TechnologyOne Ltd
ASX:TNE
Cash Flow Statement
Cash Flow Statement
TechnologyOne Ltd
| Jun-2002 | Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
3
|
3
|
0
|
3
|
0
|
3
|
6
|
6
|
8
|
8
|
10
|
12
|
|
| Cash Taxes Paid |
(4)
|
(6)
|
(5)
|
(5)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(3)
|
(1)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(5)
|
(4)
|
(6)
|
(10)
|
(9)
|
(7)
|
(11)
|
(9)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(13)
|
(12)
|
(11)
|
(14)
|
(15)
|
(8)
|
(8)
|
(18)
|
(18)
|
(16)
|
(29)
|
(31)
|
(36)
|
(41)
|
|
| Cash Interest Paid |
0
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
|
| Change in Working Capital |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
2
|
1
|
2
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
(1)
|
1
|
(1)
|
(3)
|
(6)
|
(2)
|
4
|
(2)
|
(3)
|
(1)
|
2
|
0
|
0
|
0
|
2
|
0
|
1
|
4
|
6
|
7
|
9
|
10
|
|
| Cash from Operating Activities |
7
N/A
|
11
+57%
|
10
-11%
|
9
-3%
|
12
+33%
|
14
+11%
|
11
-19%
|
10
-12%
|
9
-11%
|
10
+20%
|
18
+72%
|
4
-75%
|
17
+297%
|
12
-32%
|
10
-13%
|
19
+82%
|
28
+52%
|
32
+12%
|
30
-5%
|
21
-29%
|
20
-5%
|
28
+39%
|
35
+24%
|
33
-5%
|
24
-28%
|
35
+47%
|
31
-12%
|
38
+22%
|
37
-3%
|
44
+20%
|
50
+13%
|
46
-6%
|
34
-26%
|
52
+51%
|
69
+33%
|
77
+11%
|
94
+23%
|
104
+10%
|
97
-6%
|
115
+19%
|
126
+10%
|
143
+13%
|
151
+5%
|
194
+29%
|
193
0%
|
213
+10%
|
247
+16%
|
295
+19%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(7)
|
(13)
|
(12)
|
(5)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(7)
|
(6)
|
(3)
|
(3)
|
(17)
|
(38)
|
(44)
|
(45)
|
(46)
|
(53)
|
(60)
|
(67)
|
(75)
|
(90)
|
(95)
|
(93)
|
(97)
|
(106)
|
|
| Other Items |
(3)
|
(3)
|
(4)
|
0
|
2
|
1
|
(1)
|
(3)
|
(1)
|
1
|
0
|
(1)
|
(7)
|
(8)
|
(2)
|
0
|
1
|
1
|
1
|
2
|
2
|
0
|
1
|
2
|
1
|
0
|
(5)
|
(12)
|
(9)
|
(3)
|
(2)
|
(1)
|
(1)
|
(6)
|
(10)
|
(4)
|
1
|
(0)
|
0
|
(10)
|
(10)
|
0
|
0
|
(25)
|
(69)
|
(198)
|
(118)
|
(44)
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
-20%
|
(4)
-5%
|
0
N/A
|
1
+590%
|
0
-71%
|
(2)
N/A
|
(4)
-133%
|
(2)
+48%
|
(1)
+34%
|
(1)
+13%
|
(2)
-127%
|
(8)
-253%
|
(10)
-18%
|
(4)
+60%
|
(2)
+54%
|
(6)
-228%
|
(12)
-90%
|
(11)
+2%
|
(3)
+77%
|
(1)
+51%
|
(2)
-44%
|
0
N/A
|
1
+540%
|
(1)
N/A
|
(2)
-160%
|
(7)
-368%
|
(16)
-124%
|
(14)
+12%
|
(8)
+45%
|
(9)
-14%
|
(7)
+17%
|
(4)
+45%
|
(9)
-118%
|
(26)
-194%
|
(42)
-61%
|
(43)
-1%
|
(45)
-6%
|
(47)
-3%
|
(63)
-36%
|
(70)
-11%
|
(67)
+4%
|
(75)
-11%
|
(115)
-54%
|
(164)
-42%
|
(291)
-78%
|
(215)
+26%
|
(150)
+30%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
1
|
3
|
2
|
5
|
5
|
10
|
11
|
7
|
6
|
8
|
8
|
7
|
8
|
13
|
(18)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
(3)
|
(5)
|
(3)
|
(1)
|
0
|
(4)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
|
| Cash Paid for Dividends |
(5)
|
(6)
|
(6)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(7)
|
(11)
|
(5)
|
(12)
|
(10)
|
(11)
|
(13)
|
(17)
|
(18)
|
(19)
|
(19)
|
(16)
|
(16)
|
(17)
|
(18)
|
(25)
|
(26)
|
(27)
|
(28)
|
(30)
|
(30)
|
(32)
|
(33)
|
(35)
|
(36)
|
(38)
|
(39)
|
(41)
|
(43)
|
(45)
|
(46)
|
(55)
|
(57)
|
(63)
|
(65)
|
(73)
|
(78)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
6
|
9
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(5)
N/A
|
(11)
-107%
|
(11)
+1%
|
(8)
+32%
|
(8)
-9%
|
(8)
-3%
|
(9)
-5%
|
(9)
-4%
|
(11)
-22%
|
(12)
-6%
|
(10)
+14%
|
(6)
+36%
|
(11)
-68%
|
(5)
+55%
|
(12)
-147%
|
(10)
+21%
|
(10)
-8%
|
(13)
-25%
|
(11)
+16%
|
(8)
+29%
|
(17)
-120%
|
(21)
-20%
|
(17)
+18%
|
(17)
-2%
|
(19)
-7%
|
(19)
-1%
|
(26)
-39%
|
(26)
0%
|
(29)
-10%
|
(29)
-1%
|
(29)
0%
|
(28)
+2%
|
(30)
-6%
|
(32)
-7%
|
(32)
-1%
|
(34)
-5%
|
(36)
-7%
|
(38)
-6%
|
(34)
+11%
|
(33)
+3%
|
(38)
-17%
|
(44)
-15%
|
(55)
-24%
|
(56)
-3%
|
(65)
-15%
|
(65)
+0%
|
(67)
-3%
|
(103)
-55%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(2)
N/A
|
(5)
-124%
|
(6)
-27%
|
2
N/A
|
6
+179%
|
6
+2%
|
1
-86%
|
(3)
N/A
|
(4)
-48%
|
(3)
+37%
|
7
N/A
|
(4)
N/A
|
(2)
+57%
|
(3)
-58%
|
(6)
-93%
|
7
N/A
|
12
+65%
|
7
-40%
|
8
+9%
|
11
+40%
|
2
-84%
|
6
+229%
|
18
+220%
|
16
-9%
|
5
-71%
|
15
+215%
|
(2)
N/A
|
(5)
-103%
|
(6)
-33%
|
7
N/A
|
12
+67%
|
11
-9%
|
0
-98%
|
11
+5 370%
|
11
-2%
|
1
-93%
|
16
+2 055%
|
20
+29%
|
16
-19%
|
19
+16%
|
17
-8%
|
32
+82%
|
21
-33%
|
22
+5%
|
(36)
N/A
|
(143)
-299%
|
(35)
+76%
|
41
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
6
N/A
|
10
+57%
|
9
-4%
|
9
+1%
|
12
+27%
|
13
+12%
|
11
-20%
|
9
-13%
|
8
-17%
|
8
+4%
|
17
+111%
|
3
-81%
|
16
+398%
|
10
-38%
|
8
-15%
|
16
+99%
|
21
+29%
|
19
-11%
|
18
-5%
|
17
-8%
|
17
+3%
|
26
+54%
|
34
+29%
|
31
-6%
|
22
-29%
|
33
+50%
|
28
-16%
|
33
+18%
|
32
-5%
|
39
+23%
|
43
+10%
|
40
-6%
|
31
-23%
|
48
+56%
|
53
+8%
|
39
-27%
|
51
+32%
|
59
+15%
|
50
-14%
|
62
+23%
|
66
+6%
|
76
+14%
|
76
+1%
|
104
+36%
|
98
-5%
|
120
+23%
|
150
+25%
|
188
+25%
|
|