N/A
|
18
N/A
|
(36)
N/A
|
70
N/A
|
209
+200%
|
260
+24%
|
251
-3%
|
140
-44%
|
51
-64%
|
(34)
N/A
|
(30)
+13%
|
44
N/A
|
43
-1%
|
132
+205%
|
146
+11%
|
74
-49%
|
120
+62%
|
96
-20%
|
141
+47%
|
152
+8%
|
98
-35%
|
(470)
N/A
|
(486)
-3%
|
(550)
-13%
|
274
N/A
|
400
+46%
|
146
-64%
|
138
-5%
|
92
-34%
|
(248)
N/A
|
(249)
-1%
|
216
N/A
|
313
+45%
|
(412)
N/A
|
(447)
-9%
|
211
N/A
|
|