Acsion Ltd
JSE:ACS
Cash Flow Statement
Cash Flow Statement
Acsion Ltd
| Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Nov-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | Aug-2024 | Feb-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||
| Net Income |
920
|
0
|
1 088
|
0
|
1 229
|
0
|
654
|
0
|
102
|
0
|
290
|
1 514
|
0
|
1 106
|
0
|
1 447
|
0
|
2 079
|
0
|
|
| Depreciation & Amortization |
28
|
0
|
24
|
0
|
27
|
0
|
54
|
0
|
32
|
0
|
22
|
45
|
0
|
104
|
0
|
159
|
0
|
80
|
0
|
|
| Other Non-Cash Items |
(614)
|
0
|
(718)
|
0
|
(759)
|
0
|
(298)
|
0
|
322
|
0
|
(145)
|
(929)
|
0
|
(495)
|
0
|
(749)
|
0
|
(1 197)
|
0
|
|
| Cash Taxes Paid |
58
|
68
|
73
|
84
|
104
|
109
|
106
|
77
|
72
|
114
|
84
|
125
|
94
|
86
|
109
|
85
|
68
|
119
|
112
|
|
| Cash Interest Paid |
23
|
38
|
57
|
62
|
62
|
64
|
64
|
54
|
41
|
38
|
40
|
63
|
75
|
78
|
102
|
104
|
112
|
128
|
127
|
|
| Change in Working Capital |
(66)
|
256
|
(124)
|
321
|
(137)
|
373
|
(28)
|
351
|
(49)
|
372
|
277
|
(149)
|
83
|
(120)
|
582
|
(156)
|
732
|
(208)
|
815
|
|
| Cash from Operating Activities |
268
N/A
|
256
-5%
|
270
+5%
|
321
+19%
|
360
+12%
|
373
+4%
|
382
+2%
|
351
-8%
|
407
+16%
|
372
-8%
|
444
+19%
|
480
+8%
|
713
+48%
|
594
-17%
|
582
-2%
|
701
+21%
|
732
+4%
|
753
+3%
|
815
+8%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(11)
|
72
|
(25)
|
(42)
|
(37)
|
(21)
|
(14)
|
(13)
|
(52)
|
(52)
|
0
|
(146)
|
(346)
|
(242)
|
(57)
|
(46)
|
(33)
|
(28)
|
(37)
|
|
| Other Items |
(349)
|
(412)
|
(361)
|
(332)
|
(348)
|
(291)
|
(193)
|
(344)
|
(589)
|
(555)
|
(507)
|
(441)
|
(335)
|
(335)
|
(389)
|
(147)
|
(88)
|
(142)
|
(60)
|
|
| Cash from Investing Activities |
(361)
N/A
|
(340)
+6%
|
(386)
-13%
|
(373)
+3%
|
(385)
-3%
|
(312)
+19%
|
(207)
+34%
|
(357)
-73%
|
(641)
-80%
|
(607)
+5%
|
(559)
+8%
|
(588)
-5%
|
(681)
-16%
|
(576)
+15%
|
(446)
+23%
|
(193)
+57%
|
(121)
+37%
|
(171)
-41%
|
(98)
+43%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
(2)
|
(5)
|
(4)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
(0)
|
(32)
|
(1)
|
(33)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
|
| Net Issuance of Debt |
94
|
0
|
366
|
358
|
(12)
|
(1)
|
(19)
|
(26)
|
79
|
348
|
127
|
353
|
250
|
48
|
(29)
|
(101)
|
(247)
|
(100)
|
(78)
|
|
| Cash Paid for Dividends |
0
|
(49)
|
(49)
|
(99)
|
(98)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(69)
|
(139)
|
(139)
|
(132)
|
(125)
|
(131)
|
(146)
|
|
| Other |
1
|
136
|
0
|
0
|
(0)
|
(0)
|
(5)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(75)
|
0
|
|
| Cash from Financing Activities |
93
N/A
|
82
-12%
|
313
+281%
|
91
-71%
|
(112)
N/A
|
(1)
+99%
|
(24)
-1 599%
|
(27)
-13%
|
78
N/A
|
313
+300%
|
122
-61%
|
320
+161%
|
181
-44%
|
(91)
N/A
|
(169)
-86%
|
(234)
-39%
|
(372)
-59%
|
(307)
+17%
|
(303)
+1%
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(1)
|
9
|
(3)
|
(8)
|
(1)
|
55
|
(5)
|
9
|
(50)
|
18
|
38
|
14
|
(42)
|
(49)
|
48
|
|
| Net Change in Cash |
0
N/A
|
(3)
N/A
|
196
N/A
|
39
-80%
|
(138)
N/A
|
68
N/A
|
148
+118%
|
(41)
N/A
|
(157)
-284%
|
133
N/A
|
3
-98%
|
221
+7 225%
|
162
-27%
|
(54)
N/A
|
5
N/A
|
288
+5 615%
|
197
-31%
|
226
+14%
|
462
+104%
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
257
N/A
|
328
+28%
|
245
-25%
|
280
+14%
|
323
+15%
|
352
+9%
|
369
+5%
|
338
-8%
|
354
+5%
|
321
-10%
|
444
+39%
|
334
-25%
|
367
+10%
|
353
-4%
|
525
+49%
|
655
+25%
|
699
+7%
|
724
+4%
|
777
+7%
|
|