Asgent Inc
TSE:4288
Cash Flow Statement
Cash Flow Statement
Asgent Inc
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 |
144
|
58
|
134
|
(11)
|
94
|
254
|
195
|
193
|
233
|
133
|
8
|
(164)
|
(153)
|
(206)
|
(263)
|
(40)
|
332
|
338
|
(78)
|
(258)
|
(121)
|
68
|
50
|
(25)
|
(38)
|
5
|
75
|
68
|
(123)
|
(274)
|
|
Depreciation & Amortization |
(0)
|
(4)
|
20
|
(6)
|
19
|
93
|
97
|
97
|
92
|
90
|
90
|
93
|
89
|
89
|
97
|
103
|
105
|
134
|
158
|
144
|
129
|
120
|
117
|
129
|
135
|
120
|
105
|
102
|
102
|
101
|
|
Other Non-Cash Items |
(18)
|
19
|
(11)
|
3
|
63
|
47
|
35
|
24
|
4
|
7
|
5
|
13
|
12
|
4
|
1
|
12
|
23
|
27
|
16
|
12
|
(35)
|
(43)
|
1
|
(16)
|
(29)
|
(52)
|
(48)
|
(3)
|
1
|
2
|
|
Cash Taxes Paid |
(1)
|
(4)
|
(4)
|
46
|
53
|
66
|
19
|
91
|
130
|
68
|
55
|
2
|
(30)
|
2
|
2
|
2
|
3
|
55
|
81
|
6
|
(25)
|
(1)
|
2
|
14
|
23
|
6
|
(7)
|
(1)
|
2
|
2
|
|
Cash Interest Paid |
1
|
1
|
1
|
(1)
|
(1)
|
2
|
2
|
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 |
(426)
|
(243)
|
(131)
|
537
|
512
|
396
|
(151)
|
(184)
|
(190)
|
(111)
|
187
|
44
|
(42)
|
222
|
30
|
(199)
|
(185)
|
109
|
207
|
0
|
73
|
(107)
|
23
|
73
|
(44)
|
(66)
|
(13)
|
68
|
(39)
|
219
|
|
Cash from Operating Activities |
(300)
N/A
|
(170)
+43%
|
12
N/A
|
524
+4 337%
|
688
+31%
|
790
+15%
|
177
-78%
|
129
-27%
|
140
+8%
|
119
-15%
|
290
+144%
|
(15)
N/A
|
(94)
-514%
|
109
N/A
|
(135)
N/A
|
(123)
+9%
|
276
N/A
|
608
+120%
|
303
-50%
|
(101)
N/A
|
46
N/A
|
38
-18%
|
191
+404%
|
161
-16%
|
24
-85%
|
7
-71%
|
119
+1 604%
|
235
+97%
|
(59)
N/A
|
47
N/A
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||
Capital Expenditures |
(3)
|
(6)
|
(20)
|
(5)
|
(9)
|
(33)
|
(100)
|
(186)
|
(134)
|
(75)
|
(144)
|
(152)
|
(95)
|
(114)
|
(116)
|
(87)
|
(236)
|
(244)
|
(70)
|
(40)
|
(55)
|
(63)
|
(114)
|
(154)
|
(114)
|
(60)
|
(72)
|
(81)
|
(97)
|
(90)
|
|
Other Items |
(21)
|
19
|
20
|
18
|
18
|
(1)
|
(85)
|
(94)
|
94
|
99
|
(1)
|
4
|
0
|
(30)
|
(30)
|
(4)
|
(13)
|
(121)
|
(116)
|
(13)
|
41
|
(23)
|
(8)
|
60
|
14
|
62
|
48
|
22
|
28
|
7
|
|
Cash from Investing Activities |
(24)
N/A
|
13
N/A
|
(1)
N/A
|
13
N/A
|
10
-29%
|
(33)
N/A
|
(184)
-456%
|
(280)
-52%
|
(41)
+85%
|
24
N/A
|
(145)
N/A
|
(148)
-2%
|
(95)
+36%
|
(144)
-52%
|
(146)
-1%
|
(91)
+37%
|
(250)
-174%
|
(365)
-46%
|
(186)
+49%
|
(53)
+72%
|
(14)
+74%
|
(86)
-521%
|
(122)
-42%
|
(93)
+24%
|
(100)
-8%
|
3
N/A
|
(24)
N/A
|
(59)
-149%
|
(69)
-17%
|
(83)
-20%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(23)
|
(6)
|
(17)
|
(35)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(62)
|
233
|
217
|
113
|
97
|
(117)
|
(68)
|
(25)
|
10
|
(25)
|
(75)
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
0
|
(20)
|
(20)
|
(20)
|
(20)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(1)
|
(0)
|
(19)
|
(19)
|
(10)
|
(9)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Other |
1
|
0
|
1
|
1
|
1
|
0
|
0
|
3
|
3
|
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 |
(61)
N/A
|
213
N/A
|
198
-7%
|
93
-53%
|
77
-18%
|
(137)
N/A
|
(88)
+36%
|
(59)
+33%
|
(30)
+49%
|
(50)
-68%
|
(112)
-123%
|
(54)
+52%
|
5
N/A
|
(27)
N/A
|
81
N/A
|
100
+23%
|
(0)
N/A
|
(19)
-7 834%
|
(19)
0%
|
(10)
+51%
|
(10)
-1%
|
(0)
+99%
|
(0)
+8%
|
(0)
+42%
|
(0)
+96%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Change in Cash | |||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
(4)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
0
|
(1)
|
1
|
4
|
1
|
(2)
|
(1)
|
(0)
|
1
|
1
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
(3)
|
(3)
|
|
Net Change in Cash |
(384)
N/A
|
52
N/A
|
208
+299%
|
630
+202%
|
775
+23%
|
622
-20%
|
(95)
N/A
|
(209)
-121%
|
69
N/A
|
91
+32%
|
35
-62%
|
(213)
N/A
|
(183)
+14%
|
(65)
+64%
|
(201)
-208%
|
(115)
+43%
|
26
N/A
|
225
+749%
|
97
-57%
|
(164)
N/A
|
23
N/A
|
(49)
N/A
|
69
N/A
|
68
-1%
|
(76)
N/A
|
10
N/A
|
96
+843%
|
176
+83%
|
(131)
N/A
|
(39)
+70%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||
Free Cash Flow |
(302)
N/A
|
(176)
+42%
|
(9)
+95%
|
519
N/A
|
679
+31%
|
758
+12%
|
78
-90%
|
(57)
N/A
|
5
N/A
|
44
+721%
|
147
+238%
|
(167)
N/A
|
(189)
-13%
|
(5)
+97%
|
(251)
-4 628%
|
(210)
+16%
|
39
N/A
|
364
+823%
|
233
-36%
|
(142)
N/A
|
(8)
+94%
|
(25)
-209%
|
77
N/A
|
8
-90%
|
(90)
N/A
|
(53)
+42%
|
47
N/A
|
154
+224%
|
(156)
N/A
|
(43)
+72%
|