Firetrade Engineering PCL
SET:FTE
Cash Flow Statement
Cash Flow Statement
Firetrade Engineering PCL
| Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Income |
87
|
104
|
120
|
145
|
158
|
145
|
164
|
157
|
163
|
179
|
157
|
149
|
142
|
120
|
108
|
94
|
75
|
76
|
76
|
75
|
56
|
48
|
55
|
60
|
102
|
134
|
142
|
156
|
148
|
134
|
114
|
151
|
116
|
120
|
141
|
103
|
|
| Depreciation & Amortization |
3
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
9
|
11
|
13
|
14
|
15
|
16
|
16
|
16
|
16
|
15
|
15
|
15
|
16
|
16
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
|
| Other Non-Cash Items |
24
|
16
|
13
|
8
|
(0)
|
2
|
(1)
|
2
|
0
|
(0)
|
8
|
6
|
9
|
17
|
13
|
15
|
14
|
13
|
13
|
20
|
35
|
40
|
37
|
47
|
39
|
20
|
22
|
7
|
2
|
8
|
13
|
0
|
62
|
67
|
70
|
93
|
|
| Cash Taxes Paid |
19
|
20
|
25
|
23
|
24
|
23
|
26
|
30
|
29
|
30
|
34
|
37
|
37
|
36
|
30
|
22
|
23
|
25
|
22
|
19
|
18
|
18
|
16
|
18
|
19
|
19
|
28
|
32
|
31
|
31
|
29
|
25
|
25
|
27
|
35
|
40
|
|
| Cash Interest Paid |
2
|
1
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
3
|
3
|
5
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Change in Working Capital |
(24)
|
(37)
|
(73)
|
(95)
|
(103)
|
(93)
|
(101)
|
(32)
|
(78)
|
(92)
|
(93)
|
(103)
|
(70)
|
(52)
|
(44)
|
(77)
|
(29)
|
(45)
|
(43)
|
(36)
|
(110)
|
(125)
|
(107)
|
(120)
|
(137)
|
(50)
|
14
|
59
|
95
|
24
|
(51)
|
(108)
|
(126)
|
(20)
|
(53)
|
(30)
|
|
| Cash from Operating Activities |
91
N/A
|
86
-5%
|
64
-26%
|
61
-3%
|
59
-4%
|
58
-1%
|
66
+12%
|
129
+98%
|
88
-32%
|
91
+3%
|
76
-16%
|
56
-26%
|
85
+51%
|
90
+6%
|
83
-8%
|
40
-51%
|
71
+75%
|
57
-20%
|
60
+5%
|
74
+23%
|
(4)
N/A
|
(21)
-443%
|
1
N/A
|
2
+139%
|
18
+673%
|
118
+546%
|
193
+63%
|
238
+23%
|
262
+10%
|
182
-30%
|
92
-49%
|
60
-35%
|
69
+14%
|
184
+167%
|
175
-5%
|
183
+4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(39)
|
(39)
|
(38)
|
(37)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(119)
|
(122)
|
(135)
|
(141)
|
(38)
|
(64)
|
(88)
|
(109)
|
(97)
|
(69)
|
(32)
|
(6)
|
(6)
|
(5)
|
(6)
|
(7)
|
(7)
|
(10)
|
(8)
|
(9)
|
(8)
|
(7)
|
(10)
|
(9)
|
(9)
|
(10)
|
|
| Other Items |
32
|
62
|
31
|
31
|
1
|
2
|
4
|
4
|
5
|
4
|
3
|
3
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Cash from Investing Activities |
(7)
N/A
|
23
N/A
|
(6)
N/A
|
(6)
+5%
|
(2)
+70%
|
(1)
+59%
|
2
N/A
|
2
+7%
|
4
+96%
|
3
-21%
|
(116)
N/A
|
(119)
-3%
|
(133)
-12%
|
(139)
-5%
|
(37)
+73%
|
(63)
-69%
|
(87)
-39%
|
(108)
-24%
|
(96)
+11%
|
(68)
+29%
|
(32)
+53%
|
(6)
+81%
|
(6)
+9%
|
(4)
+25%
|
(6)
-35%
|
(6)
-3%
|
(6)
-8%
|
(9)
-41%
|
(7)
+26%
|
(8)
-18%
|
(6)
+25%
|
(5)
+14%
|
(9)
-74%
|
(8)
+11%
|
(8)
-3%
|
(9)
-9%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
200
|
0
|
0
|
421
|
421
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Net Issuance of Debt |
(29)
|
26
|
119
|
6
|
(54)
|
(102)
|
(119)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
5
|
5
|
21
|
48
|
38
|
44
|
62
|
12
|
8
|
34
|
(89)
|
(67)
|
(59)
|
(92)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Cash Paid for Dividends |
(305)
|
(364)
|
(383)
|
(177)
|
(124)
|
(61)
|
(118)
|
(42)
|
(130)
|
0
|
10
|
(108)
|
(108)
|
0
|
(96)
|
(66)
|
(66)
|
0
|
(36)
|
(24)
|
(24)
|
0
|
(3)
|
(3)
|
(23)
|
(23)
|
(59)
|
(106)
|
(86)
|
(86)
|
(112)
|
(92)
|
(92)
|
(92)
|
(106)
|
(132)
|
|
| Other |
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Cash from Financing Activities |
(136)
N/A
|
(140)
-3%
|
(65)
+53%
|
249
N/A
|
242
-3%
|
258
+6%
|
185
-28%
|
(182)
N/A
|
(130)
+29%
|
0
N/A
|
(120)
N/A
|
(108)
+10%
|
(108)
+0%
|
0
N/A
|
(97)
N/A
|
(62)
+36%
|
(63)
-2%
|
(47)
+25%
|
10
N/A
|
11
+10%
|
16
+50%
|
33
+103%
|
2
-94%
|
(3)
N/A
|
3
N/A
|
(120)
N/A
|
(134)
-11%
|
(172)
-29%
|
(186)
-8%
|
(97)
+48%
|
(123)
-27%
|
(103)
+16%
|
(104)
0%
|
(104)
0%
|
(117)
-13%
|
(144)
-23%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(53)
N/A
|
(31)
+41%
|
(8)
+74%
|
304
N/A
|
299
-2%
|
315
+5%
|
252
-20%
|
(51)
N/A
|
(38)
+25%
|
(36)
+5%
|
(160)
-342%
|
(171)
-7%
|
(156)
+9%
|
(157)
-1%
|
(51)
+67%
|
(84)
-64%
|
(79)
+5%
|
(98)
-24%
|
(26)
+73%
|
16
N/A
|
(20)
N/A
|
5
N/A
|
(3)
N/A
|
(5)
-72%
|
16
N/A
|
(8)
N/A
|
53
N/A
|
57
+8%
|
69
+22%
|
78
+12%
|
(37)
N/A
|
(48)
-31%
|
(44)
+10%
|
73
N/A
|
50
-31%
|
30
-39%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
51
N/A
|
47
-9%
|
26
-45%
|
24
-5%
|
56
+129%
|
56
0%
|
63
+13%
|
127
+102%
|
86
-32%
|
89
+3%
|
(43)
N/A
|
(66)
-54%
|
(50)
+24%
|
(51)
-2%
|
44
N/A
|
(24)
N/A
|
(18)
+26%
|
(52)
-197%
|
(37)
+29%
|
5
N/A
|
(36)
N/A
|
(28)
+24%
|
(5)
+82%
|
(2)
+54%
|
12
N/A
|
111
+816%
|
186
+67%
|
228
+23%
|
254
+11%
|
174
-32%
|
85
-51%
|
54
-37%
|
59
+10%
|
175
+197%
|
166
-5%
|
173
+4%
|
|