Sumec Corp Ltd
SSE:600710
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Sumec Corp Ltd
SSE:600710
|
CN |
|
T
|
Terranet AB
STO:TERRNT B
|
SE |
Cash Flow Statement
Cash Flow Statement
Sumec Corp Ltd
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(43)
|
(42)
|
(30)
|
(31)
|
(31)
|
(30)
|
(28)
|
(15)
|
(2)
|
2
|
(9)
|
(23)
|
(25)
|
(28)
|
(19)
|
0
|
5
|
9
|
15
|
31
|
36
|
35
|
31
|
(11)
|
(28)
|
(25)
|
(32)
|
(7)
|
0
|
0
|
16
|
23
|
32
|
28
|
41
|
33
|
29
|
29
|
20
|
7
|
(8)
|
(2)
|
(5)
|
7
|
17
|
15
|
7
|
4
|
1 035
|
931
|
1 191
|
1 571
|
626
|
635
|
686
|
351
|
691
|
950
|
931
|
1 177
|
811
|
882
|
643
|
408
|
753
|
718
|
1 104
|
1 363
|
962
|
659
|
712
|
1 047
|
1 426
|
1 631
|
1 254
|
838
|
512
|
339
|
171
|
44
|
(23)
|
9
|
223
|
479
|
404
|
516
|
540
|
438
|
|
| Change in Working Capital |
(63)
|
(107)
|
(77)
|
(99)
|
(104)
|
(61)
|
(77)
|
(72)
|
(73)
|
(67)
|
(85)
|
(94)
|
(76)
|
(87)
|
(76)
|
(70)
|
(81)
|
(84)
|
(84)
|
(85)
|
(63)
|
(56)
|
(46)
|
(45)
|
(60)
|
(64)
|
(68)
|
(75)
|
(76)
|
(71)
|
(64)
|
(60)
|
(44)
|
(45)
|
(36)
|
(44)
|
(67)
|
(74)
|
(103)
|
(75)
|
(185)
|
(204)
|
(229)
|
(280)
|
(141)
|
(145)
|
(120)
|
(135)
|
(2 354)
|
(8 460)
|
(3 589)
|
(3 938)
|
(1 580)
|
4 145
|
(1 531)
|
(1 564)
|
(2 236)
|
(2 534)
|
(2 305)
|
(2 395)
|
(2 503)
|
(3 828)
|
(2 599)
|
(3 411)
|
(3 925)
|
(2 731)
|
(3 699)
|
(4 039)
|
(3 196)
|
(3 437)
|
(2 562)
|
(2 320)
|
(3 130)
|
(3 278)
|
(4 875)
|
(4 967)
|
(3 917)
|
(4 066)
|
(3 439)
|
(2 545)
|
(2 277)
|
(2 073)
|
(2 185)
|
(2 789)
|
(3 259)
|
(3 767)
|
(3 522)
|
(3 332)
|
|
| Cash from Operating Activities |
157
N/A
|
127
-19%
|
162
+27%
|
64
-61%
|
19
-70%
|
20
+4%
|
(56)
N/A
|
26
N/A
|
1
-97%
|
78
+9 600%
|
68
-12%
|
34
-50%
|
24
-29%
|
15
-40%
|
24
+63%
|
27
+13%
|
42
+57%
|
51
+21%
|
36
-28%
|
36
-2%
|
21
-40%
|
(101)
N/A
|
(109)
-8%
|
(129)
-18%
|
(8)
+93%
|
78
N/A
|
138
+76%
|
132
-4%
|
25
-81%
|
(111)
N/A
|
(105)
+5%
|
(123)
-17%
|
(200)
-62%
|
(73)
+63%
|
(156)
-113%
|
(86)
+45%
|
(93)
-8%
|
(101)
-8%
|
(154)
-52%
|
(130)
+15%
|
(66)
+50%
|
(143)
-118%
|
(44)
+69%
|
(158)
-262%
|
(44)
+72%
|
(11)
+74%
|
(34)
-196%
|
58
N/A
|
239
+316%
|
(128)
N/A
|
110
N/A
|
(399)
N/A
|
(1 873)
-369%
|
(3 428)
-83%
|
(1 167)
+66%
|
(1 014)
+13%
|
4 168
N/A
|
5 788
+39%
|
4 577
-21%
|
4 435
-3%
|
3 224
-27%
|
5 048
+57%
|
3 188
-37%
|
4 840
+52%
|
3 453
-29%
|
(1 864)
N/A
|
4 199
N/A
|
4 370
+4%
|
4 003
-8%
|
2 813
-30%
|
(706)
N/A
|
242
N/A
|
5 718
+2 259%
|
8 201
+43%
|
8 355
+2%
|
10 955
+31%
|
6 179
-44%
|
7 709
+25%
|
7 368
-4%
|
2 101
-71%
|
2 819
+34%
|
1 499
-47%
|
1 770
+18%
|
6 414
+262%
|
5 167
-19%
|
8 906
+72%
|
5 170
-42%
|
1 634
-68%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(135)
|
(155)
|
(156)
|
(153)
|
(89)
|
(68)
|
(55)
|
(45)
|
(30)
|
(18)
|
(18)
|
(18)
|
(19)
|
(17)
|
(19)
|
(23)
|
(21)
|
(20)
|
(16)
|
(19)
|
(94)
|
(141)
|
(142)
|
(136)
|
(71)
|
(94)
|
(119)
|
(179)
|
(263)
|
(232)
|
(329)
|
(280)
|
(224)
|
(210)
|
(83)
|
(83)
|
(47)
|
(42)
|
(68)
|
(70)
|
(82)
|
(94)
|
(74)
|
(71)
|
(58)
|
(25)
|
(29)
|
(19)
|
(1 699)
|
(2 492)
|
(2 284)
|
(2 593)
|
(1 591)
|
(944)
|
(1 658)
|
(1 640)
|
(2 761)
|
(2 855)
|
(2 982)
|
(2 694)
|
(1 830)
|
(1 665)
|
(1 128)
|
(1 215)
|
(896)
|
(881)
|
(907)
|
(874)
|
(703)
|
(695)
|
(624)
|
(652)
|
(329)
|
(347)
|
(328)
|
(275)
|
(223)
|
(181)
|
(351)
|
(322)
|
(340)
|
(434)
|
(255)
|
(270)
|
(148)
|
(68)
|
(102)
|
(270)
|
|
| Other Items |
7
|
7
|
15
|
15
|
7
|
9
|
21
|
22
|
22
|
22
|
5
|
5
|
5
|
3
|
8
|
7
|
18
|
18
|
74
|
74
|
63
|
72
|
57
|
57
|
87
|
137
|
355
|
411
|
441
|
382
|
236
|
180
|
126
|
141
|
22
|
22
|
37
|
21
|
20
|
20
|
3
|
7
|
41
|
39
|
113
|
120
|
88
|
141
|
(416)
|
(428)
|
(354)
|
(451)
|
(239)
|
214
|
(126)
|
(91)
|
(238)
|
(1 014)
|
(271)
|
(376)
|
(322)
|
256
|
(1 612)
|
(1 569)
|
57
|
(219)
|
1 075
|
914
|
943
|
(145)
|
35
|
(9)
|
12
|
1 379
|
1 435
|
1 770
|
2 056
|
1 948
|
819
|
965
|
599
|
390
|
1 169
|
994
|
(66)
|
(697)
|
(150)
|
120
|
|
| Cash from Investing Activities |
(128)
N/A
|
(147)
-15%
|
(140)
+5%
|
(138)
+2%
|
(82)
+41%
|
(59)
+28%
|
(34)
+43%
|
(23)
+30%
|
(8)
+66%
|
4
N/A
|
(13)
N/A
|
(14)
-4%
|
(14)
-1%
|
(14)
-4%
|
(12)
+16%
|
(16)
-35%
|
(4)
+77%
|
(3)
+32%
|
58
N/A
|
55
-4%
|
(31)
N/A
|
(69)
-122%
|
(85)
-23%
|
(79)
+7%
|
15
N/A
|
43
+178%
|
236
+455%
|
232
-2%
|
177
-24%
|
149
-16%
|
(93)
N/A
|
(100)
-8%
|
(98)
+2%
|
(68)
+30%
|
(61)
+11%
|
(61)
+0%
|
(10)
+83%
|
(21)
-106%
|
(48)
-127%
|
(50)
-4%
|
(79)
-59%
|
(87)
-11%
|
(32)
+63%
|
(31)
+2%
|
55
N/A
|
95
+73%
|
59
-38%
|
121
+106%
|
(2 114)
N/A
|
(2 919)
-38%
|
(2 638)
+10%
|
(3 044)
-15%
|
(1 830)
+40%
|
(730)
+60%
|
(1 784)
-144%
|
(1 731)
+3%
|
(2 999)
-73%
|
(3 868)
-29%
|
(3 252)
+16%
|
(3 070)
+6%
|
(2 152)
+30%
|
(1 409)
+35%
|
(2 739)
-94%
|
(2 784)
-2%
|
(839)
+70%
|
(1 100)
-31%
|
168
N/A
|
39
-77%
|
239
+512%
|
(839)
N/A
|
(589)
+30%
|
(661)
-12%
|
(317)
+52%
|
1 032
N/A
|
1 108
+7%
|
1 494
+35%
|
1 834
+23%
|
1 767
-4%
|
469
-73%
|
643
+37%
|
259
-60%
|
(44)
N/A
|
914
N/A
|
724
-21%
|
(214)
N/A
|
(765)
-257%
|
(252)
+67%
|
(150)
+41%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
26
|
48
|
40
|
38
|
86
|
60
|
59
|
63
|
4
|
(16)
|
7
|
18
|
12
|
31
|
(90)
|
(100)
|
(152)
|
(79)
|
(15)
|
44
|
110
|
153
|
173
|
124
|
79
|
(77)
|
(159)
|
(192)
|
(190)
|
(107)
|
(27)
|
(9)
|
45
|
59
|
81
|
116
|
105
|
50
|
60
|
14
|
(40)
|
30
|
11
|
51
|
52
|
2
|
27
|
(50)
|
3 292
|
5 040
|
4 613
|
5 214
|
2 874
|
3 954
|
3 116
|
2 192
|
1 182
|
66
|
984
|
906
|
1 009
|
(515)
|
(1 586)
|
(1 892)
|
(3 138)
|
(1 059)
|
(2 062)
|
(3 934)
|
(3 396)
|
(103)
|
1 453
|
4 495
|
(144)
|
(2 896)
|
(2 668)
|
(4 018)
|
(3 628)
|
(4 882)
|
(4 329)
|
(3 131)
|
800
|
277
|
(1 200)
|
(1 959)
|
(938)
|
(1 752)
|
382
|
253
|
|
| Cash Paid for Dividends |
(23)
|
(24)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(31)
|
(31)
|
(31)
|
(32)
|
(20)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(21)
|
(40)
|
(38)
|
(39)
|
(39)
|
(20)
|
(21)
|
(20)
|
(21)
|
(20)
|
(18)
|
(15)
|
(13)
|
(36)
|
(37)
|
(36)
|
(38)
|
(14)
|
(16)
|
(32)
|
(32)
|
(34)
|
(34)
|
(22)
|
(22)
|
(22)
|
(23)
|
(24)
|
(24)
|
(24)
|
(23)
|
(340)
|
(492)
|
(518)
|
(615)
|
(358)
|
(354)
|
(520)
|
(534)
|
(652)
|
(625)
|
(663)
|
(675)
|
(669)
|
(693)
|
(747)
|
(727)
|
(677)
|
(672)
|
(697)
|
(680)
|
(566)
|
(600)
|
(1 653)
|
(707)
|
(826)
|
(742)
|
534
|
(449)
|
(714)
|
(681)
|
(730)
|
(643)
|
(743)
|
(734)
|
(634)
|
(1 075)
|
(605)
|
(566)
|
(1 069)
|
(602)
|
|
| Other |
6
|
6
|
6
|
6
|
1
|
1
|
1
|
0
|
0
|
0
|
2
|
2
|
1
|
0
|
254
|
253
|
254
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
500
|
498
|
495
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
116
|
117
|
1 371
|
1 828
|
2 844
|
2 566
|
824
|
385
|
(495)
|
(509)
|
(248)
|
(468)
|
(736)
|
(463)
|
(444)
|
460
|
(10)
|
955
|
(621)
|
(631)
|
(2 325)
|
(2 800)
|
(1 249)
|
(3 812)
|
(1 917)
|
(2 687)
|
(3 413)
|
(2 621)
|
(331)
|
(67)
|
(302)
|
1 343
|
(3 727)
|
(4 191)
|
(2 299)
|
(4 253)
|
(2 058)
|
(1 781)
|
(5 199)
|
(2 846)
|
|
| Cash from Financing Activities |
9
N/A
|
31
+243%
|
32
+5%
|
30
-6%
|
71
+135%
|
45
-37%
|
42
-5%
|
33
-23%
|
(26)
N/A
|
(47)
-80%
|
(23)
+51%
|
0
N/A
|
(9)
N/A
|
9
N/A
|
142
+1 509%
|
131
-8%
|
80
-39%
|
155
+94%
|
(56)
N/A
|
6
N/A
|
70
+1 073%
|
114
+62%
|
153
+34%
|
102
-33%
|
59
-42%
|
(98)
N/A
|
(178)
-82%
|
(210)
-18%
|
(204)
+2%
|
(121)
+41%
|
437
N/A
|
452
+3%
|
504
+12%
|
516
+2%
|
62
-88%
|
97
+56%
|
73
-24%
|
18
-76%
|
26
+44%
|
(20)
N/A
|
(62)
-216%
|
8
N/A
|
(12)
N/A
|
28
N/A
|
(54)
N/A
|
(104)
-92%
|
(79)
+25%
|
(156)
-98%
|
3 068
N/A
|
4 666
+52%
|
5 467
+17%
|
6 427
+18%
|
5 360
-17%
|
6 166
+15%
|
3 419
-45%
|
2 044
-40%
|
35
-98%
|
(1 068)
N/A
|
73
N/A
|
(237)
N/A
|
(397)
-67%
|
(1 671)
-321%
|
(2 777)
-66%
|
(2 160)
+22%
|
(3 824)
-77%
|
(775)
+80%
|
(3 380)
-336%
|
(5 245)
-55%
|
(6 287)
-20%
|
(3 503)
+44%
|
(1 449)
+59%
|
(24)
+98%
|
(2 886)
-12 165%
|
(6 325)
-119%
|
(5 547)
+12%
|
(7 089)
-28%
|
(4 673)
+34%
|
(5 630)
-20%
|
(5 362)
+5%
|
(2 431)
+55%
|
(3 670)
-51%
|
(4 647)
-27%
|
(4 132)
+11%
|
(7 285)
-76%
|
(3 599)
+51%
|
(4 098)
-14%
|
(5 887)
-44%
|
(3 195)
+46%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(4)
|
(5)
|
(4)
|
(4)
|
(0)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(0)
|
(2)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
2
|
2
|
2
|
18
|
25
|
34
|
32
|
27
|
34
|
(73)
|
(93)
|
(69)
|
(76)
|
33
|
48
|
18
|
31
|
76
|
88
|
84
|
46
|
(85)
|
(110)
|
(52)
|
(69)
|
194
|
156
|
316
|
413
|
331
|
364
|
298
|
132
|
115
|
138
|
(17)
|
35
|
(112)
|
(51)
|
220
|
430
|
|
| Net Change in Cash |
37
N/A
|
11
-71%
|
54
+406%
|
(44)
N/A
|
9
N/A
|
6
-31%
|
(47)
N/A
|
35
N/A
|
(33)
N/A
|
35
N/A
|
32
-8%
|
21
-34%
|
2
-90%
|
9
+338%
|
154
+1 570%
|
142
-8%
|
118
-17%
|
203
+72%
|
38
-81%
|
97
+154%
|
57
-41%
|
(61)
N/A
|
(45)
+25%
|
(109)
-140%
|
66
N/A
|
23
-65%
|
194
+734%
|
155
-20%
|
(3)
N/A
|
(83)
-2 667%
|
238
N/A
|
228
-4%
|
205
-10%
|
374
+83%
|
(156)
N/A
|
(53)
+66%
|
(30)
+43%
|
(106)
-250%
|
(176)
-67%
|
(200)
-14%
|
(209)
-4%
|
(223)
-7%
|
(89)
+60%
|
(163)
-84%
|
(42)
+74%
|
(19)
+54%
|
(53)
-173%
|
25
N/A
|
1 195
+4 720%
|
1 620
+36%
|
2 957
+83%
|
3 008
+2%
|
1 691
-44%
|
2 040
+21%
|
496
-76%
|
(667)
N/A
|
1 131
N/A
|
759
-33%
|
1 328
+75%
|
1 053
-21%
|
709
-33%
|
2 017
+185%
|
(2 310)
N/A
|
(72)
+97%
|
(1 134)
-1 468%
|
(3 651)
-222%
|
1 071
N/A
|
(789)
N/A
|
(2 129)
-170%
|
(1 639)
+23%
|
(2 797)
-71%
|
(511)
+82%
|
2 710
N/A
|
3 064
+13%
|
4 231
+38%
|
5 774
+36%
|
3 670
-36%
|
4 210
+15%
|
2 774
-34%
|
445
-84%
|
(478)
N/A
|
(3 055)
-540%
|
(1 465)
+52%
|
(112)
+92%
|
1 241
N/A
|
3 992
+222%
|
(749)
N/A
|
(1 281)
-71%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
21
N/A
|
(27)
N/A
|
6
N/A
|
(89)
N/A
|
(69)
+22%
|
(48)
+31%
|
(111)
-131%
|
(20)
+82%
|
(29)
-46%
|
60
N/A
|
50
-16%
|
16
-68%
|
5
-67%
|
(2)
N/A
|
4
N/A
|
4
-12%
|
21
+442%
|
30
+48%
|
20
-34%
|
17
-16%
|
(73)
N/A
|
(242)
-233%
|
(251)
-4%
|
(264)
-5%
|
(80)
+70%
|
(16)
+80%
|
18
N/A
|
(47)
N/A
|
(238)
-408%
|
(343)
-44%
|
(434)
-26%
|
(404)
+7%
|
(424)
-5%
|
(283)
+33%
|
(239)
+15%
|
(169)
+29%
|
(141)
+17%
|
(143)
-2%
|
(221)
-55%
|
(200)
+10%
|
(148)
+26%
|
(237)
-61%
|
(117)
+51%
|
(229)
-95%
|
(101)
+56%
|
(37)
+64%
|
(63)
-72%
|
38
N/A
|
(1 459)
N/A
|
(2 620)
-80%
|
(2 174)
+17%
|
(2 993)
-38%
|
(3 464)
-16%
|
(4 371)
-26%
|
(2 825)
+35%
|
(2 654)
+6%
|
1 408
N/A
|
2 934
+108%
|
1 595
-46%
|
1 742
+9%
|
1 394
-20%
|
3 383
+143%
|
2 061
-39%
|
3 625
+76%
|
2 558
-29%
|
(2 744)
N/A
|
3 292
N/A
|
3 496
+6%
|
3 300
-6%
|
2 119
-36%
|
(1 330)
N/A
|
(410)
+69%
|
5 389
N/A
|
7 854
+46%
|
8 028
+2%
|
10 680
+33%
|
5 956
-44%
|
7 528
+26%
|
7 018
-7%
|
1 780
-75%
|
2 479
+39%
|
1 065
-57%
|
1 515
+42%
|
6 144
+306%
|
5 019
-18%
|
8 838
+76%
|
5 068
-43%
|
1 364
-73%
|
|