Bukit Sembawang Estates Cash Flow Statement

Financials in millions SGD. Fiscal year is April - March.

Millions SGD. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	128.64	114.29	70.85	34.4	82.92
Depreciation & Amortization	4.72	4.67	7.17	5.79	6.48
Other Amortization	-	-	0.12	0.46	0.83
Loss (Gain) From Sale of Assets	-	-0	-	-0	-
Asset Writedown & Restructuring Costs	-3.72	-3.93	-6.77	-5.01	-13.36
Provision & Write-off of Bad Debts	-	-	-	-6.29	0.72
Other Operating Activities	29.14	23.73	8.04	-14.61	-20.08
Change in Accounts Receivable	-520.48	18.64	129.76	-119.83	82.83
Change in Accounts Payable	45.56	1.28	21.34	-1.74	-48.54
Change in Unearned Revenue	-2.67	7.99	-24.88	36.01	3.34
Change in Other Net Operating Assets	-0.22	7.12	4.37	-14.3	4.85
Operating Cash Flow	-319.03	173.78	210	-85.12	100
Operating Cash Flow Growth	-	-17.25%	-	-	-78.47%
Capital Expenditures	-0.18	-0.19	-0.11	-0.46	-0.27
Sale of Property, Plant & Equipment	-	0	-	0	-
Investing Cash Flow	-0.18	-0.18	-0.11	-0.46	-0.27
Long-Term Debt Issued	259	-	-	-	-
Long-Term Debt Repaid	-28.57	-0.65	-25.54	-106.62	-208.11
Net Debt Issued (Repaid)	230.43	-0.65	-25.54	-106.62	-208.11
Common Dividends Paid	-51.78	-10.36	-10.36	-10.36	-10.36
Other Financing Activities	-2.59	-1.35	-0.23	-2.47	-5.04
Financing Cash Flow	176.06	-43.42	-51.65	-150.52	-298.59
Net Cash Flow	-143.14	130.18	158.24	-236.1	-198.86
Free Cash Flow	-319.2	173.6	209.89	-85.59	99.73
Free Cash Flow Growth	-	-17.29%	-	-	-78.50%
Free Cash Flow Margin	-92.37%	31.56%	37.35%	-43.42%	34.60%
Free Cash Flow Per Share	-1.23	0.67	0.81	-0.33	0.39
Cash Interest Paid	-	1.35	0.23	2.47	5.04
Cash Income Tax Paid	-	0.56	3.33	19.54	36.84
Levered Free Cash Flow	-365.55	114.87	175.46	-102.18	86.14
Unlevered Free Cash Flow	-363.61	114.99	175.56	-100.83	88.45
Change in Working Capital	-477.81	35.02	130.59	-99.86	42.48