Applied Technology Co Ltd
TSE:4356
Cash Flow Statement
Cash Flow Statement
Applied Technology Co Ltd
Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Income |
0
|
0
|
0
|
43
|
(191)
|
77
|
334
|
262
|
39
|
40
|
(37)
|
35
|
33
|
68
|
191
|
142
|
166
|
207
|
259
|
235
|
140
|
195
|
188
|
171
|
266
|
335
|
649
|
654
|
557
|
694
|
883
|
1 023
|
921
|
1 028
|
991
|
1 055
|
|
Depreciation & Amortization |
0
|
0
|
0
|
11
|
31
|
(9)
|
(24)
|
(20)
|
11
|
14
|
12
|
12
|
13
|
15
|
14
|
20
|
24
|
21
|
31
|
35
|
27
|
28
|
29
|
31
|
33
|
36
|
39
|
44
|
48
|
53
|
56
|
60
|
60
|
54
|
57
|
56
|
|
Other Non-Cash Items |
0
|
0
|
0
|
92
|
136
|
(42)
|
(80)
|
(132)
|
6
|
(45)
|
(5)
|
(4)
|
(9)
|
(8)
|
(8)
|
(10)
|
(8)
|
(5)
|
(4)
|
(4)
|
(3)
|
(0)
|
1
|
(0)
|
(3)
|
(4)
|
(4)
|
(2)
|
0
|
(2)
|
(62)
|
(114)
|
(42)
|
(65)
|
(55)
|
(70)
|
|
Cash Taxes Paid |
0
|
0
|
0
|
44
|
84
|
(39)
|
(79)
|
(79)
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
30
|
44
|
100
|
130
|
38
|
13
|
84
|
107
|
36
|
11
|
127
|
173
|
191
|
213
|
228
|
256
|
394
|
477
|
426
|
443
|
|
Cash Interest Paid |
0
|
0
|
0
|
1
|
5
|
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
|
|
Change in Working Capital |
327
|
(214)
|
(595)
|
(16)
|
122
|
(156)
|
61
|
81
|
213
|
479
|
(2)
|
(96)
|
7
|
(19)
|
(31)
|
46
|
(30)
|
(322)
|
(116)
|
269
|
12
|
(268)
|
(146)
|
(124)
|
(44)
|
(47)
|
31
|
(97)
|
(420)
|
(327)
|
(137)
|
(387)
|
(333)
|
(491)
|
(666)
|
(510)
|
|
Cash from Operating Activities |
327
N/A
|
(214)
N/A
|
(595)
-178%
|
130
N/A
|
98
-25%
|
(129)
N/A
|
291
N/A
|
192
-34%
|
268
+40%
|
487
+82%
|
(33)
N/A
|
(54)
-64%
|
43
N/A
|
56
+28%
|
167
+199%
|
198
+19%
|
153
-23%
|
(99)
N/A
|
171
N/A
|
534
+212%
|
175
-67%
|
(46)
N/A
|
71
N/A
|
77
+8%
|
253
+229%
|
321
+27%
|
716
+123%
|
599
-16%
|
184
-69%
|
419
+127%
|
739
+77%
|
582
-21%
|
606
+4%
|
526
-13%
|
327
-38%
|
531
+62%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
(10)
|
(24)
|
4
|
14
|
10
|
(14)
|
(16)
|
(12)
|
(12)
|
(15)
|
(18)
|
(12)
|
(16)
|
(18)
|
(39)
|
(39)
|
(53)
|
(60)
|
(38)
|
(40)
|
(35)
|
(33)
|
(53)
|
(64)
|
(50)
|
(53)
|
(68)
|
(55)
|
(38)
|
(36)
|
(27)
|
(30)
|
(53)
|
|
Other Items |
79
|
5
|
(13)
|
8
|
28
|
1
|
1
|
0
|
0
|
0
|
3
|
2
|
2
|
(1)
|
(1)
|
(13)
|
(13)
|
14
|
(1)
|
(17)
|
(2)
|
(1)
|
(1)
|
(2)
|
(27)
|
(27)
|
(5)
|
(23)
|
(22)
|
(5)
|
(4)
|
(4)
|
(2)
|
(2)
|
(20)
|
12
|
|
Cash from Investing Activities |
79
N/A
|
5
-94%
|
(13)
N/A
|
(2)
+86%
|
4
N/A
|
6
+39%
|
14
+149%
|
11
-24%
|
(14)
N/A
|
(16)
-14%
|
(10)
+39%
|
(9)
+3%
|
(13)
-41%
|
(19)
-44%
|
(14)
+28%
|
(29)
-107%
|
(31)
-7%
|
(24)
+21%
|
(40)
-63%
|
(70)
-75%
|
(62)
+11%
|
(40)
+36%
|
(41)
-4%
|
(36)
+13%
|
(60)
-65%
|
(80)
-35%
|
(69)
+14%
|
(73)
-5%
|
(75)
-4%
|
(72)
+4%
|
(58)
+20%
|
(41)
+29%
|
(38)
+7%
|
(29)
+23%
|
(50)
-71%
|
(40)
+20%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
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)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
10
|
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 Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(14)
|
(28)
|
(28)
|
(56)
|
(57)
|
(57)
|
(57)
|
(114)
|
(113)
|
(171)
|
(171)
|
|
Other |
(39)
|
70
|
153
|
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 |
(39)
N/A
|
70
N/A
|
153
+120%
|
0
N/A
|
10
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(14)
-43 963%
|
(14)
-1%
|
(28)
-99%
|
(28)
+0%
|
(56)
-99%
|
(57)
-1%
|
(57)
-1%
|
(58)
0%
|
(114)
-98%
|
(114)
+1%
|
(171)
-50%
|
(171)
+0%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||
Net Change in Cash |
367
N/A
|
(139)
N/A
|
(454)
-227%
|
78
N/A
|
112
+44%
|
(123)
N/A
|
296
N/A
|
192
-35%
|
254
+32%
|
471
+86%
|
(43)
N/A
|
(63)
-48%
|
30
N/A
|
36
+21%
|
153
+320%
|
169
+11%
|
122
-28%
|
(123)
N/A
|
131
N/A
|
464
+253%
|
114
-76%
|
(85)
N/A
|
30
N/A
|
40
+37%
|
179
+342%
|
226
+26%
|
618
+173%
|
498
-19%
|
52
-89%
|
289
+453%
|
624
+116%
|
483
-23%
|
454
-6%
|
383
-15%
|
106
-72%
|
320
+202%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||
Free Cash Flow |
327
N/A
|
(214)
N/A
|
(595)
-178%
|
120
N/A
|
74
-39%
|
(125)
N/A
|
305
N/A
|
202
-34%
|
254
+26%
|
471
+86%
|
(45)
N/A
|
(66)
-46%
|
28
N/A
|
38
+34%
|
154
+311%
|
182
+18%
|
136
-26%
|
(137)
N/A
|
132
N/A
|
481
+263%
|
115
-76%
|
(84)
N/A
|
31
N/A
|
42
+36%
|
220
+423%
|
268
+22%
|
652
+144%
|
549
-16%
|
131
-76%
|
351
+168%
|
685
+95%
|
544
-20%
|
570
+5%
|
499
-12%
|
297
-41%
|
478
+61%
|