PSG Konsult Ltd
JSE:KST
Cash Flow Statement
Cash Flow Statement
PSG Konsult Ltd
| Feb-2008 | Aug-2008 | Feb-2009 | Aug-2009 | Feb-2010 | Aug-2010 | Aug-2011 | Feb-2012 | Aug-2012 | Feb-2013 | Aug-2013 | Feb-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | Aug-2024 | Feb-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Income |
149
|
0
|
167
|
60
|
186
|
199
|
24
|
405
|
0
|
325
|
0
|
522
|
0
|
645
|
0
|
724
|
0
|
808
|
0
|
908
|
0
|
946
|
0
|
1 050
|
0
|
1 110
|
0
|
1 434
|
0
|
1 473
|
0
|
1 624
|
0
|
1 953
|
0
|
|
| Depreciation & Amortization |
17
|
0
|
23
|
0
|
26
|
0
|
0
|
44
|
0
|
42
|
0
|
41
|
0
|
55
|
0
|
57
|
0
|
79
|
0
|
70
|
0
|
82
|
0
|
144
|
0
|
167
|
0
|
168
|
0
|
174
|
0
|
183
|
0
|
199
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
28
|
0
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
0
|
52
|
0
|
61
|
0
|
74
|
0
|
|
| Other Non-Cash Items |
(54)
|
221
|
(67)
|
(8)
|
(61)
|
432
|
127
|
(206)
|
(187)
|
(94)
|
(275)
|
(236)
|
0
|
(249)
|
0
|
(242)
|
0
|
(320)
|
0
|
(273)
|
0
|
(227)
|
0
|
(260)
|
0
|
(229)
|
0
|
(230)
|
0
|
(299)
|
0
|
(379)
|
0
|
(448)
|
0
|
|
| Cash Taxes Paid |
32
|
0
|
42
|
0
|
56
|
75
|
11
|
83
|
86
|
85
|
92
|
125
|
147
|
173
|
194
|
172
|
286
|
365
|
266
|
277
|
265
|
222
|
253
|
259
|
270
|
302
|
334
|
389
|
391
|
386
|
451
|
427
|
456
|
526
|
542
|
|
| Cash Interest Paid |
28
|
0
|
36
|
24
|
45
|
37
|
0
|
30
|
30
|
31
|
29
|
36
|
41
|
44
|
47
|
42
|
37
|
29
|
26
|
23
|
21
|
34
|
43
|
45
|
43
|
38
|
36
|
34
|
35
|
36
|
37
|
34
|
31
|
33
|
34
|
|
| Change in Working Capital |
76
|
0
|
(63)
|
237
|
367
|
(451)
|
(320)
|
(267)
|
59
|
(173)
|
143
|
32
|
(120)
|
39
|
747
|
5
|
329
|
(445)
|
379
|
122
|
745
|
(183)
|
810
|
(235)
|
1 384
|
472
|
1 028
|
(614)
|
1 078
|
(23)
|
596
|
(760)
|
1 434
|
637
|
1 765
|
|
| Cash from Operating Activities |
187
N/A
|
221
+18%
|
60
-73%
|
289
+383%
|
518
+80%
|
180
-65%
|
(169)
N/A
|
(25)
+85%
|
180
N/A
|
100
-45%
|
235
+136%
|
359
+53%
|
113
-69%
|
490
+335%
|
747
+53%
|
544
-27%
|
329
-40%
|
122
-63%
|
379
+211%
|
826
+118%
|
745
-10%
|
619
-17%
|
810
+31%
|
699
-14%
|
1 384
+98%
|
1 520
+10%
|
1 028
-32%
|
758
-26%
|
1 078
+42%
|
1 326
+23%
|
596
-55%
|
668
+12%
|
1 434
+115%
|
2 341
+63%
|
1 765
-25%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(20)
|
0
|
(36)
|
0
|
(28)
|
0
|
0
|
(58)
|
0
|
(52)
|
(73)
|
(45)
|
(54)
|
(44)
|
(75)
|
(92)
|
(61)
|
(51)
|
(61)
|
(114)
|
(161)
|
(118)
|
(99)
|
(93)
|
(137)
|
(171)
|
(77)
|
(64)
|
(78)
|
(63)
|
(102)
|
(158)
|
(148)
|
(100)
|
(104)
|
|
| Other Items |
(154)
|
(275)
|
(222)
|
23
|
261
|
(31)
|
(76)
|
262
|
180
|
34
|
165
|
23
|
20
|
4
|
25
|
108
|
104
|
84
|
66
|
1
|
(38)
|
(1 242)
|
(1 212)
|
(9)
|
(71)
|
(280)
|
(264)
|
(53)
|
1
|
2
|
1
|
82
|
84
|
(99)
|
(169)
|
|
| Cash from Investing Activities |
(173)
N/A
|
(275)
-58%
|
(258)
+6%
|
23
N/A
|
233
+894%
|
(31)
N/A
|
(76)
-144%
|
203
N/A
|
180
-11%
|
(19)
N/A
|
92
N/A
|
(22)
N/A
|
(34)
-53%
|
(40)
-17%
|
(51)
-28%
|
16
N/A
|
43
+165%
|
33
-24%
|
5
-86%
|
(113)
N/A
|
(199)
-76%
|
(1 360)
-584%
|
(1 310)
+4%
|
(102)
+92%
|
(207)
-103%
|
(451)
-117%
|
(341)
+24%
|
(117)
+66%
|
(77)
+34%
|
(61)
+21%
|
(101)
-66%
|
(77)
+24%
|
(64)
+16%
|
(199)
-210%
|
(272)
-37%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(42)
|
0
|
1
|
0
|
(4)
|
0
|
0
|
(2)
|
0
|
190
|
0
|
117
|
0
|
7
|
48
|
28
|
26
|
34
|
(55)
|
(56)
|
9
|
76
|
31
|
(53)
|
(83)
|
(162)
|
(220)
|
(149)
|
(258)
|
(485)
|
(444)
|
(283)
|
(366)
|
(425)
|
(493)
|
|
| Net Issuance of Debt |
35
|
0
|
451
|
0
|
(725)
|
0
|
0
|
(11)
|
0
|
(40)
|
0
|
(35)
|
0
|
(73)
|
(75)
|
(3)
|
(4)
|
(5)
|
96
|
96
|
(3)
|
(1)
|
(116)
|
(136)
|
(45)
|
(51)
|
(54)
|
(59)
|
(66)
|
(69)
|
(72)
|
(75)
|
(80)
|
(79)
|
(83)
|
|
| Cash Paid for Dividends |
0
|
0
|
(61)
|
0
|
(66)
|
0
|
0
|
(76)
|
0
|
(119)
|
(209)
|
(138)
|
(143)
|
(143)
|
(153)
|
(158)
|
(171)
|
(181)
|
(203)
|
(209)
|
(236)
|
(256)
|
(274)
|
(283)
|
(302)
|
(308)
|
(326)
|
(351)
|
(422)
|
(432)
|
(463)
|
(492)
|
(572)
|
(574)
|
(635)
|
|
| Other |
(2)
|
107
|
(2)
|
(246)
|
(5)
|
(118)
|
(82)
|
(11)
|
(57)
|
(3)
|
(67)
|
(42)
|
20
|
24
|
27
|
(9)
|
8
|
(5)
|
(5)
|
(8)
|
0
|
(61)
|
(61)
|
(5)
|
(5)
|
(6)
|
0
|
(9)
|
0
|
(8)
|
0
|
(8)
|
(7)
|
(48)
|
(49)
|
|
| Cash from Financing Activities |
(9)
N/A
|
107
N/A
|
389
+265%
|
(246)
N/A
|
(800)
-225%
|
(118)
+85%
|
(82)
+30%
|
(100)
-22%
|
(57)
+43%
|
29
N/A
|
(126)
N/A
|
(99)
+21%
|
(41)
+58%
|
(185)
-349%
|
(153)
+17%
|
(142)
+7%
|
(141)
+1%
|
(156)
-11%
|
(167)
-7%
|
(177)
-6%
|
(237)
-34%
|
(242)
-2%
|
(421)
-74%
|
(477)
-13%
|
(435)
+9%
|
(527)
-21%
|
(605)
-15%
|
(568)
+6%
|
(755)
-33%
|
(993)
-32%
|
(987)
+1%
|
(858)
+13%
|
(1 025)
-19%
|
(1 126)
-10%
|
(1 260)
-12%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
3
|
3
|
(5)
|
(8)
|
(2)
|
(1)
|
7
|
8
|
(2)
|
8
|
24
|
2
|
(19)
|
4
|
32
|
35
|
13
|
5
|
(4)
|
(12)
|
(12)
|
|
| Net Change in Cash |
5
N/A
|
53
+968%
|
191
+257%
|
66
-65%
|
(49)
N/A
|
31
N/A
|
(327)
N/A
|
79
N/A
|
303
+284%
|
110
-64%
|
201
+83%
|
239
+19%
|
38
-84%
|
266
+600%
|
546
+105%
|
421
-23%
|
226
-46%
|
(10)
N/A
|
214
N/A
|
535
+150%
|
316
-41%
|
(975)
N/A
|
(922)
+5%
|
128
N/A
|
766
+498%
|
544
-29%
|
62
-89%
|
77
+24%
|
278
+259%
|
306
+10%
|
(478)
N/A
|
(262)
+45%
|
340
N/A
|
1 003
+195%
|
221
-78%
|
|