360 Security Technology Inc
SSE:601360
Cash Flow Statement
Cash Flow Statement
360 Security Technology Inc
| 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 |
(50)
|
(46)
|
(66)
|
(73)
|
(82)
|
(82)
|
(87)
|
(91)
|
(86)
|
(90)
|
(103)
|
(98)
|
(124)
|
(115)
|
(118)
|
(132)
|
(111)
|
(116)
|
(111)
|
(97)
|
(101)
|
(97)
|
(821)
|
(61)
|
(55)
|
(445)
|
23
|
(1 036)
|
(1 426)
|
(1 313)
|
(1 451)
|
(1 812)
|
(1 689)
|
(1 709)
|
(1 486)
|
(1 034)
|
(1 025)
|
(996)
|
(925)
|
(873)
|
(826)
|
(824)
|
(747)
|
(656)
|
(665)
|
(549)
|
(558)
|
(639)
|
(534)
|
(588)
|
(647)
|
(594)
|
(501)
|
(452)
|
(423)
|
(390)
|
|
| Change in Working Capital |
(105)
|
(123)
|
(105)
|
(216)
|
(282)
|
(150)
|
(245)
|
(174)
|
(344)
|
(381)
|
(386)
|
(393)
|
(428)
|
(456)
|
(481)
|
(469)
|
(494)
|
(504)
|
(517)
|
(510)
|
(546)
|
(564)
|
(1 134)
|
(566)
|
(546)
|
(1 128)
|
(931)
|
(2 537)
|
(3 103)
|
(3 311)
|
(3 382)
|
(3 273)
|
(3 123)
|
(3 187)
|
(3 371)
|
(3 247)
|
(3 544)
|
(3 667)
|
(3 636)
|
(3 968)
|
(3 991)
|
(4 095)
|
(4 188)
|
(3 923)
|
(3 884)
|
(3 775)
|
(3 818)
|
(3 759)
|
(3 713)
|
(3 773)
|
(3 795)
|
(3 754)
|
(3 750)
|
(3 744)
|
(3 471)
|
(3 466)
|
|
| Cash from Operating Activities |
119
N/A
|
30
-75%
|
48
+60%
|
182
+277%
|
211
+16%
|
243
+15%
|
297
+22%
|
291
-2%
|
223
-23%
|
344
+54%
|
357
+4%
|
249
-30%
|
277
+11%
|
129
-53%
|
(25)
N/A
|
147
N/A
|
172
+18%
|
148
-14%
|
221
+49%
|
61
-72%
|
45
-26%
|
41
-10%
|
1 474
+3 520%
|
28
-98%
|
1
-98%
|
963
+160 433%
|
685
-29%
|
2 515
+267%
|
3 748
+49%
|
3 299
-12%
|
2 815
-15%
|
3 073
+9%
|
2 760
-10%
|
2 285
-17%
|
1 871
-18%
|
2 021
+8%
|
1 943
-4%
|
1 730
-11%
|
1 491
-14%
|
767
-49%
|
166
-78%
|
106
-36%
|
36
-66%
|
112
+212%
|
557
+398%
|
874
+57%
|
960
+10%
|
893
-7%
|
924
+3%
|
727
-21%
|
324
-55%
|
467
+44%
|
326
-30%
|
38
-88%
|
712
+1 785%
|
224
-69%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(73)
|
(67)
|
(52)
|
(55)
|
(58)
|
(54)
|
(62)
|
(88)
|
(99)
|
(124)
|
(145)
|
(150)
|
(168)
|
(182)
|
(138)
|
(146)
|
(96)
|
(78)
|
(92)
|
(63)
|
(52)
|
(42)
|
(134)
|
(23)
|
(39)
|
(36)
|
5
|
(293)
|
(500)
|
(668)
|
(707)
|
(699)
|
(664)
|
(673)
|
(658)
|
(619)
|
(558)
|
(426)
|
(430)
|
(403)
|
(384)
|
(437)
|
(417)
|
(494)
|
(454)
|
(446)
|
(462)
|
(398)
|
(501)
|
(627)
|
(806)
|
(750)
|
(759)
|
(614)
|
(448)
|
(596)
|
|
| Other Items |
1
|
(3)
|
(5)
|
(5)
|
(2)
|
1
|
(197)
|
(196)
|
(222)
|
(40)
|
(90)
|
(88)
|
(41)
|
11
|
42
|
42
|
(175)
|
(179)
|
(200)
|
(190)
|
61
|
(53)
|
14 290
|
222
|
140
|
(1 596)
|
(17 041)
|
(2 992)
|
(3 543)
|
(3 405)
|
(2 544)
|
(3 370)
|
(3 456)
|
(2 144)
|
(2 850)
|
(3 654)
|
(2 574)
|
(3 530)
|
(1 047)
|
(1 048)
|
66
|
2 968
|
3 415
|
5 318
|
4 200
|
1 785
|
787
|
1 598
|
3 664
|
2 228
|
(1 580)
|
(3 874)
|
(6 309)
|
(1 993)
|
403
|
1 345
|
|
| Cash from Investing Activities |
(71)
N/A
|
(70)
+3%
|
(57)
+18%
|
(60)
-5%
|
(60)
-1%
|
(53)
+12%
|
(259)
-391%
|
(284)
-10%
|
(321)
-13%
|
(164)
+49%
|
(235)
-44%
|
(239)
-1%
|
(209)
+12%
|
(171)
+18%
|
(97)
+44%
|
(103)
-7%
|
(271)
-162%
|
(257)
+5%
|
(291)
-13%
|
(253)
+13%
|
9
N/A
|
(95)
N/A
|
14 156
N/A
|
199
-99%
|
100
-50%
|
(1 632)
N/A
|
(17 036)
-944%
|
(3 284)
+81%
|
(4 043)
-23%
|
(4 073)
-1%
|
(3 251)
+20%
|
(4 069)
-25%
|
(4 120)
-1%
|
(2 817)
+32%
|
(3 507)
-24%
|
(4 273)
-22%
|
(3 132)
+27%
|
(3 956)
-26%
|
(1 477)
+63%
|
(1 452)
+2%
|
(318)
+78%
|
2 531
N/A
|
2 998
+18%
|
4 824
+61%
|
3 746
-22%
|
1 339
-64%
|
325
-76%
|
1 200
+269%
|
3 163
+163%
|
1 601
-49%
|
(2 385)
N/A
|
(4 624)
-94%
|
(7 068)
-53%
|
(2 607)
+63%
|
(45)
+98%
|
749
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(12)
|
(27)
|
(25)
|
(25)
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14 864)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
235
|
1 534
|
2 296
|
1 970
|
2 567
|
(330)
|
(1 326)
|
(1 970)
|
(2 197)
|
(408)
|
(595)
|
(4)
|
61
|
784
|
820
|
1 179
|
1 112
|
(293)
|
388
|
(131)
|
(783)
|
(243)
|
(18)
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(35)
|
(35)
|
(35)
|
(36)
|
(72)
|
(72)
|
(71)
|
(71)
|
(101)
|
(101)
|
(101)
|
0
|
(122)
|
(120)
|
(120)
|
0
|
(82)
|
(84)
|
(84)
|
0
|
(69)
|
(52)
|
(52)
|
0
|
(1)
|
(18)
|
(18)
|
(18)
|
(1)
|
(360)
|
(360)
|
(365)
|
(725)
|
(376)
|
(400)
|
(410)
|
(82)
|
(90)
|
(80)
|
(65)
|
(739)
|
(731)
|
(731)
|
(733)
|
(31)
|
(28)
|
(22)
|
(27)
|
(731)
|
(736)
|
(739)
|
(738)
|
(736)
|
(1 429)
|
|
| Other |
(0)
|
653
|
641
|
641
|
641
|
22
|
34
|
(52)
|
(86)
|
(136)
|
(136)
|
(51)
|
(17)
|
5
|
5
|
(38)
|
(38)
|
0
|
(49)
|
(6)
|
(5)
|
0
|
3 194
|
(27)
|
(51)
|
(200)
|
(3 471)
|
(252)
|
(228)
|
(82)
|
(395)
|
(393)
|
(393)
|
(362)
|
36
|
36
|
4 857
|
4 826
|
5 210
|
4 764
|
(620)
|
(592)
|
(1 392)
|
(955)
|
(505)
|
(554)
|
(157)
|
(156)
|
(117)
|
(136)
|
(138)
|
(145)
|
(108)
|
(80)
|
(93)
|
(89)
|
|
| Cash from Financing Activities |
(14)
N/A
|
625
N/A
|
581
-7%
|
581
+0%
|
581
N/A
|
(14)
N/A
|
(38)
-171%
|
(123)
-224%
|
(156)
-27%
|
(207)
-32%
|
(236)
-14%
|
(151)
+36%
|
(117)
+22%
|
(95)
+19%
|
(117)
-23%
|
(158)
-34%
|
(158)
-1%
|
0
N/A
|
(130)
N/A
|
(90)
+31%
|
(89)
+1%
|
0
N/A
|
(11 739)
N/A
|
(79)
+99%
|
(103)
-29%
|
(251)
-145%
|
11 392
N/A
|
(270)
N/A
|
(247)
+9%
|
(101)
+59%
|
(396)
-293%
|
(753)
-90%
|
(753)
0%
|
(492)
+35%
|
844
N/A
|
1 956
+132%
|
6 428
+229%
|
6 983
+9%
|
4 798
-31%
|
3 349
-30%
|
(2 669)
N/A
|
(2 855)
-7%
|
(2 539)
+11%
|
(2 281)
+10%
|
(1 240)
+46%
|
(1 226)
+1%
|
597
N/A
|
635
+6%
|
1 040
+64%
|
949
-9%
|
(1 162)
N/A
|
(494)
+58%
|
(978)
-98%
|
(1 601)
-64%
|
(1 071)
+33%
|
(1 536)
-43%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(4)
|
(2)
|
(3)
|
(1)
|
(1)
|
4
|
4
|
2
|
4
|
2
|
2
|
(14)
|
0
|
(2)
|
(32)
|
20
|
39
|
40
|
53
|
40
|
17
|
8
|
29
|
9
|
(14)
|
(75)
|
(79)
|
(77)
|
5
|
(0)
|
(4)
|
10
|
(42)
|
10
|
(9)
|
15
|
(14)
|
(30)
|
(1)
|
(38)
|
(30)
|
16
|
8
|
2
|
3
|
|
| Net Change in Cash |
33
N/A
|
585
+1 672%
|
571
-2%
|
702
+23%
|
730
+4%
|
174
-76%
|
(2)
N/A
|
(117)
-6 788%
|
(258)
-120%
|
(30)
+88%
|
(117)
-290%
|
(144)
-24%
|
(52)
+64%
|
(140)
-169%
|
(239)
-71%
|
(115)
+52%
|
(253)
-120%
|
(268)
-6%
|
(199)
+26%
|
(278)
-40%
|
(33)
+88%
|
(142)
-325%
|
3 876
N/A
|
148
-96%
|
(4)
N/A
|
(952)
-22 044%
|
(4 940)
-419%
|
(1 001)
+80%
|
(501)
+50%
|
(822)
-64%
|
(793)
+4%
|
(1 732)
-119%
|
(2 105)
-22%
|
(996)
+53%
|
(783)
+21%
|
(309)
+61%
|
5 164
N/A
|
4 680
-9%
|
4 734
+1%
|
2 669
-44%
|
(2 822)
N/A
|
(221)
+92%
|
505
N/A
|
2 613
+417%
|
3 073
+18%
|
978
-68%
|
1 896
+94%
|
2 715
+43%
|
5 097
+88%
|
3 275
-36%
|
(3 261)
N/A
|
(4 681)
-44%
|
(7 704)
-65%
|
(4 163)
+46%
|
(402)
+90%
|
(561)
-40%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
46
N/A
|
(37)
N/A
|
(4)
+90%
|
127
N/A
|
152
+20%
|
189
+24%
|
235
+24%
|
204
-13%
|
124
-39%
|
220
+77%
|
212
-4%
|
99
-53%
|
109
+10%
|
(53)
N/A
|
(163)
-211%
|
1
N/A
|
77
+8 422%
|
70
-8%
|
129
+84%
|
(2)
N/A
|
(7)
-373%
|
(1)
+83%
|
1 340
N/A
|
5
-100%
|
(39)
N/A
|
927
N/A
|
690
-26%
|
2 223
+222%
|
3 248
+46%
|
2 631
-19%
|
2 108
-20%
|
2 374
+13%
|
2 096
-12%
|
1 612
-23%
|
1 213
-25%
|
1 402
+16%
|
1 385
-1%
|
1 304
-6%
|
1 061
-19%
|
364
-66%
|
(219)
N/A
|
(331)
-51%
|
(381)
-15%
|
(382)
0%
|
103
N/A
|
428
+314%
|
498
+16%
|
495
-1%
|
423
-15%
|
100
-76%
|
(481)
N/A
|
(283)
+41%
|
(432)
-53%
|
(576)
-33%
|
264
N/A
|
(372)
N/A
|
|