Systems Engineering Consultants Co Ltd
TSE:3741
Cash Flow Statement
Cash Flow Statement
Systems Engineering Consultants Co Ltd
Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Sep-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 |
47
|
37
|
142
|
57
|
(111)
|
(190)
|
(21)
|
122
|
14
|
(58)
|
(64)
|
(89)
|
37
|
350
|
432
|
483
|
662
|
743
|
703
|
619
|
706
|
796
|
661
|
512
|
456
|
535
|
686
|
824
|
889
|
963
|
1 000
|
976
|
1 060
|
1 033
|
1 107
|
1 206
|
1 279
|
1 462
|
|
Depreciation & Amortization |
(5)
|
(0)
|
2
|
2
|
14
|
6
|
20
|
0
|
(13)
|
16
|
26
|
4
|
24
|
65
|
73
|
102
|
141
|
153
|
90
|
36
|
34
|
24
|
19
|
17
|
17
|
21
|
24
|
23
|
24
|
30
|
27
|
22
|
23
|
28
|
28
|
27
|
36
|
37
|
|
Other Non-Cash Items |
35
|
(62)
|
(22)
|
53
|
6
|
9
|
13
|
(24)
|
(29)
|
(78)
|
(8)
|
(79)
|
(5)
|
37
|
47
|
13
|
(20)
|
(87)
|
(118)
|
(76)
|
(91)
|
(75)
|
18
|
16
|
(81)
|
(63)
|
29
|
(28)
|
(4)
|
(70)
|
(60)
|
(4)
|
12
|
(27)
|
(44)
|
(25)
|
1
|
(21)
|
|
Cash Taxes Paid |
(173)
|
81
|
124
|
29
|
62
|
(109)
|
(190)
|
100
|
159
|
(82)
|
(82)
|
(134)
|
(134)
|
22
|
31
|
193
|
279
|
270
|
299
|
207
|
141
|
220
|
263
|
224
|
163
|
137
|
163
|
214
|
253
|
272
|
300
|
312
|
316
|
340
|
290
|
322
|
393
|
402
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Change in Working Capital |
3
|
(82)
|
(119)
|
176
|
188
|
71
|
(248)
|
34
|
380
|
(55)
|
(219)
|
(157)
|
(401)
|
(110)
|
53
|
(174)
|
(517)
|
(702)
|
(391)
|
(207)
|
(573)
|
(315)
|
(24)
|
(62)
|
(171)
|
(263)
|
(509)
|
(452)
|
(512)
|
(310)
|
(123)
|
(562)
|
(1 147)
|
(308)
|
(447)
|
(650)
|
(789)
|
(831)
|
|
Cash from Operating Activities |
80
N/A
|
(107)
N/A
|
2
N/A
|
287
+12 941%
|
97
-66%
|
(104)
N/A
|
(236)
-127%
|
133
N/A
|
353
+165%
|
(174)
N/A
|
(265)
-52%
|
(321)
-21%
|
(345)
-7%
|
342
N/A
|
605
+77%
|
425
-30%
|
265
-38%
|
107
-60%
|
284
+166%
|
371
+31%
|
76
-80%
|
430
+468%
|
673
+57%
|
483
-28%
|
221
-54%
|
230
+4%
|
230
+0%
|
367
+60%
|
398
+8%
|
612
+54%
|
843
+38%
|
432
-49%
|
(52)
N/A
|
727
N/A
|
643
-12%
|
559
-13%
|
527
-6%
|
649
+23%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
10
|
(1)
|
2
|
(43)
|
(67)
|
20
|
32
|
22
|
42
|
(20)
|
(96)
|
(108)
|
(137)
|
(136)
|
(144)
|
(120)
|
(60)
|
(31)
|
(30)
|
(12)
|
(15)
|
(12)
|
(17)
|
(23)
|
(11)
|
(19)
|
(23)
|
(23)
|
(31)
|
(20)
|
(19)
|
(34)
|
(25)
|
(11)
|
(14)
|
(96)
|
(96)
|
(14)
|
|
Other Items |
4
|
(1)
|
199
|
(8)
|
(8)
|
(1)
|
(1)
|
11
|
11
|
(48)
|
36
|
113
|
111
|
68
|
(14)
|
194
|
(26)
|
(233)
|
(102)
|
(101)
|
(202)
|
(105)
|
188
|
91
|
(2)
|
(103)
|
(3)
|
(1)
|
(101)
|
(4)
|
92
|
79
|
(16)
|
99
|
42
|
(60)
|
(208)
|
(299)
|
|
Cash from Investing Activities |
14
N/A
|
(3)
N/A
|
201
N/A
|
(51)
N/A
|
(76)
-48%
|
19
N/A
|
31
+65%
|
33
+7%
|
53
+59%
|
(68)
N/A
|
(60)
+12%
|
4
N/A
|
(26)
N/A
|
(67)
-160%
|
(159)
-136%
|
74
N/A
|
(86)
N/A
|
(264)
-209%
|
(132)
+50%
|
(114)
+14%
|
(216)
-90%
|
(116)
+46%
|
172
N/A
|
68
-60%
|
(13)
N/A
|
(123)
-869%
|
(26)
+79%
|
(24)
+7%
|
(133)
-445%
|
(24)
+82%
|
73
N/A
|
45
-38%
|
(41)
N/A
|
88
N/A
|
29
-67%
|
(156)
N/A
|
(304)
-95%
|
(313)
-3%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(750)
|
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)
|
(1)
|
(0)
|
0
|
0
|
(50)
|
(50)
|
0
|
(0)
|
(69)
|
(69)
|
(0)
|
|
Net Issuance of Debt |
(25)
|
(7)
|
18
|
(2)
|
(2)
|
0
|
(8)
|
(6)
|
52
|
50
|
(48)
|
(10)
|
(98)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
|
Cash Paid for Dividends |
(8)
|
0
|
0
|
(13)
|
(15)
|
12
|
15
|
(1)
|
(0)
|
(23)
|
(33)
|
(26)
|
(26)
|
(102)
|
(102)
|
(77)
|
(77)
|
(122)
|
(123)
|
(131)
|
(130)
|
(133)
|
(133)
|
(133)
|
(133)
|
(184)
|
(184)
|
(235)
|
(235)
|
(245)
|
(245)
|
(373)
|
(373)
|
(290)
|
(291)
|
(311)
|
(311)
|
(351)
|
|
Other |
13
|
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)
|
|
Cash from Financing Activities |
(770)
N/A
|
(7)
+99%
|
18
N/A
|
(15)
N/A
|
(18)
-17%
|
12
N/A
|
7
-38%
|
(7)
N/A
|
52
N/A
|
27
-49%
|
(81)
N/A
|
(36)
+56%
|
(124)
-247%
|
(102)
+17%
|
(102)
0%
|
(77)
+25%
|
(77)
+0%
|
(122)
-60%
|
(123)
0%
|
(131)
-7%
|
(130)
+0%
|
(133)
-2%
|
(133)
+0%
|
(133)
+0%
|
(133)
0%
|
(184)
-38%
|
(185)
0%
|
(236)
-28%
|
(235)
+0%
|
(245)
-4%
|
(245)
0%
|
(423)
-73%
|
(423)
0%
|
(290)
+31%
|
(291)
0%
|
(381)
-31%
|
(382)
0%
|
(353)
+8%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
1
|
(5)
|
(2)
|
3
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(0)
|
1
|
3
|
4
|
2
|
2
|
2
|
1
|
(0)
|
(1)
|
(0)
|
1
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
(676)
N/A
|
(116)
+83%
|
221
N/A
|
221
0%
|
4
-98%
|
(73)
N/A
|
(202)
-178%
|
157
N/A
|
460
+193%
|
(216)
N/A
|
(408)
-89%
|
(354)
+13%
|
(496)
-40%
|
171
N/A
|
343
+101%
|
422
+23%
|
106
-75%
|
(275)
N/A
|
31
N/A
|
128
+319%
|
(269)
N/A
|
181
N/A
|
711
+293%
|
416
-41%
|
75
-82%
|
(76)
N/A
|
19
N/A
|
107
+452%
|
30
-72%
|
343
+1 058%
|
671
+96%
|
54
-92%
|
(516)
N/A
|
524
N/A
|
381
-27%
|
22
-94%
|
(158)
N/A
|
(17)
+89%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
90
N/A
|
(108)
N/A
|
4
N/A
|
244
+5 714%
|
30
-88%
|
(84)
N/A
|
(203)
-142%
|
155
N/A
|
395
+154%
|
(194)
N/A
|
(361)
-86%
|
(430)
-19%
|
(482)
-12%
|
207
N/A
|
460
+123%
|
304
-34%
|
206
-32%
|
76
-63%
|
254
+235%
|
358
+41%
|
61
-83%
|
418
+585%
|
656
+57%
|
459
-30%
|
210
-54%
|
211
+0%
|
207
-2%
|
344
+66%
|
366
+6%
|
593
+62%
|
824
+39%
|
398
-52%
|
(77)
N/A
|
715
N/A
|
629
-12%
|
462
-27%
|
431
-7%
|
635
+47%
|