Wilton Resources Corporation Limited (SGX:5F7)

SGXC:5F7 Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-126,726	-37,308	-150,348	15,189	-86,929
Depreciation & Amortization	5,052	10,776	9,627	9,911	9,817
Other Amortization	44	34	155	180	180.67
Other Operating Activities	50,005	-37,773	99,350	-63,197	19,131
Change in Accounts Receivable	1,054	-1,054	-	-25	-220
Change in Inventory	616	-3,871	-4,329	2,312	3,502
Change in Accounts Payable	6,537	1,098	1,386	-4,588	-6,724
Change in Other Net Operating Assets	45,759	20,662	19,016	3,448	12,970
Operating Cash Flow	-17,659	-47,436	-25,143	-36,770	-48,272
Capital Expenditures	-18,255	-16,561	-42,784	-41,795	-40,120
Sale of Property, Plant & Equipment	-	-	-	6	-
Cash Acquisitions	-	-	-	-	-13,772
Divestitures	12,000	51,320	74,200	39,750	83,025
Sale (Purchase) of Intangibles	-318	-	-	-	-
Investing Cash Flow	-6,573	34,759	31,416	-2,039	29,133
Short-Term Debt Issued	23,441	2,727	-	53,040	-
Total Debt Issued	23,441	2,727	-	53,040	3,333
Short-Term Debt Repaid	-	-	-154	-5,000	-
Long-Term Debt Repaid	-372	-2,884	-2,990	-488	-
Total Debt Repaid	-372	-2,884	-3,144	-5,488	-5,176
Net Debt Issued (Repaid)	23,069	-157	-3,144	47,552	-1,843
Issuance of Common Stock	-	-	-	-	22,328
Other Financing Activities	-	-	-	-	-16,667
Financing Cash Flow	23,069	-157	-3,144	47,552	3,819
Foreign Exchange Rate Adjustments	-384	-994	1,739	-129	15.33
Net Cash Flow	-1,547	-13,828	4,868	8,614	-15,305
Free Cash Flow	-35,914	-63,997	-67,927	-78,565	-88,392
Free Cash Flow Margin	-2678.15%	-1603.93%	-1258.84%	-1626.94%	-1391.27%
Free Cash Flow Per Share	-13.69	-24.39	-26.01	-30.31	-34.82
Cash Interest Paid	1,894	1,016	861	4,164	2,980
Levered Free Cash Flow	-3,052	-97,724	-85,095	-63,214	-
Unlevered Free Cash Flow	16,413	-12,477	-37,926	-61,805	-
Change in Working Capital	53,966	16,835	16,073	1,147	9,528

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