UT Group Co Ltd
TSE:2146
Cash Flow Statement
Cash Flow Statement
UT Group Co Ltd
Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||
Net Income |
(12 741)
|
9 267
|
11 022
|
(4 991)
|
(4 583)
|
(766)
|
(618)
|
1 158
|
1 082
|
1 009
|
1 273
|
1 095
|
1 218
|
1 145
|
1 433
|
1 825
|
2 150
|
2 411
|
2 353
|
2 889
|
3 154
|
3 755
|
5 386
|
6 330
|
7 718
|
7 253
|
6 705
|
7 620
|
7 000
|
5 364
|
5 235
|
10 007
|
8 734
|
7 696
|
|
Depreciation & Amortization |
258
|
(60)
|
4 034
|
(83)
|
(63)
|
(4 623)
|
(4 602)
|
78
|
78
|
73
|
67
|
54
|
50
|
54
|
60
|
58
|
56
|
81
|
112
|
151
|
239
|
396
|
516
|
553
|
601
|
592
|
563
|
641
|
832
|
1 096
|
1 245
|
1 209
|
1 237
|
1 465
|
|
Other Non-Cash Items |
11 281
|
(10 311)
|
(17 893)
|
5 222
|
5 396
|
6 635
|
6 751
|
193
|
211
|
194
|
173
|
83
|
(68)
|
113
|
502
|
352
|
176
|
191
|
334
|
509
|
346
|
143
|
294
|
224
|
732
|
696
|
(80)
|
457
|
676
|
387
|
573
|
770
|
6 065
|
4 989
|
|
Cash Taxes Paid |
(516)
|
(1 197)
|
(1 887)
|
46
|
(160)
|
58
|
57
|
8
|
216
|
205
|
208
|
94
|
57
|
174
|
208
|
262
|
313
|
697
|
876
|
511
|
497
|
1 171
|
1 291
|
1 545
|
2 736
|
3 112
|
3 503
|
2 231
|
2 194
|
2 853
|
2 815
|
1 781
|
943
|
4 996
|
|
Cash Interest Paid |
89
|
34
|
31
|
(78)
|
(22)
|
(113)
|
(88)
|
124
|
86
|
76
|
62
|
48
|
47
|
46
|
50
|
54
|
55
|
61
|
66
|
64
|
58
|
48
|
46
|
44
|
39
|
34
|
33
|
41
|
54
|
64
|
54
|
71
|
110
|
128
|
|
Change in Working Capital |
(674)
|
2 953
|
5 081
|
(560)
|
(438)
|
(1 613)
|
(1 888)
|
141
|
(274)
|
(364)
|
(146)
|
279
|
(283)
|
(859)
|
(1 506)
|
(778)
|
749
|
(1 077)
|
(2 283)
|
(1 244)
|
(580)
|
(808)
|
(1 191)
|
(1 705)
|
(2 188)
|
(3 843)
|
(3 680)
|
(2 144)
|
(1 854)
|
(4 209)
|
(4 772)
|
(3 587)
|
(3 033)
|
(3 521)
|
|
Cash from Operating Activities |
(1 877)
N/A
|
1 849
N/A
|
2 244
+21%
|
(411)
N/A
|
312
N/A
|
(367)
N/A
|
(357)
+3%
|
1 570
N/A
|
1 096
-30%
|
912
-17%
|
1 368
+50%
|
1 511
+10%
|
916
-39%
|
453
-51%
|
488
+8%
|
1 457
+199%
|
3 131
+115%
|
1 606
-49%
|
517
-68%
|
2 306
+346%
|
3 159
+37%
|
3 486
+10%
|
5 005
+44%
|
5 401
+8%
|
6 863
+27%
|
4 698
-32%
|
3 508
-25%
|
6 574
+87%
|
6 654
+1%
|
2 638
-60%
|
2 281
-14%
|
8 399
+268%
|
13 003
+55%
|
10 629
-18%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||
Capital Expenditures |
(119)
|
64
|
224
|
(5)
|
(7)
|
0
|
(1)
|
(22)
|
(37)
|
(51)
|
(75)
|
(99)
|
(85)
|
(95)
|
(86)
|
(38)
|
(24)
|
(143)
|
(376)
|
(376)
|
(236)
|
(209)
|
(371)
|
(483)
|
(543)
|
(471)
|
(236)
|
(153)
|
(281)
|
(731)
|
(1 498)
|
(2 577)
|
(2 509)
|
(1 773)
|
|
Other Items |
606
|
(2 785)
|
(1 608)
|
1 111
|
1 064
|
895
|
1 046
|
1 099
|
(326)
|
(291)
|
(453)
|
(266)
|
(362)
|
(116)
|
63
|
(3)
|
(656)
|
(572)
|
42
|
95
|
(816)
|
(1 447)
|
(604)
|
(136)
|
(126)
|
(33)
|
(569)
|
236
|
(2 132)
|
(6 732)
|
(4 802)
|
(1 018)
|
370
|
1 346
|
|
Cash from Investing Activities |
487
N/A
|
(2 721)
N/A
|
(1 385)
+49%
|
1 106
N/A
|
1 057
-4%
|
896
-15%
|
1 045
+17%
|
1 077
+3%
|
(363)
N/A
|
(343)
+6%
|
(528)
-54%
|
(364)
+31%
|
(447)
-23%
|
(211)
+53%
|
(23)
+89%
|
(41)
-77%
|
(680)
-1 558%
|
(715)
-5%
|
(334)
+53%
|
(280)
+16%
|
(1 052)
-276%
|
(1 656)
-57%
|
(976)
+41%
|
(620)
+37%
|
(669)
-8%
|
(504)
+25%
|
(805)
-60%
|
83
N/A
|
(2 413)
N/A
|
(7 463)
-209%
|
(6 300)
+16%
|
(3 595)
+43%
|
(2 139)
+41%
|
(427)
+80%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(41)
|
(0)
|
(5)
|
0
|
0
|
(2)
|
(2)
|
(1 234)
|
163
|
163
|
163
|
(431)
|
(800)
|
(369)
|
0
|
(270)
|
(223)
|
(918)
|
(921)
|
(658)
|
(674)
|
(322)
|
(332)
|
(1 023)
|
(1 025)
|
14
|
0
|
603
|
603
|
0
|
0
|
0
|
0
|
(2 808)
|
|
Net Issuance of Debt |
(3 357)
|
(3 091)
|
(2 049)
|
1 144
|
656
|
586
|
194
|
(736)
|
137
|
(1 591)
|
(1 501)
|
(1 497)
|
1 143
|
1 583
|
1 737
|
1 953
|
1 297
|
738
|
212
|
(1 328)
|
479
|
27
|
(174)
|
(274)
|
(2 148)
|
(1 878)
|
3 236
|
7 858
|
2 022
|
(3 151)
|
7 326
|
6 992
|
(3 556)
|
(4 270)
|
|
Cash Paid for Dividends |
(564)
|
507
|
562
|
(411)
|
(487)
|
(486)
|
(486)
|
(514)
|
(497)
|
(497)
|
(498)
|
(529)
|
(530)
|
(505)
|
(506)
|
(527)
|
0
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(2 487)
|
(2 490)
|
(4)
|
(1)
|
(2 658)
|
(2 665)
|
(989)
|
(975)
|
7
|
|
Other |
(220)
|
536
|
600
|
21
|
21
|
28
|
28
|
(1)
|
(74)
|
(79)
|
(81)
|
(32)
|
(34)
|
(32)
|
(34)
|
(30)
|
(33)
|
(79)
|
(79)
|
59
|
48
|
(37)
|
(12)
|
(9)
|
(11)
|
(16)
|
(25)
|
(16)
|
(11)
|
(25)
|
(107)
|
(125)
|
(217)
|
(279)
|
|
Cash from Financing Activities |
(4 181)
N/A
|
(2 049)
+51%
|
(891)
+56%
|
755
N/A
|
191
-75%
|
126
-34%
|
(265)
N/A
|
(2 485)
-837%
|
(272)
+89%
|
(2 004)
-637%
|
(1 916)
+4%
|
(2 489)
-30%
|
(221)
+91%
|
677
N/A
|
1 197
+77%
|
1 126
-6%
|
515
-54%
|
(261)
N/A
|
(789)
-203%
|
(1 927)
-144%
|
(148)
+92%
|
(332)
-125%
|
(519)
-56%
|
(1 306)
-151%
|
(3 184)
-144%
|
(4 367)
-37%
|
721
N/A
|
8 441
+1 071%
|
2 613
-69%
|
(5 834)
N/A
|
4 554
N/A
|
5 878
+29%
|
(4 748)
N/A
|
(7 350)
-55%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(186)
|
(14)
|
161
|
(4)
|
(4)
|
2
|
2
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
11
|
25
|
36
|
26
|
90
|
|
Net Change in Cash |
(5 757)
N/A
|
(2 935)
+49%
|
129
N/A
|
1 446
+1 019%
|
1 555
+8%
|
657
-58%
|
425
-35%
|
161
-62%
|
461
+186%
|
(1 435)
N/A
|
(1 077)
+25%
|
(1 343)
-25%
|
247
N/A
|
919
+272%
|
1 661
+81%
|
2 542
+53%
|
2 966
+17%
|
630
-79%
|
(606)
N/A
|
99
N/A
|
1 959
+1 874%
|
1 497
-24%
|
3 510
+134%
|
3 476
-1%
|
3 010
-13%
|
(173)
N/A
|
3 424
N/A
|
15 098
+341%
|
6 851
-55%
|
(10 648)
N/A
|
560
N/A
|
10 718
+1 814%
|
6 142
-43%
|
2 942
-52%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||
Free Cash Flow |
(1 995)
N/A
|
1 913
N/A
|
2 468
+29%
|
(416)
N/A
|
305
N/A
|
(366)
N/A
|
(358)
+2%
|
1 549
N/A
|
1 060
-32%
|
861
-19%
|
1 293
+50%
|
1 412
+9%
|
830
-41%
|
358
-57%
|
402
+12%
|
1 419
+253%
|
3 107
+119%
|
1 463
-53%
|
141
-90%
|
1 931
+1 269%
|
2 922
+51%
|
3 276
+12%
|
4 633
+41%
|
4 918
+6%
|
6 320
+29%
|
4 227
-33%
|
3 272
-23%
|
6 421
+96%
|
6 373
-1%
|
1 907
-70%
|
783
-59%
|
5 822
+644%
|
10 494
+80%
|
8 856
-16%
|