Triumph Science&Technology Co Ltd
SSE:600552
Cash Flow Statement
Cash Flow Statement
Triumph Science&Technology Co Ltd
Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(55)
|
(45)
|
(43)
|
(41)
|
(37)
|
(53)
|
(57)
|
(66)
|
(62)
|
(50)
|
(79)
|
(80)
|
(110)
|
(147)
|
(169)
|
(193)
|
(167)
|
(49)
|
6
|
21
|
33
|
(14)
|
(46)
|
(38)
|
(52)
|
104
|
155
|
196
|
218
|
102
|
133
|
109
|
109
|
47
|
11
|
(37)
|
(75)
|
(90)
|
(113)
|
(100)
|
(107)
|
|
Change in Working Capital |
(81)
|
(116)
|
(131)
|
(121)
|
(124)
|
(118)
|
(102)
|
(142)
|
(156)
|
(125)
|
(185)
|
(198)
|
(201)
|
(454)
|
(502)
|
(565)
|
(558)
|
(439)
|
(507)
|
(489)
|
(503)
|
(389)
|
(343)
|
(468)
|
(453)
|
(556)
|
(583)
|
(532)
|
(691)
|
(629)
|
(630)
|
(659)
|
(684)
|
(914)
|
(833)
|
(734)
|
(673)
|
(582)
|
(582)
|
(722)
|
(696)
|
|
Cash from Operating Activities |
61
N/A
|
115
+90%
|
85
-26%
|
77
-10%
|
84
+10%
|
22
-73%
|
13
-44%
|
47
+274%
|
23
-51%
|
51
+121%
|
107
+109%
|
6
-94%
|
38
+491%
|
66
+75%
|
58
-12%
|
74
+27%
|
69
-6%
|
(102)
N/A
|
(150)
-47%
|
(102)
+32%
|
(100)
+1%
|
11
N/A
|
39
+251%
|
15
-62%
|
44
+197%
|
71
+63%
|
61
-14%
|
79
+29%
|
77
-3%
|
127
+65%
|
161
+27%
|
196
+22%
|
262
+34%
|
561
+114%
|
534
-5%
|
452
-15%
|
436
-3%
|
414
-5%
|
329
-20%
|
571
+74%
|
440
-23%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(236)
|
(392)
|
(440)
|
(516)
|
(471)
|
(425)
|
(457)
|
(359)
|
(328)
|
(304)
|
(236)
|
(230)
|
(310)
|
(265)
|
(235)
|
(217)
|
(112)
|
(115)
|
(128)
|
(132)
|
(157)
|
(147)
|
(180)
|
(241)
|
(203)
|
(315)
|
(304)
|
(271)
|
(383)
|
(402)
|
(413)
|
(417)
|
(365)
|
(225)
|
(198)
|
(204)
|
(220)
|
(413)
|
(491)
|
(561)
|
(633)
|
|
Other Items |
(544)
|
30
|
9
|
589
|
557
|
(12)
|
0
|
2
|
(2)
|
39
|
2
|
58
|
32
|
(30)
|
(5)
|
(66)
|
(56)
|
(10)
|
(5)
|
(48)
|
(2)
|
(63)
|
(142)
|
(212)
|
(90)
|
(49)
|
3
|
125
|
106
|
93
|
130
|
133
|
3
|
3
|
0
|
(162)
|
(162)
|
(734)
|
(664)
|
(369)
|
44
|
|
Cash from Investing Activities |
(780)
N/A
|
(362)
+54%
|
(431)
-19%
|
73
N/A
|
86
+18%
|
(437)
N/A
|
(448)
-3%
|
(357)
+20%
|
(330)
+8%
|
(266)
+19%
|
(234)
+12%
|
(172)
+26%
|
(278)
-62%
|
(295)
-6%
|
(240)
+19%
|
(283)
-18%
|
(169)
+40%
|
(125)
+26%
|
(134)
-7%
|
(180)
-35%
|
(160)
+11%
|
(209)
-31%
|
(323)
-54%
|
(453)
-40%
|
(293)
+35%
|
(364)
-24%
|
(301)
+17%
|
(146)
+52%
|
(277)
-90%
|
(309)
-11%
|
(283)
+8%
|
(284)
0%
|
(362)
-27%
|
(222)
+39%
|
(197)
+11%
|
(366)
-86%
|
(382)
-4%
|
(1 146)
-200%
|
(1 155)
-1%
|
(931)
+19%
|
(589)
+37%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
(131)
|
(27)
|
(52)
|
154
|
191
|
103
|
319
|
205
|
230
|
416
|
(21)
|
(89)
|
30
|
(134)
|
123
|
541
|
281
|
513
|
493
|
189
|
263
|
138
|
288
|
501
|
518
|
287
|
480
|
435
|
176
|
698
|
393
|
283
|
265
|
(350)
|
(540)
|
(322)
|
(63)
|
(248)
|
90
|
(273)
|
(195)
|
|
Cash Paid for Dividends |
(30)
|
(33)
|
(32)
|
(32)
|
(30)
|
(36)
|
(38)
|
(30)
|
(35)
|
(33)
|
(37)
|
(38)
|
(39)
|
(42)
|
(42)
|
(80)
|
(100)
|
(113)
|
(121)
|
(89)
|
(87)
|
(82)
|
(83)
|
(90)
|
(90)
|
(105)
|
(112)
|
(120)
|
(174)
|
(186)
|
(212)
|
(242)
|
(181)
|
(203)
|
(176)
|
(237)
|
(264)
|
(291)
|
(296)
|
(230)
|
(212)
|
|
Other |
969
|
966
|
0
|
(25)
|
(25)
|
1
|
3
|
28
|
28
|
4
|
(58)
|
10
|
16
|
54
|
160
|
0
|
0
|
(35)
|
(11)
|
(23)
|
(23)
|
44
|
21
|
4
|
33
|
136
|
138
|
(17)
|
139
|
(21)
|
56
|
136
|
(40)
|
145
|
0
|
0
|
0
|
1 455
|
1 427
|
0
|
1 466
|
|
Cash from Financing Activities |
809
N/A
|
907
+12%
|
(87)
N/A
|
97
N/A
|
135
+40%
|
68
-50%
|
284
+318%
|
202
-29%
|
223
+10%
|
386
+73%
|
(115)
N/A
|
(116)
-1%
|
8
N/A
|
(122)
N/A
|
241
N/A
|
504
+109%
|
219
-57%
|
366
+67%
|
316
-14%
|
77
-76%
|
154
+99%
|
99
-36%
|
226
+127%
|
414
+84%
|
461
+11%
|
318
-31%
|
506
+59%
|
297
-41%
|
141
-52%
|
492
+248%
|
237
-52%
|
177
-25%
|
44
-75%
|
(408)
N/A
|
(654)
-60%
|
(392)
+40%
|
(170)
+57%
|
915
N/A
|
1 221
+34%
|
952
-22%
|
1 086
+14%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(5)
|
(5)
|
0
|
(5)
|
(0)
|
(0)
|
(3)
|
(3)
|
(1)
|
(4)
|
1
|
(4)
|
1
|
1
|
(4)
|
(5)
|
(10)
|
(18)
|
(8)
|
(1)
|
(0)
|
10
|
2
|
(0)
|
(2)
|
0
|
0
|
(2)
|
(8)
|
(12)
|
(9)
|
(7)
|
(0)
|
0
|
(6)
|
(8)
|
(3)
|
1
|
14
|
19
|
|
Net Change in Cash |
89
N/A
|
655
+637%
|
(438)
N/A
|
246
N/A
|
301
+22%
|
(346)
N/A
|
(151)
+56%
|
(110)
+27%
|
(86)
+22%
|
170
N/A
|
(247)
N/A
|
(280)
-14%
|
(236)
+16%
|
(350)
-48%
|
60
N/A
|
292
+384%
|
115
-61%
|
129
+12%
|
15
-88%
|
(212)
N/A
|
(106)
+50%
|
(99)
+7%
|
(48)
+51%
|
(22)
+53%
|
212
N/A
|
23
-89%
|
265
+1 054%
|
231
-13%
|
(62)
N/A
|
303
N/A
|
103
-66%
|
80
-22%
|
(63)
N/A
|
(70)
-10%
|
(317)
-354%
|
(313)
+1%
|
(123)
+61%
|
179
N/A
|
396
+121%
|
607
+53%
|
956
+58%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(175)
N/A
|
(276)
-58%
|
(355)
-28%
|
(440)
-24%
|
(387)
+12%
|
(403)
-4%
|
(445)
-10%
|
(312)
+30%
|
(305)
+2%
|
(253)
+17%
|
(129)
+49%
|
(224)
-73%
|
(272)
-22%
|
(199)
+27%
|
(177)
+11%
|
(143)
+19%
|
(43)
+70%
|
(217)
-404%
|
(278)
-28%
|
(233)
+16%
|
(258)
-10%
|
(135)
+47%
|
(141)
-4%
|
(227)
-60%
|
(159)
+30%
|
(244)
-53%
|
(243)
+0%
|
(191)
+21%
|
(306)
-60%
|
(275)
+10%
|
(252)
+8%
|
(220)
+13%
|
(103)
+53%
|
335
N/A
|
335
0%
|
248
-26%
|
217
-12%
|
1
-100%
|
(162)
N/A
|
10
N/A
|
(193)
N/A
|