SPAR Group Ltd
OTC:SGPPF
Cash Flow Statement
Cash Flow Statement
SPAR Group Ltd
| Sep-2005 | Mar-2006 | Sep-2006 | Mar-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 | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
515
|
0
|
603
|
0
|
775
|
0
|
972
|
668
|
1 141
|
1 152
|
1 303
|
1 331
|
1 404
|
1 481
|
1 510
|
1 547
|
1 650
|
1 715
|
1 867
|
2 082
|
2 294
|
2 446
|
2 577
|
2 526
|
2 576
|
2 686
|
2 779
|
2 846
|
2 979
|
2 931
|
3 443
|
3 818
|
3 393
|
3 514
|
3 429
|
3 109
|
1 817
|
1 157
|
1 795
|
(2 620)
|
(3 277)
|
|
| Depreciation & Amortization |
37
|
0
|
40
|
0
|
53
|
0
|
73
|
0
|
92
|
0
|
108
|
0
|
123
|
0
|
125
|
0
|
139
|
0
|
179
|
0
|
332
|
0
|
531
|
0
|
658
|
0
|
698
|
0
|
755
|
0
|
1 976
|
0
|
1 965
|
0
|
1 995
|
0
|
2 266
|
0
|
2 277
|
0
|
1 604
|
|
| Stock-Based Compensation |
0
|
0
|
17
|
0
|
21
|
0
|
22
|
0
|
21
|
0
|
18
|
9
|
18
|
19
|
19
|
0
|
20
|
0
|
20
|
0
|
25
|
0
|
42
|
0
|
33
|
0
|
24
|
0
|
22
|
0
|
24
|
0
|
27
|
0
|
0
|
0
|
0
|
0
|
31
|
0
|
27
|
|
| Other Non-Cash Items |
6
|
0
|
23
|
0
|
37
|
0
|
43
|
28
|
135
|
266
|
45
|
182
|
50
|
171
|
49
|
188
|
60
|
66
|
32
|
171
|
51
|
9
|
124
|
733
|
39
|
771
|
78
|
838
|
124
|
1 433
|
304
|
2 361
|
211
|
2 263
|
452
|
2 480
|
913
|
3 880
|
1 312
|
7 593
|
6 037
|
|
| Cash Taxes Paid |
156
|
183
|
186
|
207
|
238
|
285
|
268
|
419
|
527
|
388
|
385
|
431
|
411
|
481
|
488
|
441
|
486
|
497
|
472
|
530
|
556
|
518
|
529
|
555
|
627
|
646
|
609
|
648
|
687
|
769
|
860
|
899
|
924
|
893
|
830
|
759
|
541
|
380
|
358
|
253
|
404
|
|
| Cash Interest Paid |
1
|
(3)
|
6
|
12
|
10
|
14
|
19
|
27
|
30
|
23
|
21
|
24
|
25
|
25
|
28
|
29
|
25
|
21
|
53
|
109
|
145
|
133
|
110
|
111
|
106
|
114
|
123
|
131
|
139
|
520
|
914
|
889
|
873
|
884
|
933
|
1 108
|
1 374
|
1 581
|
1 595
|
1 523
|
1 393
|
|
| Change in Working Capital |
(187)
|
235
|
(292)
|
237
|
59
|
859
|
(1 468)
|
(1 322)
|
(1 153)
|
(935)
|
(1 218)
|
(1 648)
|
(839)
|
(834)
|
(531)
|
(553)
|
(2 292)
|
(2 809)
|
(1 596)
|
(1 904)
|
(1 407)
|
(1 722)
|
(1 685)
|
(1 760)
|
(1 862)
|
(2 215)
|
(1 580)
|
(1 087)
|
(4 162)
|
(4 206)
|
(1 879)
|
(2 682)
|
(3 785)
|
(3 296)
|
(3 432)
|
(3 736)
|
(609)
|
189
|
(1 916)
|
(680)
|
(77)
|
|
| Cash from Operating Activities |
371
N/A
|
235
-37%
|
373
+59%
|
237
-36%
|
925
+290%
|
859
-7%
|
(380)
N/A
|
(626)
-65%
|
215
N/A
|
483
+124%
|
239
-51%
|
(136)
N/A
|
738
N/A
|
818
+11%
|
1 154
+41%
|
1 182
+2%
|
(443)
N/A
|
(890)
-101%
|
481
N/A
|
527
+10%
|
1 269
+141%
|
1 065
-16%
|
1 547
+45%
|
1 499
-3%
|
1 411
-6%
|
1 242
-12%
|
1 976
+59%
|
2 596
+31%
|
(304)
N/A
|
159
N/A
|
3 844
+2 325%
|
3 497
-9%
|
1 783
-49%
|
2 481
+39%
|
2 444
-1%
|
1 853
-24%
|
4 387
+137%
|
5 226
+19%
|
3 468
-34%
|
4 293
+24%
|
4 286
0%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(74)
|
(31)
|
(190)
|
(32)
|
(39)
|
(37)
|
(61)
|
(84)
|
(51)
|
(39)
|
(36)
|
(41)
|
(42)
|
(38)
|
(74)
|
(98)
|
(83)
|
(65)
|
(121)
|
(158)
|
(112)
|
(170)
|
(373)
|
(455)
|
(330)
|
(306)
|
(353)
|
(383)
|
(424)
|
(612)
|
(449)
|
(438)
|
(464)
|
(332)
|
(593)
|
(737)
|
(765)
|
(617)
|
(599)
|
(519)
|
(393)
|
|
| Other Items |
13
|
(83)
|
(48)
|
(303)
|
(355)
|
(418)
|
(296)
|
(162)
|
(217)
|
(173)
|
(245)
|
(337)
|
(213)
|
(148)
|
(148)
|
(186)
|
(213)
|
(209)
|
(804)
|
(885)
|
(867)
|
(934)
|
(1 241)
|
(1 659)
|
(1 166)
|
(1 033)
|
(1 100)
|
(948)
|
(1 520)
|
(1 697)
|
(1 053)
|
(686)
|
(194)
|
(256)
|
(576)
|
(797)
|
(469)
|
152
|
265
|
(346)
|
(509)
|
|
| Cash from Investing Activities |
(61)
N/A
|
(114)
-87%
|
(238)
-108%
|
(335)
-41%
|
(394)
-18%
|
(454)
-15%
|
(356)
+22%
|
(247)
+31%
|
(269)
-9%
|
(212)
+21%
|
(281)
-33%
|
(378)
-34%
|
(254)
+33%
|
(185)
+27%
|
(222)
-20%
|
(284)
-28%
|
(296)
-4%
|
(274)
+8%
|
(924)
-238%
|
(1 042)
-13%
|
(979)
+6%
|
(1 104)
-13%
|
(1 614)
-46%
|
(2 114)
-31%
|
(1 496)
+29%
|
(1 340)
+10%
|
(1 453)
-8%
|
(1 331)
+8%
|
(1 943)
-46%
|
(2 309)
-19%
|
(1 502)
+35%
|
(1 123)
+25%
|
(658)
+41%
|
(589)
+11%
|
(1 169)
-99%
|
(1 533)
-31%
|
(1 234)
+20%
|
(465)
+62%
|
(334)
+28%
|
(865)
-159%
|
(902)
-4%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
8
|
(92)
|
(108)
|
(81)
|
(43)
|
30
|
15
|
23
|
(82)
|
(121)
|
(51)
|
(56)
|
(100)
|
(71)
|
(91)
|
(101)
|
(77)
|
(101)
|
(101)
|
(151)
|
(152)
|
2 020
|
2 032
|
(76)
|
(166)
|
(176)
|
(93)
|
(75)
|
(92)
|
(58)
|
(47)
|
(90)
|
(68)
|
(50)
|
(17)
|
(13)
|
(17)
|
(17)
|
(10)
|
(8)
|
|
| Net Issuance of Debt |
(8)
|
(10)
|
(2)
|
2
|
(38)
|
(38)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(81)
|
0
|
185
|
(353)
|
(263)
|
79
|
(412)
|
(252)
|
24
|
632
|
512
|
(879)
|
(284)
|
(414)
|
(2 379)
|
(2 390)
|
(1 616)
|
(2 383)
|
(3 511)
|
(3 694)
|
353
|
(1 277)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
313
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(884)
|
(884)
|
(1 965)
|
(2 037)
|
0
|
0
|
(56)
|
(243)
|
(201)
|
(14)
|
0
|
0
|
|
| Cash from Financing Activities |
(2)
N/A
|
(3)
-17%
|
(94)
-3 378%
|
(106)
-13%
|
(118)
-12%
|
(81)
+31%
|
29
N/A
|
15
-48%
|
23
+50%
|
(82)
N/A
|
(121)
-48%
|
(51)
+58%
|
(56)
-9%
|
(100)
-77%
|
(71)
+28%
|
(91)
-28%
|
(101)
-11%
|
(77)
+24%
|
(101)
-30%
|
(182)
-81%
|
162
N/A
|
428
+164%
|
1 667
+290%
|
1 769
+6%
|
3
-100%
|
(578)
N/A
|
(428)
+26%
|
(69)
+84%
|
558
N/A
|
(465)
N/A
|
(1 821)
-292%
|
(2 296)
-26%
|
(2 541)
-11%
|
(2 520)
+1%
|
(2 440)
+3%
|
(1 689)
+31%
|
(2 638)
-56%
|
(3 730)
-41%
|
(3 725)
+0%
|
344
N/A
|
(1 285)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
4
|
(1)
|
(1)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
53
|
72
|
(30)
|
(79)
|
21
|
(21)
|
32
|
115
|
24
|
243
|
270
|
(24)
|
(78)
|
5
|
35
|
(54)
|
(64)
|
(47)
|
(33)
|
27
|
25
|
|
| Net Change in Cash |
307
N/A
|
118
-62%
|
41
-65%
|
(200)
N/A
|
412
N/A
|
323
-22%
|
(706)
N/A
|
(856)
-21%
|
(30)
+96%
|
189
N/A
|
(163)
N/A
|
(565)
-246%
|
427
N/A
|
533
+25%
|
860
+61%
|
807
-6%
|
(840)
N/A
|
(1 241)
-48%
|
(545)
+56%
|
(700)
-29%
|
506
N/A
|
461
-9%
|
1 571
+241%
|
1 074
-32%
|
(61)
N/A
|
(698)
-1 045%
|
126
N/A
|
1 312
+939%
|
(1 666)
N/A
|
(2 372)
-42%
|
791
N/A
|
55
-93%
|
(1 494)
N/A
|
(622)
+58%
|
(1 129)
-82%
|
(1 423)
-26%
|
450
N/A
|
985
+119%
|
(625)
N/A
|
3 799
N/A
|
2 124
-44%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
296
N/A
|
203
-31%
|
183
-10%
|
205
+12%
|
886
+332%
|
822
-7%
|
(441)
N/A
|
(710)
-61%
|
164
N/A
|
444
+170%
|
203
-54%
|
(177)
N/A
|
696
N/A
|
781
+12%
|
1 079
+38%
|
1 085
+0%
|
(527)
N/A
|
(955)
-81%
|
360
N/A
|
370
+3%
|
1 158
+213%
|
894
-23%
|
1 175
+31%
|
1 044
-11%
|
1 081
+4%
|
935
-13%
|
1 623
+73%
|
2 213
+36%
|
(727)
N/A
|
(454)
+38%
|
3 395
N/A
|
3 059
-10%
|
1 320
-57%
|
2 149
+63%
|
1 852
-14%
|
1 117
-40%
|
3 622
+224%
|
4 610
+27%
|
2 868
-38%
|
3 773
+32%
|
3 893
+3%
|
|