Synertone Communication Corp
HKEX:1613
Cash Flow Statement
Cash Flow Statement
Synertone Communication Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||
| Net Income |
48
|
0
|
39
|
0
|
64
|
0
|
(471)
|
0
|
(209)
|
0
|
(549)
|
0
|
206
|
0
|
(35)
|
0
|
(18)
|
0
|
(114)
|
0
|
(44)
|
0
|
(18)
|
0
|
(36)
|
|
| Depreciation & Amortization |
9
|
0
|
40
|
0
|
83
|
0
|
92
|
0
|
67
|
0
|
48
|
0
|
20
|
0
|
16
|
0
|
11
|
0
|
10
|
0
|
11
|
0
|
7
|
0
|
4
|
|
| Stock-Based Compensation |
0
|
0
|
2
|
0
|
8
|
0
|
8
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
|
| Other Non-Cash Items |
(0)
|
0
|
14
|
0
|
37
|
0
|
355
|
0
|
125
|
0
|
442
|
0
|
(310)
|
0
|
(1)
|
0
|
7
|
0
|
95
|
0
|
13
|
0
|
14
|
0
|
19
|
|
| Cash Taxes Paid |
17
|
0
|
14
|
0
|
25
|
0
|
17
|
0
|
2
|
0
|
24
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
2
|
0
|
3
|
0
|
14
|
3
|
6
|
5
|
5
|
14
|
12
|
5
|
6
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
2
|
|
| Change in Working Capital |
50
|
54
|
(78)
|
34
|
(161)
|
(16)
|
8
|
(20)
|
2
|
27
|
54
|
1
|
45
|
(38)
|
3
|
(30)
|
(7)
|
1
|
1
|
(17)
|
17
|
(19)
|
(21)
|
(20)
|
(25)
|
|
| Cash from Operating Activities |
106
N/A
|
54
-49%
|
15
-73%
|
34
+133%
|
23
-33%
|
(16)
N/A
|
(16)
+2%
|
(20)
-27%
|
(14)
+28%
|
27
N/A
|
(5)
N/A
|
1
N/A
|
(38)
N/A
|
(38)
+1%
|
(18)
+53%
|
(30)
-68%
|
(8)
+74%
|
1
N/A
|
(8)
N/A
|
(17)
-123%
|
(3)
+84%
|
(19)
-614%
|
(17)
+10%
|
(20)
-16%
|
(38)
-89%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||
| Capital Expenditures |
(57)
|
0
|
(29)
|
0
|
(7)
|
0
|
(15)
|
(32)
|
(34)
|
(8)
|
(7)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(11)
|
(11)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
1
|
(50)
|
1
|
(22)
|
(60)
|
(62)
|
20
|
(12)
|
(19)
|
2
|
2
|
(29)
|
(33)
|
(4)
|
12
|
(5)
|
(22)
|
(26)
|
(24)
|
13
|
(0)
|
(19)
|
(3)
|
(1)
|
(0)
|
|
| Cash from Investing Activities |
(57)
N/A
|
(50)
+13%
|
(28)
+43%
|
(22)
+22%
|
(67)
-201%
|
(62)
+7%
|
5
N/A
|
(44)
N/A
|
(53)
-21%
|
(6)
+89%
|
(5)
+15%
|
(31)
-511%
|
(34)
-12%
|
(6)
+82%
|
10
N/A
|
(8)
N/A
|
(26)
-241%
|
(36)
-42%
|
(34)
+5%
|
12
N/A
|
(0)
N/A
|
(19)
-4 767%
|
(3)
+86%
|
(2)
+42%
|
(1)
+56%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||
| Net Issuance of Common Stock |
99
|
0
|
1
|
0
|
7
|
0
|
0
|
209
|
209
|
0
|
0
|
52
|
52
|
0
|
86
|
0
|
0
|
41
|
55
|
15
|
12
|
55
|
66
|
29
|
28
|
|
| Net Issuance of Debt |
0
|
0
|
14
|
0
|
14
|
0
|
(10)
|
(48)
|
(10)
|
34
|
3
|
(47)
|
(35)
|
13
|
(35)
|
(36)
|
(5)
|
(1)
|
(5)
|
(9)
|
(11)
|
(9)
|
(12)
|
(14)
|
(8)
|
|
| Cash Paid for Dividends |
(48)
|
0
|
(36)
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(15)
|
(42)
|
(2)
|
3
|
(3)
|
17
|
(14)
|
(61)
|
(126)
|
(87)
|
(5)
|
58
|
60
|
(5)
|
(6)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
|
| Cash from Financing Activities |
36
N/A
|
(42)
N/A
|
(23)
+45%
|
3
N/A
|
8
+188%
|
17
+112%
|
(24)
N/A
|
100
N/A
|
74
-26%
|
(53)
N/A
|
(2)
+97%
|
63
N/A
|
77
+21%
|
8
-89%
|
44
+434%
|
47
+5%
|
(9)
N/A
|
34
N/A
|
46
+33%
|
1
-98%
|
(3)
N/A
|
41
N/A
|
51
+23%
|
12
-76%
|
18
+47%
|
|
| Change in Cash | ||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
2
|
4
|
(0)
|
(1)
|
3
|
2
|
(7)
|
(7)
|
(1)
|
0
|
1
|
(1)
|
(0)
|
1
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
(1)
|
|
| Net Change in Cash |
87
N/A
|
(33)
N/A
|
(37)
-10%
|
13
N/A
|
(34)
N/A
|
(60)
-77%
|
(42)
+30%
|
29
N/A
|
6
-81%
|
(32)
N/A
|
(11)
+66%
|
33
N/A
|
4
-89%
|
(35)
N/A
|
36
N/A
|
9
-74%
|
(42)
N/A
|
(0)
+100%
|
4
N/A
|
(4)
N/A
|
(6)
-35%
|
3
N/A
|
31
+906%
|
(9)
N/A
|
(22)
-153%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow |
49
N/A
|
54
+11%
|
(15)
N/A
|
34
N/A
|
16
-53%
|
(16)
N/A
|
(31)
-91%
|
(52)
-68%
|
(49)
+7%
|
19
N/A
|
(12)
N/A
|
(1)
+91%
|
(40)
-3 743%
|
(40)
-1%
|
(20)
+50%
|
(32)
-63%
|
(11)
+66%
|
(9)
+16%
|
(18)
-99%
|
(17)
+5%
|
(3)
+83%
|
(19)
-561%
|
(18)
+10%
|
(21)
-17%
|
(39)
-88%
|
|