TKD Science and Technology Co Ltd
SSE:603738
Cash Flow Statement
Cash Flow Statement
TKD Science and Technology Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(36)
|
(25)
|
(21)
|
(14)
|
(26)
|
(16)
|
(23)
|
(28)
|
(25)
|
(27)
|
0
|
2
|
11
|
14
|
(10)
|
(9)
|
(6)
|
(16)
|
(15)
|
(17)
|
(23)
|
(39)
|
(57)
|
(67)
|
(72)
|
(70)
|
(64)
|
(69)
|
(83)
|
(78)
|
(84)
|
(69)
|
|
Change in Working Capital |
(101)
|
(77)
|
(80)
|
(79)
|
(91)
|
(100)
|
(110)
|
(126)
|
(131)
|
(108)
|
(136)
|
(137)
|
(131)
|
(136)
|
(105)
|
(103)
|
(106)
|
(124)
|
(147)
|
(165)
|
(190)
|
(216)
|
(222)
|
(220)
|
(209)
|
(188)
|
(174)
|
(120)
|
(118)
|
(126)
|
(123)
|
(169)
|
|
Cash from Operating Activities |
149
N/A
|
137
-8%
|
96
-30%
|
105
+10%
|
18
-83%
|
40
+130%
|
134
+234%
|
106
-21%
|
129
+22%
|
126
-2%
|
48
-62%
|
89
+87%
|
117
+31%
|
159
+37%
|
201
+27%
|
193
-4%
|
149
-23%
|
126
-15%
|
150
+19%
|
167
+12%
|
245
+47%
|
274
+12%
|
349
+28%
|
427
+22%
|
421
-1%
|
425
+1%
|
338
-21%
|
332
-2%
|
322
-3%
|
300
-7%
|
273
-9%
|
194
-29%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||
Capital Expenditures |
(77)
|
(51)
|
(77)
|
(118)
|
(203)
|
(298)
|
(397)
|
(459)
|
(406)
|
(317)
|
(184)
|
(71)
|
(43)
|
(39)
|
(67)
|
(88)
|
(117)
|
(161)
|
(243)
|
(304)
|
(316)
|
(301)
|
(237)
|
(221)
|
(192)
|
(156)
|
(143)
|
(76)
|
(77)
|
(95)
|
(103)
|
(119)
|
|
Other Items |
1
|
3
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(6)
|
(6)
|
(12)
|
(17)
|
(11)
|
(15)
|
(6)
|
(3)
|
(3)
|
5
|
9
|
(14)
|
5
|
2
|
1
|
30
|
4
|
15
|
(367)
|
(440)
|
(501)
|
(521)
|
(67)
|
14
|
|
Cash from Investing Activities |
(76)
N/A
|
(47)
+38%
|
(76)
-62%
|
(118)
-55%
|
(203)
-72%
|
(298)
-47%
|
(403)
-35%
|
(465)
-15%
|
(411)
+11%
|
(322)
+22%
|
(196)
+39%
|
(88)
+55%
|
(53)
+40%
|
(54)
-2%
|
(73)
-35%
|
(91)
-25%
|
(120)
-31%
|
(156)
-30%
|
(234)
-50%
|
(318)
-36%
|
(311)
+2%
|
(299)
+4%
|
(235)
+21%
|
(190)
+19%
|
(188)
+1%
|
(141)
+25%
|
(510)
-263%
|
(516)
-1%
|
(578)
-12%
|
(616)
-7%
|
(170)
+72%
|
(106)
+38%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||
Net Issuance of Debt |
1
|
(29)
|
(84)
|
0
|
(12)
|
76
|
387
|
357
|
372
|
268
|
(20)
|
11
|
(73)
|
(30)
|
(48)
|
(43)
|
15
|
30
|
111
|
130
|
91
|
14
|
(140)
|
(239)
|
(270)
|
(204)
|
(100)
|
0
|
0
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
(42)
|
(29)
|
(28)
|
0
|
(21)
|
(21)
|
(24)
|
(25)
|
(32)
|
(35)
|
(34)
|
(35)
|
(31)
|
(21)
|
(31)
|
(29)
|
(20)
|
(28)
|
(21)
|
(22)
|
(22)
|
(22)
|
(79)
|
(77)
|
(138)
|
(138)
|
(76)
|
0
|
(60)
|
(58)
|
(58)
|
0
|
|
Other |
50
|
240
|
236
|
194
|
195
|
(46)
|
1
|
(2)
|
(3)
|
(3)
|
0
|
4
|
4
|
(3)
|
8
|
0
|
0
|
0
|
31
|
0
|
(32)
|
589
|
587
|
583
|
642
|
17
|
(18)
|
(17)
|
(17)
|
(118)
|
(131)
|
(166)
|
|
Cash from Financing Activities |
9
N/A
|
183
+1 890%
|
125
-32%
|
97
-22%
|
162
+66%
|
9
-95%
|
365
+4 042%
|
330
-10%
|
338
+3%
|
230
-32%
|
(53)
N/A
|
(21)
+61%
|
(99)
-384%
|
(53)
+46%
|
(70)
-32%
|
(66)
+7%
|
1
N/A
|
15
+1 108%
|
121
+734%
|
139
+15%
|
37
-73%
|
581
+1 464%
|
369
-37%
|
268
-27%
|
234
-13%
|
(325)
N/A
|
(194)
+40%
|
(119)
+39%
|
(77)
+35%
|
(176)
-128%
|
(189)
-8%
|
(225)
-19%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
(2)
|
(1)
|
(3)
|
0
|
2
|
(1)
|
(2)
|
1
|
4
|
1
|
3
|
1
|
(1)
|
0
|
2
|
2
|
(2)
|
(5)
|
(4)
|
(4)
|
(2)
|
1
|
(1)
|
11
|
15
|
16
|
15
|
7
|
2
|
1
|
3
|
|
Net Change in Cash |
81
N/A
|
270
+235%
|
143
-47%
|
82
-43%
|
(23)
N/A
|
(247)
-963%
|
95
N/A
|
(31)
N/A
|
57
N/A
|
38
-34%
|
(200)
N/A
|
(16)
+92%
|
(35)
-120%
|
51
N/A
|
58
+15%
|
39
-33%
|
32
-18%
|
(17)
N/A
|
32
N/A
|
(17)
N/A
|
(33)
-101%
|
555
N/A
|
483
-13%
|
504
+4%
|
478
-5%
|
(25)
N/A
|
(351)
-1 281%
|
(288)
+18%
|
(326)
-13%
|
(490)
-50%
|
(86)
+83%
|
(134)
-57%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||
Free Cash Flow |
72
N/A
|
86
+20%
|
19
-78%
|
(13)
N/A
|
(186)
-1 328%
|
(258)
-39%
|
(263)
-2%
|
(353)
-34%
|
(277)
+22%
|
(190)
+31%
|
(136)
+28%
|
18
N/A
|
74
+311%
|
120
+63%
|
134
+12%
|
105
-22%
|
31
-70%
|
(35)
N/A
|
(93)
-166%
|
(137)
-47%
|
(72)
+48%
|
(27)
+62%
|
112
N/A
|
207
+84%
|
229
+11%
|
269
+18%
|
195
-28%
|
256
+31%
|
245
-4%
|
205
-16%
|
170
-17%
|
74
-56%
|