Tat Seng Packaging Group Cash Flow Statement

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

Millions SGD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	16.89	18.83	18.84	20.67	23.31
Depreciation & Amortization	10.37	10.45	10.47	11.01	11.4
Loss (Gain) From Sale of Assets	-0.07	-0.07	0.41	0.14	0.13
Asset Writedown & Restructuring Costs	0.01	0.12	0.2	-0.12	0.01
Loss (Gain) From Sale of Investments	-0.59	0.19	-	-	-
Provision & Write-off of Bad Debts	-0.06	-0.2	0.06	0.22	0.11
Other Operating Activities	-2.01	-0.89	-0.04	0.11	2.67
Change in Accounts Receivable	2.67	-1.44	10.62	3.98	-5.01
Change in Inventory	-2.7	-0.78	6.38	11.63	-12.28
Change in Accounts Payable	-5.33	4	-4.2	-6.41	-1.93
Change in Other Net Operating Assets	8.01	-0.49	1.06	2.03	-
Operating Cash Flow	27.2	29.69	43.79	43.24	18.4
Operating Cash Flow Growth	-8.40%	-32.19%	1.27%	134.94%	-32.83%
Capital Expenditures	-9.45	-3.92	-11.36	-19.64	-9.11
Sale of Property, Plant & Equipment	0.67	0.2	0.18	0.3	0.14
Investment in Securities	0.02	-15.89	-15.81	-	-
Other Investing Activities	2.65	2.4	1.66	0.85	0.6
Investing Cash Flow	-6.12	-17.21	-25.33	-18.49	-8.38
Long-Term Debt Issued	89.5	99.15	102.83	126.97	135.84
Long-Term Debt Repaid	-89.21	-107.92	-87.88	-149.3	-119.05
Net Debt Issued (Repaid)	0.29	-8.77	14.95	-22.33	16.79
Common Dividends Paid	-6.29	-7.86	-7.86	-6.29	-3.93
Other Financing Activities	-2.6	-0.63	-0.72	1.17	-5.75
Financing Cash Flow	-8.59	-17.26	6.37	-27.45	5.54
Foreign Exchange Rate Adjustments	-0.29	0.01	-1.44	-3.96	1.85
Net Cash Flow	12.21	-4.77	23.39	-6.66	17.42
Free Cash Flow	17.75	25.78	32.43	23.6	9.29
Free Cash Flow Growth	-31.14%	-20.51%	37.43%	153.91%	-59.95%
Free Cash Flow Margin	7.67%	10.15%	12.53%	7.02%	2.53%
Free Cash Flow Per Share	0.11	0.16	0.21	0.15	0.06
Cash Interest Paid	1.04	1.21	1.13	1.63	1.55
Cash Income Tax Paid	3.85	3.51	4.29	3.68	5.37
Levered Free Cash Flow	15.75	21.3	30	24.44	-1.3
Unlevered Free Cash Flow	16.4	22.06	30.67	25.35	-0.41
Change in Working Capital	2.66	1.28	13.85	11.22	-19.22

Source: S&P Global Market Intelligence. Standard template. Financial Sources.