Broadway Industrial Group Cash Flow Statement

Financials in millions SGD. Fiscal year is January - December.

Millions SGD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	7.4	12.15	3.09	6.28	15.27	14.11
Depreciation & Amortization	10.8	10.86	11.57	13.2	13.39	15.11
Loss (Gain) From Sale of Assets	-0.07	0.09	0.16	0.05	0.01	-0.05
Asset Writedown & Restructuring Costs	-	-	-	-	2.37	0.1
Loss (Gain) From Sale of Investments	-	-	0.05	-	-	-
Stock-Based Compensation	0.35	0.53	-	-	-0.01	-0
Provision & Write-off of Bad Debts	-	-	-	-	-0.03	-0.1
Other Operating Activities	-0.41	3.64	1.03	2.54	0.55	-3.9
Change in Accounts Receivable	27.98	-40.35	-49.08	58.79	-24.27	-8.62
Change in Inventory	-6.03	-8.41	6.35	11.93	-11.3	8.34
Change in Accounts Payable	-26.98	24.18	46.3	-71.61	16.79	17.41
Change in Other Net Operating Assets	0.62	0.62	-0.38	-0.15	0.25	-0.06
Operating Cash Flow	13.67	3.3	18.52	19.32	13.03	42.34
Operating Cash Flow Growth	126.99%	-82.16%	-4.13%	48.33%	-69.24%	133.76%
Capital Expenditures	-3.4	-2.9	-7	-4.74	-5.64	-3.66
Sale of Property, Plant & Equipment	-0.02	0.15	0.47	0.14	0.13	0.38
Cash Acquisitions	-	-	-	-	-	-0.14
Divestitures	-	-	0.13	0.54	-	-
Other Investing Activities	0.87	0.65	0.54	0.03	-0.01	0.02
Investing Cash Flow	-2.55	-2.1	-5.86	-4.05	-5.53	-3.4
Long-Term Debt Issued	-	9.68	7.66	6.06	12.67	115.16
Long-Term Debt Repaid	-	-6.69	-12.81	-12.31	-16.26	-131.44
Net Debt Issued (Repaid)	-4.5	2.99	-5.15	-6.25	-3.6	-16.28
Issuance of Common Stock	0.27	0.27	-	-	-	-
Repurchase of Common Stock	-	-	-	-0.73	-1.93	-
Common Dividends Paid	-2.27	-4.55	-	-2.28	-2.34	-
Other Financing Activities	-2.65	-2	-2.58	-1.83	-1.12	-1.18
Financing Cash Flow	-9.15	-3.29	-7.72	-13.36	-8.99	-17.46
Foreign Exchange Rate Adjustments	0.37	2.45	-0.41	-0.39	0.17	-1.21
Net Cash Flow	2.34	0.37	4.53	1.52	-1.33	20.27
Free Cash Flow	10.27	0.41	11.52	14.58	7.38	38.68
Free Cash Flow Growth	350.81%	-96.48%	-20.96%	97.49%	-80.92%	238.18%
Free Cash Flow Margin	3.00%	0.11%	4.45%	4.14%	1.57%	9.65%
Free Cash Flow Per Share	0.02	0.00	0.03	0.03	0.02	0.08
Cash Interest Paid	1.31	2	2.57	1.66	1.13	1.18
Cash Income Tax Paid	4.45	1.53	0.38	1.1	0.67	3.9
Levered Free Cash Flow	9.88	-4.27	9.58	12.31	-0.9	29.63
Unlevered Free Cash Flow	10.01	-3.72	10	12.67	-0.43	30.26
Change in Working Capital	-4.41	-23.96	3.19	-1.04	-18.54	17.06

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.