Smartgroup Corporation Ltd
ASX:SIQ
Cash Flow Statement
Cash Flow Statement
Smartgroup Corporation Ltd
Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||
Cash Taxes Paid |
(6)
|
(5)
|
(9)
|
(13)
|
(21)
|
(28)
|
(30)
|
(31)
|
(32)
|
(32)
|
(28)
|
(27)
|
(23)
|
(22)
|
(26)
|
(27)
|
(27)
|
(30)
|
|
Cash Interest Paid |
2
|
0
|
1
|
(3)
|
5
|
(5)
|
5
|
(5)
|
(9)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
|
Change in Working Capital |
16
|
25
|
32
|
61
|
56
|
7
|
59
|
(24)
|
(39)
|
15
|
4
|
(16)
|
1
|
(9)
|
(21)
|
(4)
|
(0)
|
8
|
|
Cash from Operating Activities |
16
N/A
|
25
+52%
|
32
+29%
|
45
+38%
|
56
+25%
|
69
+23%
|
59
-14%
|
54
-9%
|
79
+46%
|
103
+30%
|
87
-16%
|
57
-34%
|
75
+32%
|
69
-9%
|
64
-6%
|
66
+3%
|
53
-20%
|
67
+27%
|
|
Investing Cash Flow | |||||||||||||||||||
Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(5)
|
(6)
|
(2)
|
(1)
|
(8)
|
(16)
|
(15)
|
(10)
|
(9)
|
|
Other Items |
1
|
(49)
|
(51)
|
(87)
|
(99)
|
(44)
|
(38)
|
(7)
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
|
Cash from Investing Activities |
(1)
N/A
|
(49)
-5 433%
|
(51)
-4%
|
(88)
-71%
|
(99)
-13%
|
(44)
+56%
|
(38)
+14%
|
(8)
+80%
|
0
N/A
|
(5)
N/A
|
(5)
-9%
|
(1)
+85%
|
(1)
+33%
|
(7)
-1 187%
|
(16)
-121%
|
(14)
+12%
|
(9)
+37%
|
(9)
+2%
|
|
Financing Cash Flow | |||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
67
|
67
|
0
|
76
|
76
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(34)
|
31
|
47
|
97
|
76
|
(10)
|
(54)
|
(91)
|
(15)
|
4
|
35
|
(39)
|
(75)
|
1
|
30
|
23
|
3
|
8
|
|
Cash Paid for Dividends |
(6)
|
(14)
|
(17)
|
(21)
|
(30)
|
(39)
|
(45)
|
(51)
|
(81)
|
(82)
|
(57)
|
(51)
|
(65)
|
(66)
|
(88)
|
(88)
|
(61)
|
(59)
|
|
Other |
0
|
0
|
0
|
(1)
|
1
|
3
|
2
|
2
|
4
|
4
|
4
|
3
|
1
|
1
|
2
|
2
|
1
|
1
|
|
Cash from Financing Activities |
(25)
N/A
|
17
N/A
|
30
+81%
|
142
+375%
|
114
-20%
|
(46)
N/A
|
(19)
+58%
|
(64)
-226%
|
(92)
-45%
|
(74)
+20%
|
(18)
+76%
|
(86)
-385%
|
(139)
-62%
|
(63)
+54%
|
(56)
+12%
|
(63)
-13%
|
(57)
+10%
|
(50)
+11%
|
|
Change in Cash | |||||||||||||||||||
Net Change in Cash |
(9)
N/A
|
(8)
+14%
|
11
N/A
|
99
+794%
|
70
-29%
|
(21)
N/A
|
2
N/A
|
(17)
N/A
|
(13)
+26%
|
24
N/A
|
63
+169%
|
(30)
N/A
|
(64)
-118%
|
(2)
+97%
|
(7)
-306%
|
(11)
-47%
|
(13)
-16%
|
8
N/A
|
|
Free Cash Flow | |||||||||||||||||||
Free Cash Flow |
15
N/A
|
25
+63%
|
32
+29%
|
44
+39%
|
55
+25%
|
69
+24%
|
59
-14%
|
54
-9%
|
78
+45%
|
97
+25%
|
81
-17%
|
55
-31%
|
74
+33%
|
61
-18%
|
48
-21%
|
51
+6%
|
43
-16%
|
58
+34%
|