Noel Gifts International Cash Flow Statement

Financials in millions SGD. Fiscal year is July - June.

Millions SGD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	Dec '24 Dec 31, 2024	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021	Jun '20 Jun 30, 2020	2016 - 2020
Net Income	13.44	13.34	0.23	2.89	1.47	1.26	Upgrade
Depreciation & Amortization	1.19	1.04	0.85	0.93	1.34	1.49	Upgrade
Loss (Gain) From Sale of Assets	-16.14	-16.12	-0.1	0.04	-	0	Upgrade
Asset Writedown & Restructuring Costs	0	0	-0.1	-1.3	0.14	-0.39	Upgrade
Loss (Gain) From Sale of Investments	0	0	-	-	-	-	Upgrade
Provision & Write-off of Bad Debts	0.16	0.13	0.03	-0.28	0.17	0.18	Upgrade
Other Operating Activities	-14.07	-14	-0.37	-0.16	0.02	-0	Upgrade
Change in Accounts Receivable	0.13	0.29	-0.29	0.42	-0.4	0.07	Upgrade
Change in Inventory	-0.02	0.06	-0.38	-0.18	0.56	-0.27	Upgrade
Change in Accounts Payable	-0.28	2.5	0.04	0.08	0.05	-0.25	Upgrade
Change in Unearned Revenue	0.03	-0.03	-0.03	0	-0.06	0.18	Upgrade
Change in Other Net Operating Assets	-0.43	1.43	-0.26	-0.7	0.39	-0.38	Upgrade
Operating Cash Flow	-1.79	2.84	-0.08	1.74	3.67	1.9	Upgrade
Operating Cash Flow Growth	-	-	-	-52.52%	92.70%	534.33%	Upgrade
Capital Expenditures	-0.48	-0.78	-0.22	-0.11	-0.15	-0.18	Upgrade
Sale of Property, Plant & Equipment	0.03	0	-	0.01	-	-	Upgrade
Sale (Purchase) of Real Estate	30.59	30.59	2	-	-	-	Upgrade
Investment in Securities	-4.97	-24.11	-8.84	-0.21	0.04	-0.08	Upgrade
Other Investing Activities	0.1	0.06	0.06	0.03	0.04	0.03	Upgrade
Investing Cash Flow	25.26	5.76	-7.01	-0.28	-0.08	-0.24	Upgrade
Long-Term Debt Repaid	-	-0.74	-0.66	-0.7	-0.69	-1.05	Upgrade
Net Debt Issued (Repaid)	-0.79	-0.74	-0.66	-0.7	-0.69	-1.05	Upgrade
Common Dividends Paid	-12.3	-0.62	-1.54	-0.31	-0.21	-0.1	Upgrade
Other Financing Activities	-0.04	-0.04	-0.02	-0.03	-0.06	-	Upgrade
Financing Cash Flow	-13.13	-1.39	-2.22	-3.8	-2.29	-3.1	Upgrade
Net Cash Flow	10.34	7.21	-9.3	-2.34	1.31	-1.44	Upgrade
Free Cash Flow	-2.27	2.06	-0.3	1.63	3.51	1.72	Upgrade
Free Cash Flow Growth	-	-	-	-53.54%	104.36%	-	Upgrade
Free Cash Flow Margin	-13.90%	12.36%	-1.67%	7.90%	18.35%	8.65%	Upgrade
Free Cash Flow Per Share	-0.02	0.02	-0.00	0.02	0.03	0.02	Upgrade
Cash Interest Paid	0.04	0.04	0.02	0.03	0.06	0.07	Upgrade
Cash Income Tax Paid	0.02	-0.01	0.07	0.1	0.09	0.1	Upgrade
Levered Free Cash Flow	14.28	3.86	-0.91	1.15	2.34	0.82	Upgrade
Unlevered Free Cash Flow	14.31	3.89	-0.89	1.17	2.38	0.86	Upgrade
Change in Working Capital	-0.57	4.26	-0.92	-0.38	0.53	-0.65	Upgrade

Updated Feb 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.