Ubiteq Inc
TSE:6662
Cash Flow Statement
Cash Flow Statement
Ubiteq Inc
Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-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 |
180
|
(95)
|
(75)
|
(73)
|
(253)
|
4
|
18
|
(140)
|
(80)
|
119
|
240
|
179
|
210
|
294
|
201
|
39
|
168
|
117
|
(54)
|
117
|
78
|
(9)
|
(179)
|
(96)
|
97
|
113
|
155
|
146
|
134
|
80
|
45
|
(237)
|
(432)
|
(263)
|
(205)
|
(244)
|
(287)
|
(321)
|
|
Depreciation & Amortization |
(1)
|
2
|
8
|
(1)
|
(2)
|
(1)
|
(3)
|
(1)
|
(2)
|
(0)
|
13
|
(0)
|
14
|
42
|
33
|
35
|
36
|
33
|
62
|
91
|
72
|
40
|
24
|
26
|
30
|
33
|
33
|
32
|
34
|
45
|
63
|
70
|
62
|
55
|
66
|
77
|
88
|
82
|
|
Other Non-Cash Items |
(10)
|
(28)
|
(29)
|
21
|
51
|
15
|
(2)
|
(8)
|
3
|
18
|
19
|
10
|
19
|
31
|
8
|
(49)
|
(21)
|
20
|
(29)
|
(19)
|
19
|
18
|
146
|
145
|
13
|
(22)
|
(15)
|
17
|
8
|
2
|
6
|
210
|
68
|
(175)
|
(45)
|
(23)
|
60
|
76
|
|
Cash Taxes Paid |
(115)
|
233
|
334
|
(247)
|
(355)
|
6
|
50
|
27
|
(19)
|
(31)
|
(35)
|
(50)
|
(46)
|
169
|
200
|
83
|
41
|
97
|
101
|
21
|
(15)
|
14
|
11
|
13
|
13
|
27
|
35
|
29
|
30
|
25
|
23
|
17
|
15
|
5
|
(5)
|
2
|
2
|
2
|
|
Cash Interest Paid |
0
|
1
|
1
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
129
|
(147)
|
(420)
|
425
|
99
|
(44)
|
224
|
(39)
|
32
|
(3)
|
11
|
(84)
|
169
|
(314)
|
(402)
|
31
|
(238)
|
(49)
|
93
|
(173)
|
58
|
408
|
(116)
|
(163)
|
312
|
40
|
22
|
(46)
|
(76)
|
101
|
(76)
|
(111)
|
175
|
190
|
(36)
|
66
|
49
|
28
|
|
Cash from Operating Activities |
298
N/A
|
(268)
N/A
|
(515)
-92%
|
372
N/A
|
(105)
N/A
|
(27)
+74%
|
237
N/A
|
(187)
N/A
|
(48)
+75%
|
134
N/A
|
283
+112%
|
105
-63%
|
412
+293%
|
53
-87%
|
(160)
N/A
|
56
N/A
|
(55)
N/A
|
122
N/A
|
71
-42%
|
16
-78%
|
227
+1 346%
|
457
+101%
|
(126)
N/A
|
(88)
+31%
|
453
N/A
|
163
-64%
|
195
+19%
|
150
-23%
|
99
-34%
|
228
+130%
|
38
-83%
|
(69)
N/A
|
(128)
-85%
|
(192)
-50%
|
(221)
-15%
|
(124)
+44%
|
(90)
+27%
|
(136)
-50%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
52
|
(8)
|
(14)
|
9
|
(3)
|
3
|
20
|
(9)
|
(33)
|
1
|
(10)
|
21
|
17
|
(17)
|
(42)
|
(46)
|
(37)
|
(37)
|
(21)
|
(17)
|
(15)
|
(17)
|
(84)
|
(117)
|
(48)
|
(29)
|
(52)
|
(71)
|
(116)
|
(132)
|
(92)
|
(61)
|
(70)
|
(86)
|
(95)
|
(132)
|
(111)
|
(139)
|
|
Other Items |
(133)
|
(165)
|
(155)
|
85
|
50
|
141
|
173
|
(21)
|
16
|
(551)
|
(1 045)
|
(1 045)
|
(1 043)
|
113
|
7
|
(53)
|
(580)
|
(396)
|
557
|
356
|
10
|
16
|
553
|
571
|
28
|
4
|
106
|
102
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
0
|
1
|
|
Cash from Investing Activities |
(81)
N/A
|
(173)
-113%
|
(169)
+2%
|
95
N/A
|
47
-50%
|
144
+205%
|
193
+35%
|
(29)
N/A
|
(18)
+40%
|
(550)
-3 043%
|
(1 055)
-92%
|
(1 024)
+3%
|
(1 026)
0%
|
96
N/A
|
(35)
N/A
|
(99)
-180%
|
(617)
-523%
|
(434)
+30%
|
536
N/A
|
339
-37%
|
(5)
N/A
|
(1)
+74%
|
469
N/A
|
454
-3%
|
(21)
N/A
|
(25)
-21%
|
53
N/A
|
31
-42%
|
(116)
N/A
|
(132)
-14%
|
(92)
+30%
|
(61)
+33%
|
(70)
-14%
|
(86)
-23%
|
(93)
-9%
|
(131)
-40%
|
(111)
+15%
|
(138)
-25%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(52)
|
21
|
(40)
|
(18)
|
43
|
(2)
|
(2)
|
2
|
5
|
(1)
|
(1)
|
(3)
|
26
|
36
|
7
|
2
|
3
|
0
|
5
|
0
|
0
|
0
|
1
|
32
|
58
|
41
|
17
|
3
|
1
|
3
|
5
|
4
|
49
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
(82)
|
(135)
|
80
|
121
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(42)
|
(43)
|
(38)
|
(38)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
(11)
|
(34)
|
(39)
|
5
|
(1)
|
36
|
43
|
(2)
|
0
|
1
|
(3)
|
0
|
0
|
(42)
|
(42)
|
(43)
|
(43)
|
(43)
|
(43)
|
(44)
|
(43)
|
(44)
|
(43)
|
(43)
|
(43)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other |
(10)
|
10
|
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
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(72)
N/A
|
(85)
-18%
|
(204)
-140%
|
67
N/A
|
164
+146%
|
36
-78%
|
55
+51%
|
(0)
N/A
|
5
N/A
|
1
-91%
|
(4)
N/A
|
(3)
+23%
|
25
N/A
|
(8)
N/A
|
(37)
-387%
|
(42)
-15%
|
(41)
+3%
|
(43)
-7%
|
(80)
-85%
|
(79)
+2%
|
(82)
-4%
|
(82)
+0%
|
(43)
+47%
|
(12)
+73%
|
14
N/A
|
(3)
N/A
|
(27)
-781%
|
(41)
-52%
|
(43)
-3%
|
(41)
+3%
|
(40)
+4%
|
(40)
-1%
|
5
N/A
|
48
+815%
|
(0)
N/A
|
(0)
+36%
|
(0)
+40%
|
(0)
+80%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
2
|
2
|
0
|
(10)
|
(23)
|
7
|
18
|
(0)
|
3
|
(3)
|
(7)
|
(3)
|
(10)
|
(12)
|
(4)
|
24
|
20
|
1
|
0
|
1
|
2
|
0
|
(2)
|
(2)
|
0
|
1
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
146
N/A
|
(525)
N/A
|
(888)
-69%
|
524
N/A
|
82
-84%
|
160
+94%
|
502
+214%
|
(217)
N/A
|
(57)
+74%
|
(419)
-634%
|
(782)
-87%
|
(925)
-18%
|
(599)
+35%
|
130
N/A
|
(236)
N/A
|
(62)
+74%
|
(693)
-1 024%
|
(354)
+49%
|
528
N/A
|
278
-47%
|
143
-49%
|
374
+162%
|
298
-20%
|
353
+18%
|
447
+27%
|
136
-70%
|
220
+62%
|
139
-37%
|
(59)
N/A
|
54
N/A
|
(94)
N/A
|
(170)
-82%
|
(192)
-13%
|
(230)
-20%
|
(314)
-37%
|
(255)
+19%
|
(201)
+21%
|
(274)
-36%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
350
N/A
|
(276)
N/A
|
(529)
-92%
|
382
N/A
|
(108)
N/A
|
(24)
+78%
|
257
N/A
|
(196)
N/A
|
(81)
+59%
|
135
N/A
|
273
+102%
|
126
-54%
|
429
+240%
|
36
-92%
|
(202)
N/A
|
10
N/A
|
(93)
N/A
|
85
N/A
|
50
-40%
|
(1)
N/A
|
212
N/A
|
439
+107%
|
(210)
N/A
|
(205)
+2%
|
405
N/A
|
135
-67%
|
142
+6%
|
79
-45%
|
(16)
N/A
|
96
N/A
|
(54)
N/A
|
(130)
-140%
|
(197)
-52%
|
(278)
-41%
|
(316)
-13%
|
(256)
+19%
|
(201)
+21%
|
(274)
-36%
|