Sqli SA
F:SSXN
Cash Flow Statement
Cash Flow Statement
Sqli SA
| Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | 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 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
2
|
2
|
3
|
4
|
6
|
8
|
5
|
4
|
3
|
(2)
|
(3)
|
(2)
|
(2)
|
1
|
4
|
4
|
5
|
3
|
6
|
7
|
3
|
3
|
4
|
6
|
6
|
4
|
2
|
1
|
3
|
5
|
5
|
3
|
0
|
2
|
5
|
5
|
8
|
8
|
5
|
22
|
|
| Depreciation & Amortization |
0
|
0
|
1
|
0
|
(1)
|
0
|
1
|
1
|
1
|
2
|
4
|
4
|
2
|
1
|
(1)
|
(1)
|
0
|
3
|
3
|
1
|
0
|
1
|
1
|
1
|
1
|
3
|
3
|
6
|
10
|
11
|
12
|
12
|
12
|
12
|
12
|
13
|
12
|
11
|
12
|
11
|
|
| Change in Deffered Taxes |
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
2
|
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
|
|
| Other Non-Cash Items |
1
|
1
|
0
|
0
|
1
|
0
|
0
|
2
|
4
|
1
|
1
|
3
|
2
|
2
|
4
|
4
|
4
|
4
|
(2)
|
(3)
|
2
|
3
|
3
|
4
|
4
|
3
|
3
|
4
|
5
|
6
|
4
|
2
|
4
|
5
|
6
|
9
|
8
|
9
|
10
|
(9)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
2
|
2
|
(3)
|
0
|
3
|
0
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
|
| Change in Working Capital |
(2)
|
(5)
|
(7)
|
(4)
|
(2)
|
(4)
|
(9)
|
(4)
|
5
|
8
|
5
|
(2)
|
(0)
|
(3)
|
(4)
|
(4)
|
0
|
5
|
(1)
|
(10)
|
(6)
|
(6)
|
(6)
|
(7)
|
(15)
|
(15)
|
0
|
5
|
4
|
(5)
|
(14)
|
2
|
9
|
(3)
|
(8)
|
4
|
(0)
|
(11)
|
(13)
|
(19)
|
|
| Cash from Operating Activities |
1
N/A
|
(3)
N/A
|
(4)
-55%
|
(1)
+78%
|
3
N/A
|
4
+17%
|
(0)
N/A
|
5
N/A
|
12
+151%
|
10
-22%
|
8
-22%
|
3
-60%
|
2
-36%
|
2
+2%
|
3
+35%
|
4
+36%
|
9
+150%
|
14
+58%
|
7
-54%
|
(5)
N/A
|
(1)
+71%
|
1
N/A
|
2
+157%
|
4
+121%
|
(3)
N/A
|
(5)
-74%
|
8
N/A
|
16
+95%
|
22
+39%
|
17
-24%
|
6
-62%
|
19
+194%
|
25
+33%
|
16
-36%
|
16
0%
|
31
+92%
|
28
-7%
|
17
-40%
|
13
-25%
|
5
-59%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(6)
|
(7)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
| Other Items |
0
|
0
|
(11)
|
(14)
|
(5)
|
(11)
|
(13)
|
(12)
|
(13)
|
(5)
|
(3)
|
(2)
|
0
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
5
|
5
|
(2)
|
(2)
|
0
|
0
|
0
|
(7)
|
(21)
|
(14)
|
(1)
|
(2)
|
(3)
|
(8)
|
(8)
|
(4)
|
(3)
|
(3)
|
0
|
(0)
|
(1)
|
12
|
|
| Cash from Investing Activities |
(0)
N/A
|
(1)
-48%
|
(12)
-1 644%
|
(15)
-22%
|
(7)
+55%
|
(13)
-100%
|
(16)
-21%
|
(17)
-6%
|
(15)
+11%
|
(6)
+59%
|
(6)
+1%
|
(5)
+23%
|
(1)
+73%
|
(2)
-72%
|
(2)
+18%
|
(1)
+24%
|
(2)
-25%
|
(2)
+7%
|
3
N/A
|
3
+10%
|
(9)
N/A
|
(9)
-4%
|
(2)
+73%
|
(2)
+3%
|
(3)
-26%
|
(10)
-246%
|
(25)
-148%
|
(20)
+19%
|
(8)
+62%
|
(6)
+24%
|
(6)
-10%
|
(11)
-68%
|
(10)
+5%
|
(5)
+49%
|
(6)
-12%
|
(6)
-6%
|
(4)
+41%
|
(4)
-11%
|
(6)
-59%
|
8
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
14
|
15
|
3
|
6
|
6
|
9
|
8
|
(1)
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
1
|
1
|
2
|
2
|
2
|
2
|
6
|
5
|
0
|
4
|
4
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
|
| Net Issuance of Debt |
0
|
0
|
5
|
4
|
(0)
|
5
|
11
|
9
|
(0)
|
(5)
|
(5)
|
(4)
|
(4)
|
7
|
9
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
10
|
10
|
(4)
|
(5)
|
(5)
|
16
|
34
|
12
|
(9)
|
(11)
|
(9)
|
15
|
7
|
(18)
|
(15)
|
(33)
|
(31)
|
(9)
|
(9)
|
1
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
|
| Other |
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
0
N/A
|
1
+159%
|
19
+1 365%
|
19
+0%
|
2
-87%
|
10
+333%
|
16
+51%
|
17
+10%
|
6
-64%
|
(7)
N/A
|
(5)
+32%
|
(4)
+17%
|
(4)
-9%
|
7
N/A
|
9
+29%
|
(4)
N/A
|
(4)
0%
|
(4)
+1%
|
(5)
-22%
|
(6)
-19%
|
7
N/A
|
9
+18%
|
(5)
N/A
|
(6)
-11%
|
(6)
-4%
|
15
N/A
|
32
+112%
|
12
-62%
|
(7)
N/A
|
(14)
-100%
|
(7)
+45%
|
17
N/A
|
4
-74%
|
(20)
N/A
|
(17)
+15%
|
(37)
-116%
|
(35)
+4%
|
(12)
+65%
|
(13)
-8%
|
(6)
+54%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
(0)
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
1
N/A
|
(2)
N/A
|
2
N/A
|
3
+31%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
5
N/A
|
4
-29%
|
(3)
N/A
|
(3)
+1%
|
(5)
-66%
|
(3)
+42%
|
7
N/A
|
10
+43%
|
(2)
N/A
|
3
N/A
|
9
+162%
|
4
-52%
|
(8)
N/A
|
(3)
+69%
|
1
N/A
|
(5)
N/A
|
(4)
+16%
|
(11)
-170%
|
0
N/A
|
15
+8 456%
|
7
-50%
|
8
+9%
|
(2)
N/A
|
(7)
-198%
|
25
N/A
|
19
-24%
|
(9)
N/A
|
(6)
+31%
|
(11)
-82%
|
(10)
+11%
|
1
N/A
|
(7)
N/A
|
7
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(3)
-1 409%
|
(5)
-47%
|
(2)
+69%
|
1
N/A
|
2
+17%
|
(3)
N/A
|
1
N/A
|
10
+1 865%
|
8
-17%
|
5
-43%
|
1
-87%
|
0
-21%
|
1
+10%
|
1
+133%
|
2
+75%
|
8
+248%
|
13
+71%
|
4
-68%
|
(7)
N/A
|
(8)
-5%
|
(6)
+21%
|
(1)
+86%
|
1
N/A
|
(6)
N/A
|
(8)
-38%
|
5
N/A
|
10
+116%
|
16
+63%
|
13
-20%
|
3
-74%
|
16
+396%
|
23
+42%
|
14
-38%
|
13
-6%
|
27
+102%
|
24
-11%
|
13
-46%
|
7
-44%
|
0
-95%
|
|