Ossia International Cash Flow Statement

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

Millions SGD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	5.01	7.44	7.02	6.59	10.07	6.6
Depreciation & Amortization	1.71	1.69	1.7	1.41	1.39	1.75
Loss (Gain) From Sale of Assets	-0.03	-0.03	-0.05	-	-	-0
Loss (Gain) on Equity Investments	-6.7	-7.44	-6.05	-5.07	-7.88	-5.54
Provision & Write-off of Bad Debts	-	-	-	-0.05	-	-
Other Operating Activities	0.07	-0.16	-0.02	-0.75	-0.59	0.65
Change in Accounts Receivable	1.67	1.84	-4.17	0.3	0.8	0.47
Change in Inventory	1.59	1.2	1.63	-2.72	-0.17	0.33
Change in Accounts Payable	-0.48	0.31	0.64	-0.62	0.05	1.26
Change in Other Net Operating Assets	-1.68	0.04	0.02	0.01	-0.06	0.02
Operating Cash Flow	1.17	4.9	0.73	-0.9	3.61	5.54
Operating Cash Flow Growth	-	572.64%	-	-	-34.81%	72.04%
Capital Expenditures	-0.8	-0.78	-0.93	-0.56	-0.31	-0.74
Sale of Property, Plant & Equipment	0.04	0.04	0.05	-	-	0
Divestitures	0.33	0.33	-	-	-	-
Other Investing Activities	4.93	4.93	6.16	3.77	5.09	4.28
Investing Cash Flow	4.5	4.52	5.28	3.21	4.78	3.54
Short-Term Debt Issued	-	-	16.11	8.85	5.68	1.79
Long-Term Debt Issued	-	-	-	-	-	7.19
Total Debt Issued	10.43	14.48	16.11	8.85	5.68	8.97
Short-Term Debt Repaid	-	-	-16.72	-7.07	-7.14	-2.96
Long-Term Debt Repaid	-	-	-1.05	-0.84	-0.91	-9.52
Total Debt Repaid	-14.11	-16.94	-17.77	-7.9	-8.05	-12.48
Net Debt Issued (Repaid)	-3.68	-2.47	-1.65	0.95	-2.37	-3.5
Common Dividends Paid	-1.41	-1.41	-1.77	-4.55	-2.27	-2.53
Other Financing Activities	-0.01	0	-0.09	-0.01	0.02	0.05
Financing Cash Flow	-5.11	-3.88	-3.51	-3.6	-4.63	-5.98
Foreign Exchange Rate Adjustments	0.07	0.13	-0.03	-0.07	-0.32	0
Net Cash Flow	0.64	5.66	2.47	-1.36	3.45	3.1
Free Cash Flow	0.37	4.11	-0.2	-1.46	3.31	4.8
Free Cash Flow Growth	-	-	-	-	-31.13%	66.29%
Free Cash Flow Margin	1.69%	15.33%	-0.68%	-4.83%	10.95%	20.28%
Free Cash Flow Per Share	0.00	0.02	-0.00	-0.01	0.01	0.02
Cash Interest Paid	0.18	0.1	0.11	0.02	0.02	0.03
Cash Income Tax Paid	-	-	1.43	-	1.36	0.62
Levered Free Cash Flow	-	-	0.59	-0.75	3.28	4.79
Unlevered Free Cash Flow	-	-	0.66	-0.75	3.32	4.84
Change in Working Capital	1.11	3.4	-1.88	-3.03	0.62	2.07

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.