Pacific Securities Co Ltd
SSE:601099
Cash Flow Statement
Cash Flow Statement
Pacific Securities Co Ltd
| 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 |
(34)
|
(42)
|
(148)
|
(143)
|
(137)
|
(138)
|
(30)
|
(28)
|
(33)
|
(55)
|
(56)
|
(52)
|
(64)
|
(73)
|
(89)
|
(119)
|
(112)
|
(96)
|
(80)
|
(60)
|
(107)
|
(86)
|
(88)
|
(85)
|
(57)
|
(64)
|
(82)
|
(111)
|
(149)
|
(235)
|
(388)
|
(601)
|
(677)
|
(587)
|
(484)
|
(270)
|
(200)
|
(284)
|
(226)
|
(244)
|
(234)
|
(196)
|
(212)
|
(218)
|
(242)
|
(254)
|
(254)
|
(206)
|
(96)
|
(82)
|
(73)
|
(88)
|
(141)
|
(159)
|
(184)
|
(206)
|
(248)
|
(194)
|
(170)
|
(130)
|
(74)
|
(112)
|
(127)
|
(116)
|
(112)
|
(67)
|
(69)
|
(85)
|
(115)
|
(152)
|
(129)
|
(151)
|
|
| Change in Working Capital |
1 746
|
(412)
|
(1 792)
|
(1 822)
|
(1 569)
|
547
|
1 391
|
2 075
|
1 594
|
72
|
(261)
|
(714)
|
(247)
|
(806)
|
(809)
|
(1 555)
|
(1 226)
|
(738)
|
68
|
(545)
|
(796)
|
(302)
|
(837)
|
(39)
|
(380)
|
(673)
|
(772)
|
(1 388)
|
(2 522)
|
(3 925)
|
(7 478)
|
(2 311)
|
(1 968)
|
269
|
3 905
|
(452)
|
(231)
|
(1 073)
|
(1 098)
|
(1 819)
|
(1 403)
|
(1 630)
|
(1 668)
|
(916)
|
(117)
|
(2 342)
|
(707)
|
(871)
|
(1 477)
|
830
|
(618)
|
(923)
|
(897)
|
(900)
|
(944)
|
(919)
|
(921)
|
(726)
|
(866)
|
(822)
|
(513)
|
(702)
|
(523)
|
(386)
|
(1 378)
|
(994)
|
(1 161)
|
(769)
|
(1 000)
|
(1 473)
|
(1 756)
|
(2 178)
|
|
| Cash from Operating Activities |
2 162
N/A
|
14
-99%
|
(1 546)
N/A
|
(1 667)
-8%
|
(1 453)
+13%
|
666
N/A
|
1 674
+151%
|
2 492
+49%
|
2 079
-17%
|
482
-77%
|
159
-67%
|
(308)
N/A
|
158
N/A
|
(397)
N/A
|
(437)
-10%
|
(1 366)
-213%
|
(1 118)
+18%
|
(663)
+41%
|
93
N/A
|
(441)
N/A
|
(736)
-67%
|
(208)
+72%
|
(759)
-264%
|
414
N/A
|
(415)
N/A
|
(860)
-107%
|
(2 855)
-232%
|
(3 485)
-22%
|
(1 214)
+65%
|
20
N/A
|
1 076
+5 226%
|
(5 195)
N/A
|
(8 006)
-54%
|
(10 962)
-37%
|
(10 567)
+4%
|
(5 334)
+50%
|
(4 026)
+25%
|
774
N/A
|
33
-96%
|
335
+906%
|
601
+79%
|
(2 371)
N/A
|
2 759
N/A
|
4 337
+57%
|
2 476
-43%
|
4 666
+88%
|
1 873
-60%
|
2 421
+29%
|
4 699
+94%
|
3 763
-20%
|
5 085
+35%
|
4 435
-13%
|
4 051
-9%
|
2 611
-36%
|
3 601
+38%
|
2 733
-24%
|
2 212
-19%
|
1 457
-34%
|
(963)
N/A
|
(1 088)
-13%
|
86
N/A
|
925
+975%
|
666
-28%
|
925
+39%
|
424
-54%
|
450
+6%
|
(162)
N/A
|
1 965
N/A
|
2 145
+9%
|
1 329
-38%
|
2 550
+92%
|
1 191
-53%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(118)
|
(125)
|
(116)
|
(35)
|
(31)
|
(23)
|
(16)
|
(9)
|
(9)
|
(10)
|
(10)
|
(13)
|
(11)
|
(11)
|
(16)
|
(16)
|
(17)
|
(16)
|
(12)
|
(12)
|
(18)
|
(21)
|
(21)
|
(24)
|
(21)
|
(18)
|
(18)
|
(18)
|
(31)
|
(33)
|
(78)
|
(140)
|
(222)
|
(240)
|
(206)
|
(150)
|
(73)
|
(69)
|
(71)
|
(80)
|
(80)
|
(67)
|
(60)
|
(52)
|
(49)
|
(49)
|
(51)
|
(51)
|
(45)
|
(40)
|
(42)
|
(40)
|
(32)
|
(35)
|
(35)
|
(43)
|
(51)
|
(50)
|
(61)
|
(44)
|
(59)
|
(65)
|
(58)
|
(83)
|
(71)
|
(64)
|
(59)
|
(49)
|
(38)
|
(38)
|
(36)
|
(44)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(148)
|
(172)
|
(105)
|
(24)
|
68
|
58
|
(7)
|
(100)
|
(134)
|
(345)
|
(118)
|
(263)
|
(338)
|
(1 933)
|
(2 189)
|
(2 209)
|
(2 384)
|
(741)
|
(2 228)
|
(167)
|
(258)
|
(1 441)
|
297
|
(1 816)
|
(1 946)
|
17
|
462
|
1 298
|
2 144
|
1 752
|
1 345
|
852
|
619
|
700
|
735
|
661
|
623
|
369
|
195
|
340
|
197
|
233
|
145
|
1
|
147
|
94
|
114
|
106
|
124
|
135
|
87
|
105
|
54
|
88
|
|
| Cash from Investing Activities |
(118)
N/A
|
(125)
-6%
|
(116)
+7%
|
(35)
+70%
|
(31)
+11%
|
(23)
+26%
|
(16)
+31%
|
(9)
+46%
|
(11)
-24%
|
(12)
-14%
|
(12)
+1%
|
(15)
-20%
|
(11)
+24%
|
(11)
-2%
|
(16)
-44%
|
(15)
+5%
|
(17)
-8%
|
(15)
+7%
|
(159)
-941%
|
(185)
-16%
|
(124)
+33%
|
(45)
+63%
|
47
N/A
|
34
-28%
|
(28)
N/A
|
(118)
-326%
|
(151)
-28%
|
(363)
-140%
|
(149)
+59%
|
(296)
-99%
|
(415)
-40%
|
(2 073)
-399%
|
(2 411)
-16%
|
(2 449)
-2%
|
(2 589)
-6%
|
(891)
+66%
|
(2 301)
-158%
|
(236)
+90%
|
(328)
-39%
|
(1 521)
-363%
|
218
N/A
|
(1 883)
N/A
|
(2 006)
-7%
|
(34)
+98%
|
413
N/A
|
1 249
+202%
|
2 093
+68%
|
1 701
-19%
|
1 300
-24%
|
811
-38%
|
577
-29%
|
660
+14%
|
703
+7%
|
626
-11%
|
588
-6%
|
325
-45%
|
143
-56%
|
290
+103%
|
135
-53%
|
189
+39%
|
87
-54%
|
(64)
N/A
|
89
N/A
|
11
-88%
|
43
+303%
|
42
-3%
|
65
+54%
|
86
+32%
|
49
-43%
|
67
+38%
|
18
-73%
|
43
+140%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
835
|
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
|
|
| Net Issuance of Debt |
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
|
208
|
0
|
8
|
1 132
|
10 810
|
10 955
|
12 357
|
11 924
|
2 424
|
5 012
|
3 682
|
2 483
|
(1 739)
|
(2 029)
|
(1 901)
|
(1 076)
|
(956)
|
(4 714)
|
(2 901)
|
(3 607)
|
(1 342)
|
(570)
|
(3 241)
|
(3 194)
|
(2 970)
|
(5 037)
|
(4 799)
|
(4 955)
|
(3 918)
|
(2 298)
|
(1 618)
|
(1 646)
|
(1 524)
|
(450)
|
(1 428)
|
0
|
(891)
|
(768)
|
(60)
|
0
|
0
|
0
|
60
|
40
|
60
|
60
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(30)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
(53)
|
0
|
0
|
(26)
|
(26)
|
(27)
|
(70)
|
(52)
|
(56)
|
(73)
|
(252)
|
(200)
|
(253)
|
(317)
|
(994)
|
(1 060)
|
(1 020)
|
(992)
|
(823)
|
(899)
|
(913)
|
(973)
|
(648)
|
(811)
|
(819)
|
(829)
|
(583)
|
(585)
|
(617)
|
(574)
|
(520)
|
(454)
|
(424)
|
(367)
|
(287)
|
(145)
|
(107)
|
(104)
|
(85)
|
(35)
|
(56)
|
(44)
|
(40)
|
(34)
|
(4)
|
(6)
|
(4)
|
(5)
|
(2)
|
1
|
1
|
2
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
7
|
277
|
4 237
|
4 280
|
4 467
|
4 032
|
1 043
|
1 250
|
484
|
4 894
|
3 889
|
3 674
|
4 453
|
285
|
(327)
|
(197)
|
108
|
26
|
672
|
492
|
(32)
|
(31)
|
(31)
|
(28)
|
32
|
35
|
34
|
(2)
|
(47)
|
0
|
0
|
(15)
|
(45)
|
(41)
|
(54)
|
(75)
|
(52)
|
(56)
|
(49)
|
(33)
|
(37)
|
(88)
|
(95)
|
(92)
|
(37)
|
11
|
18
|
20
|
|
| Cash from Financing Activities |
835
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(5)
N/A
|
(30)
-479%
|
(30)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(53)
N/A
|
(53)
N/A
|
0
N/A
|
0
N/A
|
(14)
N/A
|
(19)
-35%
|
251
N/A
|
4 376
+1 646%
|
4 228
-3%
|
4 419
+5%
|
5 090
+15%
|
11 601
+128%
|
12 005
+3%
|
12 589
+5%
|
16 501
+31%
|
5 319
-68%
|
7 626
+43%
|
7 115
-7%
|
1 777
-75%
|
(2 889)
N/A
|
(3 125)
-8%
|
(2 706)
+13%
|
(2 023)
+25%
|
(933)
+54%
|
(5 033)
-440%
|
(3 752)
+25%
|
(4 467)
-19%
|
(1 956)
+56%
|
(1 183)
+40%
|
(3 825)
-223%
|
(3 733)
+2%
|
(3 456)
+7%
|
(5 493)
-59%
|
(5 269)
+4%
|
(5 367)
-2%
|
(4 250)
+21%
|
(2 458)
+42%
|
(1 769)
+28%
|
(1 790)
-1%
|
(1 663)
+7%
|
(560)
+66%
|
(1 536)
-174%
|
(1 000)
+35%
|
(980)
+2%
|
(835)
+15%
|
(101)
+88%
|
(154)
-52%
|
(99)
+36%
|
(97)
+2%
|
21
N/A
|
53
+154%
|
80
+51%
|
82
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
2
|
2
|
4
|
4
|
1
|
(1)
|
(4)
|
(6)
|
(4)
|
(2)
|
(1)
|
1
|
1
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
2 878
N/A
|
(10)
N/A
|
(1 664)
-15 896%
|
(1 703)
-2%
|
(1 485)
+13%
|
643
N/A
|
1 658
+158%
|
2 483
+50%
|
2 068
-17%
|
469
-77%
|
141
-70%
|
(353)
N/A
|
117
N/A
|
(439)
N/A
|
(478)
-9%
|
(1 382)
-189%
|
(1 136)
+18%
|
(679)
+40%
|
(67)
+90%
|
(678)
-912%
|
(912)
-34%
|
(307)
+66%
|
(766)
-150%
|
434
N/A
|
(462)
N/A
|
(728)
-58%
|
1 369
N/A
|
380
-72%
|
3 057
+704%
|
4 815
+58%
|
12 262
+155%
|
4 737
-61%
|
2 173
-54%
|
3 090
+42%
|
(7 835)
N/A
|
1 403
N/A
|
792
-44%
|
2 318
+193%
|
(3 183)
N/A
|
(4 312)
-35%
|
(1 892)
+56%
|
(6 283)
-232%
|
(184)
+97%
|
(733)
-299%
|
(864)
-18%
|
1 449
N/A
|
2 011
+39%
|
2 940
+46%
|
2 175
-26%
|
842
-61%
|
2 207
+162%
|
(399)
N/A
|
(516)
-29%
|
(2 131)
-313%
|
(62)
+97%
|
600
N/A
|
585
-3%
|
(43)
N/A
|
(2 490)
-5 643%
|
(1 458)
+41%
|
(1 363)
+7%
|
(138)
+90%
|
(224)
-62%
|
101
N/A
|
367
+265%
|
339
-8%
|
(196)
N/A
|
1 953
N/A
|
2 214
+13%
|
1 450
-35%
|
2 648
+83%
|
1 317
-50%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2 044
N/A
|
(111)
N/A
|
(1 663)
-1 395%
|
(1 702)
-2%
|
(1 485)
+13%
|
643
N/A
|
1 658
+158%
|
2 483
+50%
|
2 070
-17%
|
472
-77%
|
148
-69%
|
(321)
N/A
|
147
N/A
|
(408)
N/A
|
(453)
-11%
|
(1 382)
-205%
|
(1 135)
+18%
|
(678)
+40%
|
81
N/A
|
(453)
N/A
|
(754)
-66%
|
(230)
+70%
|
(780)
-240%
|
390
N/A
|
(436)
N/A
|
(878)
-101%
|
(2 873)
-227%
|
(3 503)
-22%
|
(1 244)
+64%
|
(13)
+99%
|
998
N/A
|
(5 335)
N/A
|
(8 228)
-54%
|
(11 203)
-36%
|
(10 772)
+4%
|
(5 484)
+49%
|
(4 099)
+25%
|
705
N/A
|
(37)
N/A
|
255
N/A
|
522
+105%
|
(2 438)
N/A
|
2 699
N/A
|
4 285
+59%
|
2 428
-43%
|
4 618
+90%
|
1 823
-61%
|
2 371
+30%
|
4 654
+96%
|
3 723
-20%
|
5 044
+35%
|
4 395
-13%
|
4 019
-9%
|
2 576
-36%
|
3 566
+38%
|
2 690
-25%
|
2 160
-20%
|
1 408
-35%
|
(1 024)
N/A
|
(1 132)
-11%
|
27
N/A
|
860
+3 052%
|
609
-29%
|
842
+38%
|
354
-58%
|
387
+9%
|
(221)
N/A
|
1 916
N/A
|
2 107
+10%
|
1 291
-39%
|
2 514
+95%
|
1 147
-54%
|
|