Environmental Control Center Co Ltd
TSE:4657
Cash Flow Statement
Cash Flow Statement
Environmental Control Center Co Ltd
| Dec-2004 | Jun-2005 | 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 | 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 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(64)
|
(44)
|
161
|
155
|
113
|
(168)
|
(396)
|
73
|
105
|
10
|
99
|
(64)
|
(113)
|
(98)
|
(18)
|
(46)
|
(181)
|
(19)
|
96
|
27
|
146
|
176
|
(82)
|
(1)
|
29
|
26
|
171
|
84
|
(135)
|
14
|
167
|
136
|
199
|
272
|
257
|
190
|
115
|
49
|
47
|
165
|
308
|
280
|
103
|
|
| Depreciation & Amortization |
(14)
|
(3)
|
(12)
|
(4)
|
(15)
|
(3)
|
(4)
|
7
|
15
|
(6)
|
(17)
|
(0)
|
43
|
5
|
176
|
185
|
206
|
231
|
235
|
226
|
230
|
240
|
243
|
240
|
244
|
260
|
271
|
265
|
255
|
251
|
254
|
256
|
257
|
255
|
246
|
242
|
243
|
261
|
274
|
268
|
265
|
256
|
255
|
|
| Stock-Based Compensation |
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
|
6
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
3
|
(1)
|
(5)
|
(1)
|
14
|
2
|
(12)
|
(9)
|
39
|
(20)
|
(44)
|
53
|
64
|
37
|
(11)
|
(11)
|
101
|
17
|
17
|
79
|
75
|
87
|
60
|
(29)
|
26
|
73
|
41
|
64
|
49
|
23
|
3
|
33
|
29
|
23
|
14
|
8
|
13
|
13
|
34
|
38
|
27
|
20
|
18
|
|
| Cash Taxes Paid |
0
|
0
|
20
|
145
|
206
|
(125)
|
(149)
|
(16)
|
(111)
|
9
|
46
|
(1)
|
(3)
|
(3)
|
9
|
11
|
11
|
12
|
12
|
24
|
35
|
15
|
5
|
13
|
13
|
17
|
20
|
52
|
71
|
13
|
(23)
|
49
|
90
|
58
|
59
|
69
|
70
|
43
|
31
|
57
|
64
|
138
|
170
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
54
|
1
|
16
|
(19)
|
0
|
(22)
|
63
|
56
|
56
|
56
|
57
|
60
|
60
|
54
|
48
|
48
|
41
|
28
|
21
|
19
|
17
|
17
|
16
|
15
|
14
|
12
|
11
|
10
|
10
|
11
|
12
|
12
|
13
|
16
|
20
|
|
| Change in Working Capital |
112
|
97
|
(37)
|
(294)
|
(311)
|
103
|
(79)
|
96
|
539
|
(50)
|
(182)
|
2
|
(231)
|
(65)
|
(165)
|
30
|
(118)
|
(53)
|
219
|
(55)
|
(347)
|
(850)
|
143
|
(165)
|
(149)
|
37
|
11
|
110
|
95
|
(122)
|
(125)
|
(78)
|
(105)
|
3
|
213
|
(57)
|
(316)
|
(331)
|
216
|
24
|
(120)
|
328
|
(187)
|
|
| Cash from Operating Activities |
37
N/A
|
49
+32%
|
106
+117%
|
(144)
N/A
|
(199)
-38%
|
(67)
+66%
|
(491)
-632%
|
167
N/A
|
698
+318%
|
(66)
N/A
|
(144)
-117%
|
(9)
+94%
|
(238)
-2 487%
|
(121)
+49%
|
(18)
+85%
|
158
N/A
|
8
-95%
|
177
+2 255%
|
567
+221%
|
277
-51%
|
104
-63%
|
(346)
N/A
|
364
N/A
|
45
-88%
|
150
+235%
|
396
+164%
|
494
+25%
|
523
+6%
|
264
-50%
|
166
-37%
|
299
+80%
|
347
+16%
|
381
+10%
|
553
+45%
|
730
+32%
|
382
-48%
|
55
-86%
|
(8)
N/A
|
571
N/A
|
496
-13%
|
480
-3%
|
885
+84%
|
189
-79%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
77
|
18
|
57
|
9
|
(243)
|
(199)
|
(424)
|
113
|
594
|
97
|
111
|
(5)
|
(27)
|
(24)
|
(58)
|
(68)
|
(123)
|
(149)
|
(130)
|
(148)
|
(170)
|
(159)
|
(114)
|
(109)
|
(147)
|
(329)
|
(312)
|
(92)
|
(49)
|
(115)
|
(283)
|
(204)
|
(220)
|
(268)
|
(154)
|
(198)
|
(279)
|
(284)
|
(230)
|
(144)
|
(130)
|
(147)
|
(183)
|
|
| Other Items |
(6)
|
0
|
31
|
(12)
|
(103)
|
(18)
|
108
|
(52)
|
(105)
|
95
|
82
|
33
|
35
|
37
|
100
|
48
|
161
|
162
|
39
|
44
|
6
|
2
|
5
|
7
|
4
|
(22)
|
(24)
|
2
|
(70)
|
(67)
|
(24)
|
(40)
|
(16)
|
(5)
|
(7)
|
(15)
|
(29)
|
(26)
|
(43)
|
(39)
|
(10)
|
(10)
|
(7)
|
|
| Cash from Investing Activities |
71
N/A
|
18
-75%
|
88
+392%
|
(3)
N/A
|
(346)
-11 048%
|
(217)
+37%
|
(316)
-46%
|
61
N/A
|
489
+698%
|
192
-61%
|
193
+0%
|
29
-85%
|
8
-71%
|
13
+57%
|
42
+219%
|
(20)
N/A
|
38
N/A
|
14
-64%
|
(92)
N/A
|
(104)
-13%
|
(164)
-58%
|
(158)
+4%
|
(109)
+31%
|
(102)
+6%
|
(143)
-40%
|
(351)
-146%
|
(336)
+5%
|
(90)
+73%
|
(119)
-32%
|
(182)
-54%
|
(307)
-68%
|
(245)
+20%
|
(236)
+4%
|
(273)
-16%
|
(161)
+41%
|
(213)
-33%
|
(307)
-44%
|
(310)
-1%
|
(273)
+12%
|
(184)
+33%
|
(140)
+24%
|
(157)
-12%
|
(189)
-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
|
199
|
199
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
325
|
(406)
|
(276)
|
205
|
472
|
317
|
881
|
(702)
|
(1 338)
|
598
|
118
|
(53)
|
26
|
152
|
6
|
(293)
|
(349)
|
(104)
|
(250)
|
(79)
|
23
|
290
|
(313)
|
131
|
(171)
|
(235)
|
(270)
|
(463)
|
(61)
|
41
|
(102)
|
(147)
|
(109)
|
(303)
|
(429)
|
(25)
|
358
|
369
|
(165)
|
(139)
|
(291)
|
(334)
|
213
|
|
| Cash Paid for Dividends |
21
|
(1)
|
0
|
1
|
(4)
|
(3)
|
0
|
19
|
25
|
0
|
0
|
(10)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(0)
|
(0)
|
(14)
|
(14)
|
(3)
|
(2)
|
(0)
|
(0)
|
(1)
|
(0)
|
(14)
|
(14)
|
(0)
|
(0)
|
(0)
|
(0)
|
(23)
|
(23)
|
(37)
|
(37)
|
(24)
|
(23)
|
(24)
|
(24)
|
(57)
|
(57)
|
|
| Other |
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
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
345
N/A
|
(408)
N/A
|
(276)
+32%
|
206
N/A
|
468
+127%
|
313
-33%
|
881
+181%
|
(683)
N/A
|
(1 313)
-92%
|
598
N/A
|
118
-80%
|
(63)
N/A
|
14
N/A
|
139
+909%
|
(7)
N/A
|
(306)
-4 603%
|
(361)
-18%
|
(104)
+71%
|
(250)
-140%
|
(94)
+62%
|
9
N/A
|
288
+3 245%
|
(315)
N/A
|
131
N/A
|
(172)
N/A
|
(37)
+79%
|
(71)
-93%
|
(477)
-572%
|
(74)
+84%
|
90
N/A
|
(53)
N/A
|
(147)
-178%
|
(108)
+26%
|
(325)
-200%
|
(452)
-39%
|
(62)
+86%
|
321
N/A
|
345
+8%
|
(188)
N/A
|
(163)
+13%
|
(314)
-93%
|
(390)
-24%
|
157
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
(3)
|
(4)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(4)
|
(1)
|
0
|
(4)
|
|
| Net Change in Cash |
453
N/A
|
(341)
N/A
|
(82)
+76%
|
59
N/A
|
(76)
N/A
|
29
N/A
|
73
+152%
|
(455)
N/A
|
(126)
+72%
|
724
N/A
|
167
-77%
|
(43)
N/A
|
(216)
-400%
|
32
N/A
|
18
-43%
|
(168)
N/A
|
(316)
-88%
|
86
N/A
|
225
+162%
|
79
-65%
|
(51)
N/A
|
(216)
-322%
|
(60)
+72%
|
74
N/A
|
(164)
N/A
|
8
N/A
|
87
+974%
|
(44)
N/A
|
71
N/A
|
71
0%
|
(65)
N/A
|
(45)
+30%
|
37
N/A
|
(46)
N/A
|
117
N/A
|
107
-9%
|
66
-38%
|
26
-61%
|
108
+319%
|
146
+34%
|
24
-83%
|
337
+1 286%
|
153
-55%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
114
N/A
|
67
-42%
|
163
+145%
|
(136)
N/A
|
(442)
-225%
|
(266)
+40%
|
(915)
-244%
|
280
N/A
|
1 292
+362%
|
31
-98%
|
(33)
N/A
|
(14)
+57%
|
(265)
-1 804%
|
(145)
+45%
|
(76)
+48%
|
90
N/A
|
(116)
N/A
|
28
N/A
|
437
+1 459%
|
129
-70%
|
(66)
N/A
|
(506)
-668%
|
250
N/A
|
(64)
N/A
|
3
N/A
|
67
+2 128%
|
181
+170%
|
431
+138%
|
215
-50%
|
51
-76%
|
16
-69%
|
142
+799%
|
161
+13%
|
285
+77%
|
576
+102%
|
185
-68%
|
(224)
N/A
|
(293)
-31%
|
341
N/A
|
352
+3%
|
349
-1%
|
737
+111%
|
7
-99%
|
|