Beyondsoft Corp
SZSE:002649
Cash Flow Statement
Cash Flow Statement
Beyondsoft Corp
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 |
(58)
|
(42)
|
(44)
|
(38)
|
(40)
|
(47)
|
(59)
|
(67)
|
(64)
|
(84)
|
(89)
|
(99)
|
(123)
|
(84)
|
(80)
|
(69)
|
(51)
|
(103)
|
(113)
|
(120)
|
(115)
|
(142)
|
(143)
|
(160)
|
(185)
|
(184)
|
(187)
|
(176)
|
(196)
|
(215)
|
(244)
|
(290)
|
(311)
|
(330)
|
(342)
|
(375)
|
(401)
|
(427)
|
(441)
|
(454)
|
(433)
|
|
Change in Working Capital |
(745)
|
(954)
|
(1 005)
|
(1 028)
|
(1 069)
|
(1 111)
|
(1 131)
|
(1 171)
|
(1 213)
|
(1 259)
|
(1 290)
|
(1 315)
|
(1 325)
|
(1 430)
|
(1 478)
|
(1 566)
|
(1 639)
|
(1 677)
|
(1 767)
|
(1 905)
|
(2 068)
|
(2 280)
|
(2 452)
|
(2 633)
|
(2 785)
|
(2 893)
|
(2 990)
|
(3 041)
|
(3 191)
|
(3 277)
|
(3 468)
|
(3 707)
|
(3 913)
|
(4 258)
|
(4 597)
|
(4 954)
|
(5 265)
|
(5 421)
|
(5 525)
|
(5 555)
|
(5 585)
|
|
Cash from Operating Activities |
67
N/A
|
105
+56%
|
100
-5%
|
163
+63%
|
204
+25%
|
234
+15%
|
247
+6%
|
221
-10%
|
226
+2%
|
184
-19%
|
183
-1%
|
181
-1%
|
166
-8%
|
178
+7%
|
208
+17%
|
149
-28%
|
191
+28%
|
170
-11%
|
117
-31%
|
77
-34%
|
67
-13%
|
147
+119%
|
222
+51%
|
264
+19%
|
296
+12%
|
307
+4%
|
316
+3%
|
524
+66%
|
565
+8%
|
586
+4%
|
557
-5%
|
370
-34%
|
319
-14%
|
397
+24%
|
330
-17%
|
321
-3%
|
353
+10%
|
406
+15%
|
380
-6%
|
352
-7%
|
359
+2%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(87)
|
(99)
|
(90)
|
(126)
|
(130)
|
(139)
|
(129)
|
(86)
|
(75)
|
(54)
|
(63)
|
(84)
|
(80)
|
(97)
|
(97)
|
(73)
|
(99)
|
(86)
|
(81)
|
(89)
|
(52)
|
(44)
|
(38)
|
(33)
|
(95)
|
(107)
|
(113)
|
(115)
|
(61)
|
(57)
|
(54)
|
(56)
|
(52)
|
(48)
|
(46)
|
(46)
|
(47)
|
(41)
|
(37)
|
(35)
|
(27)
|
|
Other Items |
(166)
|
(146)
|
(210)
|
(251)
|
(239)
|
(161)
|
(96)
|
(24)
|
(50)
|
(91)
|
(136)
|
(108)
|
(149)
|
(74)
|
(18)
|
(11)
|
59
|
(9)
|
(12)
|
(37)
|
(11)
|
(14)
|
(5)
|
25
|
(1)
|
22
|
(48)
|
(52)
|
(51)
|
(113)
|
(33)
|
(111)
|
(141)
|
(39)
|
(123)
|
(12)
|
(32)
|
(89)
|
(20)
|
(93)
|
(48)
|
|
Cash from Investing Activities |
(253)
N/A
|
(244)
+3%
|
(300)
-23%
|
(377)
-26%
|
(369)
+2%
|
(300)
+19%
|
(225)
+25%
|
(110)
+51%
|
(125)
-14%
|
(145)
-16%
|
(199)
-37%
|
(192)
+3%
|
(229)
-19%
|
(170)
+26%
|
(115)
+33%
|
(84)
+27%
|
(40)
+53%
|
(95)
-137%
|
(93)
+1%
|
(125)
-34%
|
(64)
+49%
|
(58)
+9%
|
(43)
+26%
|
(8)
+81%
|
(96)
-1 096%
|
(85)
+11%
|
(161)
-90%
|
(167)
-4%
|
(112)
+33%
|
(170)
-52%
|
(88)
+49%
|
(167)
-91%
|
(193)
-15%
|
(88)
+55%
|
(169)
-94%
|
(58)
+66%
|
(79)
-37%
|
(131)
-66%
|
(57)
+56%
|
(128)
-124%
|
(75)
+41%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
113
|
131
|
45
|
80
|
22
|
(0)
|
(1)
|
20
|
58
|
74
|
66
|
(71)
|
23
|
5
|
0
|
180
|
36
|
97
|
184
|
50
|
129
|
124
|
532
|
560
|
537
|
445
|
33
|
32
|
(67)
|
(202)
|
(382)
|
(382)
|
(310)
|
(39)
|
0
|
113
|
131
|
(2)
|
(2)
|
67
|
81
|
|
Cash Paid for Dividends |
(34)
|
(34)
|
(35)
|
(43)
|
(45)
|
(45)
|
(45)
|
(57)
|
(55)
|
(56)
|
(56)
|
(50)
|
(50)
|
(51)
|
(51)
|
(43)
|
(45)
|
(44)
|
(45)
|
(55)
|
(58)
|
(61)
|
(64)
|
(67)
|
(66)
|
(64)
|
(63)
|
(68)
|
(67)
|
(67)
|
(67)
|
(129)
|
(125)
|
(123)
|
(118)
|
(183)
|
(184)
|
(184)
|
(184)
|
(139)
|
(125)
|
|
Other |
41
|
416
|
0
|
416
|
407
|
41
|
0
|
41
|
10
|
44
|
222
|
214
|
212
|
163
|
(20)
|
(20)
|
(24)
|
(21)
|
0
|
(12)
|
(5)
|
(5)
|
0
|
(7)
|
(8)
|
(6)
|
0
|
0
|
0
|
0
|
(3)
|
(15)
|
(24)
|
(195)
|
(208)
|
(209)
|
(197)
|
(44)
|
(43)
|
(77)
|
(69)
|
|
Cash from Financing Activities |
120
N/A
|
513
+329%
|
426
-17%
|
453
+6%
|
384
-15%
|
(4)
N/A
|
(5)
-20%
|
4
N/A
|
14
+255%
|
61
+355%
|
233
+279%
|
93
-60%
|
184
+98%
|
117
-36%
|
(43)
N/A
|
118
N/A
|
(32)
N/A
|
32
N/A
|
122
+283%
|
(18)
N/A
|
66
N/A
|
57
-13%
|
462
+705%
|
486
+5%
|
464
-5%
|
376
-19%
|
(36)
N/A
|
(36)
+1%
|
(134)
-272%
|
(269)
-101%
|
(452)
-68%
|
(526)
-16%
|
(460)
+13%
|
(357)
+22%
|
(267)
+25%
|
(278)
-4%
|
(250)
+10%
|
(231)
+8%
|
(229)
+1%
|
(150)
+35%
|
(113)
+24%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(14)
|
(17)
|
(10)
|
(8)
|
(12)
|
(8)
|
(11)
|
(12)
|
5
|
21
|
27
|
49
|
38
|
41
|
36
|
2
|
(15)
|
(38)
|
(58)
|
(14)
|
20
|
32
|
40
|
31
|
35
|
19
|
48
|
29
|
(20)
|
(44)
|
(64)
|
(86)
|
(60)
|
(48)
|
(71)
|
(31)
|
2
|
45
|
57
|
53
|
(2)
|
|
Net Change in Cash |
(80)
N/A
|
358
N/A
|
216
-40%
|
231
+7%
|
207
-10%
|
(78)
N/A
|
6
N/A
|
103
+1 508%
|
119
+16%
|
121
+1%
|
243
+101%
|
131
-46%
|
160
+22%
|
167
+4%
|
86
-49%
|
186
+117%
|
104
-44%
|
69
-33%
|
87
+26%
|
(80)
N/A
|
89
N/A
|
179
+100%
|
681
+281%
|
773
+13%
|
699
-10%
|
617
-12%
|
166
-73%
|
350
+110%
|
300
-14%
|
102
-66%
|
(46)
N/A
|
(409)
-785%
|
(394)
+4%
|
(95)
+76%
|
(178)
-86%
|
(47)
+74%
|
27
N/A
|
90
+230%
|
151
+68%
|
128
-15%
|
168
+31%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(20)
N/A
|
7
N/A
|
10
+57%
|
38
+268%
|
74
+97%
|
95
+29%
|
119
+25%
|
135
+14%
|
150
+11%
|
130
-14%
|
119
-8%
|
97
-19%
|
87
-11%
|
82
-6%
|
111
+36%
|
77
-31%
|
92
+20%
|
84
-9%
|
36
-57%
|
(12)
N/A
|
15
N/A
|
103
+597%
|
184
+78%
|
231
+26%
|
201
-13%
|
200
-1%
|
203
+1%
|
409
+102%
|
504
+23%
|
529
+5%
|
503
-5%
|
314
-37%
|
267
-15%
|
348
+31%
|
283
-19%
|
275
-3%
|
307
+12%
|
365
+19%
|
343
-6%
|
317
-7%
|
332
+5%
|