Oneapex Ltd
SGX:5SY
Cash Flow Statement
Cash Flow Statement
Oneapex Ltd
| Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||
| Net Income |
2
|
3
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
30
|
30
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
18
|
17
|
(1)
|
|
| Depreciation & Amortization |
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 |
12
|
18
|
14
|
15
|
16
|
17
|
18
|
18
|
18
|
18
|
(10)
|
(11)
|
20
|
23
|
11
|
(0)
|
(0)
|
(0)
|
2
|
2
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(0)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
0
|
(0)
|
0
|
0
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(1)
|
1
|
0
|
(1)
|
3
|
3
|
(4)
|
(4)
|
(0)
|
2
|
(1)
|
(3)
|
(2)
|
1
|
2
|
0
|
(1)
|
(0)
|
0
|
0
|
3
|
11
|
12
|
4
|
12
|
10
|
(2)
|
4
|
|
| Cash from Operating Activities |
14
N/A
|
15
+12%
|
16
+8%
|
17
+1%
|
18
+6%
|
22
+26%
|
23
+3%
|
17
-25%
|
16
-6%
|
19
+21%
|
21
+10%
|
19
-11%
|
18
-8%
|
20
+13%
|
11
-45%
|
0
-97%
|
(1)
N/A
|
(2)
-62%
|
(1)
+53%
|
(1)
+36%
|
(1)
-30%
|
2
N/A
|
10
+432%
|
11
+6%
|
3
-74%
|
10
+278%
|
26
+145%
|
13
-48%
|
3
-81%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||
| Capital Expenditures |
(14)
|
(15)
|
(18)
|
(18)
|
(19)
|
(24)
|
(25)
|
(20)
|
(18)
|
(17)
|
(22)
|
(22)
|
(18)
|
(18)
|
(10)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
39
|
40
|
1
|
3
|
7
|
5
|
1
|
(2)
|
(30)
|
(28)
|
(4)
|
(3)
|
1
|
0
|
0
|
0
|
5
|
5
|
(2)
|
|
| Cash from Investing Activities |
(13)
N/A
|
(15)
-10%
|
(17)
-16%
|
(17)
0%
|
(18)
-6%
|
(24)
-30%
|
(24)
-2%
|
(20)
+17%
|
(17)
+13%
|
(17)
+2%
|
17
N/A
|
17
0%
|
(17)
N/A
|
(15)
+14%
|
(3)
+79%
|
3
N/A
|
0
-89%
|
(2)
N/A
|
(30)
-1 623%
|
(28)
+6%
|
(4)
+86%
|
(3)
+14%
|
1
N/A
|
0
-92%
|
0
-48%
|
0
+152%
|
5
+7 962%
|
5
-7%
|
(2)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
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 Issuance of Debt |
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
1
|
3
|
2
|
(2)
|
(5)
|
(4)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
25
|
27
|
5
|
3
|
(0)
|
(10)
|
(14)
|
(16)
|
(17)
|
(4)
|
(0)
|
|
| Cash Paid for Dividends |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(30)
|
(38)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
|
| Other |
0
|
0
|
0
|
1
|
1
|
0
|
2
|
2
|
1
|
1
|
6
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
|
| Cash from Financing Activities |
3
N/A
|
(1)
N/A
|
0
N/A
|
1
+92%
|
(1)
N/A
|
(1)
+24%
|
2
N/A
|
5
+152%
|
3
-42%
|
(1)
N/A
|
1
N/A
|
2
+56%
|
(1)
N/A
|
(1)
-1%
|
(30)
-2 841%
|
(38)
-26%
|
(8)
+78%
|
0
N/A
|
25
+12 496 350%
|
27
+9%
|
5
-80%
|
3
-44%
|
(0)
N/A
|
(10)
-2 360%
|
(14)
-33%
|
(16)
-19%
|
(23)
-43%
|
(19)
+18%
|
(8)
+58%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
3
N/A
|
(0)
N/A
|
(0)
-133%
|
0
N/A
|
(2)
N/A
|
(2)
-39%
|
1
N/A
|
2
+250%
|
2
-24%
|
1
-35%
|
40
+3 836%
|
38
-4%
|
(0)
N/A
|
4
N/A
|
(22)
N/A
|
(34)
-54%
|
(10)
+72%
|
(4)
+58%
|
(6)
-52%
|
(2)
+73%
|
1
N/A
|
2
+175%
|
10
+574%
|
0
-97%
|
(11)
N/A
|
(6)
+47%
|
8
N/A
|
(1)
N/A
|
(8)
-715%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(0)
+48%
|
(1)
-288%
|
(1)
+16%
|
(1)
N/A
|
(2)
-72%
|
(2)
+9%
|
(3)
-91%
|
(2)
+45%
|
2
N/A
|
(1)
N/A
|
(3)
-490%
|
(0)
+91%
|
2
N/A
|
1
-52%
|
(1)
N/A
|
(2)
-65%
|
(2)
-49%
|
(1)
+53%
|
(1)
+37%
|
(1)
-34%
|
2
N/A
|
10
+458%
|
10
+6%
|
3
-74%
|
10
+286%
|
26
+146%
|
13
-49%
|
2
-82%
|
|