Cleanup Corp
TSE:7955
Cash Flow Statement
Cash Flow Statement
Cleanup Corp
| Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2 366
|
(385)
|
867
|
1 216
|
274
|
(1 296)
|
(1 167)
|
(1 090)
|
1 727
|
3 982
|
3 883
|
4 113
|
4 228
|
4 924
|
5 616
|
6 679
|
8 361
|
8 669
|
6 219
|
3 842
|
1 709
|
(172)
|
583
|
767
|
754
|
1 284
|
1 938
|
1 886
|
2 011
|
1 901
|
1 174
|
803
|
350
|
(203)
|
(1 436)
|
(1 386)
|
(663)
|
(227)
|
2 670
|
2 720
|
2 250
|
1 446
|
107
|
1 416
|
2 541
|
4 282
|
4 915
|
4 724
|
4 308
|
3 896
|
3 935
|
3 648
|
3 689
|
3 546
|
2 980
|
2 692
|
2 162
|
1 919
|
1 440
|
1 823
|
2 490
|
2 853
|
3 473
|
4 534
|
|
| Depreciation & Amortization |
(374)
|
(152)
|
569
|
(502)
|
2 896
|
2 843
|
2 837
|
2 849
|
2 897
|
2 876
|
2 841
|
2 808
|
2 772
|
2 791
|
2 871
|
2 985
|
3 115
|
3 159
|
3 115
|
3 060
|
3 013
|
3 100
|
3 238
|
3 386
|
3 579
|
3 608
|
3 721
|
3 814
|
3 819
|
3 820
|
3 728
|
3 656
|
3 657
|
3 698
|
3 770
|
3 800
|
3 749
|
3 677
|
3 543
|
3 394
|
3 318
|
3 289
|
3 266
|
3 274
|
3 179
|
3 110
|
3 040
|
2 982
|
3 042
|
3 118
|
3 197
|
3 251
|
3 225
|
3 328
|
3 468
|
3 722
|
4 328
|
4 661
|
5 079
|
5 429
|
5 401
|
5 237
|
5 056
|
4 818
|
|
| Other Non-Cash Items |
(381)
|
321
|
1 217
|
433
|
1 252
|
2 335
|
2 189
|
2 265
|
1 467
|
29
|
186
|
98
|
303
|
197
|
292
|
195
|
274
|
179
|
147
|
125
|
(232)
|
0
|
(106)
|
43
|
70
|
88
|
138
|
93
|
(29)
|
(79)
|
(149)
|
(129)
|
(75)
|
(38)
|
(13)
|
21
|
191
|
176
|
279
|
168
|
79
|
85
|
(161)
|
(17)
|
(103)
|
(195)
|
42
|
(93)
|
(212)
|
(177)
|
(211)
|
(187)
|
(313)
|
(284)
|
(306)
|
(286)
|
(474)
|
(468)
|
(469)
|
(434)
|
(20)
|
(135)
|
(59)
|
(126)
|
|
| Cash Taxes Paid |
104
|
71
|
73
|
3
|
379
|
369
|
365
|
353
|
333
|
451
|
383
|
467
|
486
|
812
|
884
|
1 111
|
1 108
|
3 627
|
3 630
|
3 731
|
3 752
|
674
|
530
|
234
|
217
|
260
|
346
|
245
|
242
|
375
|
432
|
479
|
473
|
287
|
226
|
139
|
144
|
186
|
197
|
193
|
194
|
349
|
397
|
477
|
478
|
609
|
613
|
731
|
727
|
1 037
|
1 037
|
1 274
|
1 275
|
1 105
|
1 106
|
940
|
948
|
721
|
714
|
703
|
696
|
708
|
710
|
704
|
|
| Cash Interest Paid |
7
|
(4)
|
9
|
(10)
|
64
|
63
|
71
|
73
|
81
|
82
|
77
|
74
|
67
|
56
|
50
|
46
|
42
|
43
|
40
|
37
|
37
|
32
|
30
|
29
|
27
|
26
|
27
|
23
|
27
|
30
|
32
|
36
|
32
|
32
|
31
|
26
|
28
|
25
|
24
|
27
|
22
|
25
|
28
|
28
|
31
|
33
|
29
|
30
|
28
|
25
|
23
|
22
|
24
|
21
|
23
|
25
|
27
|
31
|
40
|
43
|
47
|
54
|
48
|
58
|
|
| Change in Working Capital |
2 156
|
(999)
|
(2 397)
|
(1 869)
|
2 330
|
1 011
|
(1 006)
|
(3 560)
|
(6 276)
|
(4 706)
|
(2 109)
|
216
|
2
|
(997)
|
(1 895)
|
(2 696)
|
(3 142)
|
(6 258)
|
(3 282)
|
(1 653)
|
(1 231)
|
2 913
|
433
|
(151)
|
(1 138)
|
(2 189)
|
(2 563)
|
(3 074)
|
(2 117)
|
(2 094)
|
(1 359)
|
(89)
|
(997)
|
(384)
|
376
|
(1 199)
|
(2 147)
|
(1 967)
|
(2 681)
|
(1 408)
|
1 131
|
246
|
121
|
(1 332)
|
(2 953)
|
(2 437)
|
(2 744)
|
(1 691)
|
(1 356)
|
(2 449)
|
(3 281)
|
(4 142)
|
(2 298)
|
(2 399)
|
(2 582)
|
(1 684)
|
(3 582)
|
(3 978)
|
(1 515)
|
(4 331)
|
(3 522)
|
(2 452)
|
(3 883)
|
(2 115)
|
|
| Cash from Operating Activities |
3 767
N/A
|
(1 215)
N/A
|
256
N/A
|
(722)
N/A
|
6 752
N/A
|
4 893
-28%
|
2 853
-42%
|
464
-84%
|
(185)
N/A
|
2 181
N/A
|
4 801
+120%
|
7 235
+51%
|
7 305
+1%
|
6 915
-5%
|
6 884
0%
|
7 163
+4%
|
8 608
+20%
|
5 749
-33%
|
6 199
+8%
|
5 374
-13%
|
3 259
-39%
|
5 841
+79%
|
4 148
-29%
|
4 045
-2%
|
3 265
-19%
|
2 791
-15%
|
3 234
+16%
|
2 719
-16%
|
3 684
+35%
|
3 548
-4%
|
3 394
-4%
|
4 241
+25%
|
2 935
-31%
|
3 073
+5%
|
2 697
-12%
|
1 236
-54%
|
1 130
-9%
|
1 659
+47%
|
3 811
+130%
|
4 874
+28%
|
6 778
+39%
|
5 066
-25%
|
3 333
-34%
|
3 341
+0%
|
2 664
-20%
|
4 760
+79%
|
5 253
+10%
|
5 922
+13%
|
5 782
-2%
|
4 388
-24%
|
3 640
-17%
|
2 570
-29%
|
4 303
+67%
|
4 191
-3%
|
3 560
-15%
|
4 444
+25%
|
2 434
-45%
|
2 134
-12%
|
4 535
+113%
|
2 487
-45%
|
4 349
+75%
|
5 503
+27%
|
4 587
-17%
|
7 111
+55%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
213
|
551
|
367
|
602
|
(1 341)
|
(1 546)
|
(2 496)
|
(2 585)
|
(2 119)
|
(2 247)
|
(1 931)
|
(2 585)
|
(3 384)
|
(3 925)
|
(3 710)
|
(4 011)
|
(3 958)
|
(3 927)
|
(3 841)
|
(3 861)
|
(3 874)
|
(3 696)
|
(4 359)
|
(4 593)
|
(4 226)
|
(3 985)
|
(3 164)
|
(2 167)
|
(2 045)
|
(2 001)
|
(2 393)
|
(2 410)
|
(2 338)
|
(2 438)
|
(2 334)
|
(2 262)
|
(2 255)
|
(2 026)
|
(2 126)
|
(2 066)
|
(2 161)
|
(2 095)
|
(1 705)
|
(1 760)
|
(1 634)
|
(1 699)
|
(2 298)
|
(2 736)
|
(2 858)
|
(3 255)
|
(2 876)
|
(2 813)
|
(3 385)
|
(3 657)
|
(4 441)
|
(5 217)
|
(6 054)
|
(6 350)
|
(6 258)
|
(5 384)
|
(4 475)
|
(4 218)
|
(3 546)
|
(3 598)
|
|
| Other Items |
427
|
(7)
|
(139)
|
80
|
126
|
130
|
289
|
(106)
|
152
|
176
|
84
|
220
|
(61)
|
(86)
|
187
|
342
|
565
|
565
|
(136)
|
(266)
|
(486)
|
(225)
|
967
|
460
|
447
|
187
|
(1 014)
|
(1 008)
|
(1 003)
|
(961)
|
(960)
|
(4)
|
0
|
(51)
|
123
|
(343)
|
(293)
|
(287)
|
22
|
26
|
123
|
124
|
140
|
138
|
33
|
30
|
546
|
470
|
236
|
240
|
(282)
|
97
|
1 100
|
1 099
|
1 104
|
848
|
696
|
698
|
694
|
648
|
(22)
|
(23)
|
(23)
|
647
|
|
| Cash from Investing Activities |
640
N/A
|
544
-15%
|
228
-58%
|
682
+199%
|
(1 215)
N/A
|
(1 416)
-17%
|
(2 207)
-56%
|
(2 691)
-22%
|
(1 967)
+27%
|
(2 071)
-5%
|
(1 847)
+11%
|
(2 365)
-28%
|
(3 445)
-46%
|
(4 011)
-16%
|
(3 523)
+12%
|
(3 669)
-4%
|
(3 393)
+8%
|
(3 362)
+1%
|
(3 977)
-18%
|
(4 127)
-4%
|
(4 360)
-6%
|
(3 921)
+10%
|
(3 392)
+13%
|
(4 133)
-22%
|
(3 779)
+9%
|
(3 798)
-1%
|
(4 178)
-10%
|
(3 175)
+24%
|
(3 048)
+4%
|
(2 962)
+3%
|
(3 353)
-13%
|
(2 414)
+28%
|
(2 338)
+3%
|
(2 489)
-6%
|
(2 211)
+11%
|
(2 605)
-18%
|
(2 548)
+2%
|
(2 313)
+9%
|
(2 104)
+9%
|
(2 040)
+3%
|
(2 038)
+0%
|
(1 971)
+3%
|
(1 565)
+21%
|
(1 622)
-4%
|
(1 601)
+1%
|
(1 669)
-4%
|
(1 752)
-5%
|
(2 266)
-29%
|
(2 622)
-16%
|
(3 015)
-15%
|
(3 158)
-5%
|
(2 716)
+14%
|
(2 285)
+16%
|
(2 558)
-12%
|
(3 337)
-30%
|
(4 369)
-31%
|
(5 358)
-23%
|
(5 652)
-5%
|
(5 564)
+2%
|
(4 736)
+15%
|
(4 497)
+5%
|
(4 241)
+6%
|
(3 569)
+16%
|
(2 951)
+17%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(596)
|
596
|
596
|
596
|
(193)
|
(193)
|
(193)
|
(193)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 115)
|
(4 115)
|
(4 115)
|
(4 115)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 831)
|
(3 830)
|
(3 830)
|
(3 830)
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(641)
|
(641)
|
(641)
|
(641)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(337)
|
(175)
|
(420)
|
(992)
|
(948)
|
2 569
|
2 819
|
3 456
|
3 069
|
(669)
|
(1 055)
|
(2 656)
|
(2 453)
|
(886)
|
(905)
|
(205)
|
(204)
|
(1 404)
|
(1 404)
|
(1 274)
|
(1 424)
|
(90)
|
(255)
|
(353)
|
(393)
|
(379)
|
(296)
|
4 493
|
4 177
|
3 829
|
3 411
|
(1 658)
|
(1 571)
|
(2 698)
|
(2 748)
|
(567)
|
(826)
|
455
|
564
|
(1 696)
|
(1 102)
|
1 249
|
1 158
|
2 466
|
1 968
|
(2 290)
|
(2 065)
|
(3 278)
|
(2 901)
|
(2 047)
|
(1 839)
|
(758)
|
(1 066)
|
345
|
592
|
812
|
1 029
|
2 047
|
1 545
|
1 622
|
1 370
|
(1 814)
|
(1 814)
|
1 169
|
|
| Cash Paid for Dividends |
258
|
6
|
6
|
6
|
(468)
|
(467)
|
(467)
|
(466)
|
(466)
|
(466)
|
(466)
|
(466)
|
(465)
|
(698)
|
(697)
|
(930)
|
(931)
|
(1 163)
|
(1 164)
|
(1 117)
|
(1 117)
|
(837)
|
(837)
|
(837)
|
(837)
|
(837)
|
(837)
|
(837)
|
(837)
|
(787)
|
(787)
|
(737)
|
(737)
|
(737)
|
(737)
|
(737)
|
(737)
|
(737)
|
(737)
|
(737)
|
(737)
|
(737)
|
(737)
|
(737)
|
(737)
|
(737)
|
(737)
|
(737)
|
(737)
|
(848)
|
(848)
|
(959)
|
(959)
|
(959)
|
(959)
|
(959)
|
(959)
|
(1 129)
|
(1 129)
|
(1 118)
|
(1 118)
|
(1 118)
|
(1 118)
|
(1 118)
|
|
| Other |
297
|
(8)
|
(24)
|
(18)
|
0
|
(55)
|
(61)
|
(67)
|
(2)
|
(7)
|
(9)
|
(14)
|
(2)
|
(5)
|
(10)
|
(8)
|
(2)
|
6
|
15
|
16
|
(2)
|
(8)
|
(13)
|
(19)
|
0
|
(88)
|
(92)
|
(87)
|
(2)
|
(20)
|
(37)
|
(54)
|
(1)
|
4
|
(9)
|
(11)
|
(1)
|
(1)
|
17
|
21
|
(2)
|
0
|
0
|
(5)
|
(3)
|
(6)
|
(13)
|
(29)
|
(1)
|
(13)
|
(34)
|
(39)
|
0
|
(209)
|
(216)
|
(225)
|
(1)
|
(4)
|
(2)
|
(1)
|
(1)
|
1
|
0
|
17
|
|
| Cash from Financing Activities |
(378)
N/A
|
419
N/A
|
158
-62%
|
(408)
N/A
|
(1 609)
-294%
|
1 904
N/A
|
2 148
+13%
|
2 780
+29%
|
2 601
-6%
|
(1 142)
N/A
|
(1 530)
-34%
|
(3 136)
-105%
|
(2 920)
+7%
|
(1 589)
+46%
|
(1 612)
-1%
|
(1 143)
+29%
|
(1 137)
+1%
|
(6 676)
-487%
|
(6 668)
+0%
|
(6 490)
+3%
|
(6 659)
-3%
|
(935)
+86%
|
(1 105)
-18%
|
(1 209)
-9%
|
(1 230)
-2%
|
(1 221)
+1%
|
(1 142)
+6%
|
(179)
+84%
|
(492)
-175%
|
(808)
-64%
|
(1 243)
-54%
|
(2 448)
-97%
|
(2 307)
+6%
|
(3 429)
-49%
|
(3 492)
-2%
|
(1 313)
+62%
|
(1 562)
-19%
|
(281)
+82%
|
(154)
+45%
|
(2 410)
-1 465%
|
(1 841)
+24%
|
512
N/A
|
421
-18%
|
1 724
+310%
|
1 228
-29%
|
(3 033)
N/A
|
(2 815)
+7%
|
(4 044)
-44%
|
(3 639)
+10%
|
(2 908)
+20%
|
(2 721)
+6%
|
(1 756)
+35%
|
(2 025)
-15%
|
(629)
+69%
|
(389)
+38%
|
(178)
+54%
|
(572)
-221%
|
273
N/A
|
(227)
N/A
|
(138)
+39%
|
251
N/A
|
(2 931)
N/A
|
(2 932)
0%
|
68
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(6)
|
(10)
|
(8)
|
(10)
|
(7)
|
(6)
|
(5)
|
0
|
4
|
2
|
3
|
16
|
23
|
38
|
41
|
39
|
21
|
10
|
19
|
17
|
22
|
34
|
(2)
|
(22)
|
(59)
|
(124)
|
(123)
|
(60)
|
(52)
|
17
|
59
|
20
|
34
|
10
|
(16)
|
(44)
|
(21)
|
(39)
|
(47)
|
(20)
|
(42)
|
(18)
|
12
|
8
|
66
|
85
|
79
|
104
|
122
|
163
|
150
|
54
|
5
|
(21)
|
19
|
43
|
95
|
118
|
(13)
|
84
|
(25)
|
(105)
|
29
|
|
| Net Change in Cash |
4 029
N/A
|
(258)
N/A
|
632
N/A
|
(456)
N/A
|
3 918
N/A
|
5 374
+37%
|
2 788
-48%
|
548
-80%
|
449
-18%
|
(1 028)
N/A
|
1 426
N/A
|
1 737
+22%
|
956
-45%
|
1 338
+40%
|
1 787
+34%
|
2 392
+34%
|
4 117
+72%
|
(4 268)
N/A
|
(4 436)
-4%
|
(5 224)
-18%
|
(7 743)
-48%
|
1 007
N/A
|
(315)
N/A
|
(1 299)
-312%
|
(1 766)
-36%
|
(2 287)
-30%
|
(2 210)
+3%
|
(758)
+66%
|
84
N/A
|
(274)
N/A
|
(1 185)
-332%
|
(562)
+53%
|
(1 690)
-201%
|
(2 811)
-66%
|
(2 996)
-7%
|
(2 698)
+10%
|
(3 024)
-12%
|
(956)
+68%
|
1 514
N/A
|
377
-75%
|
2 879
+664%
|
3 565
+24%
|
2 171
-39%
|
3 455
+59%
|
2 299
-33%
|
124
-95%
|
771
+522%
|
(309)
N/A
|
(375)
-21%
|
(1 413)
-277%
|
(2 076)
-47%
|
(1 752)
+16%
|
47
N/A
|
1 009
+2 047%
|
(187)
N/A
|
(84)
+55%
|
(3 453)
-4 011%
|
(3 150)
+9%
|
(1 138)
+64%
|
(2 400)
-111%
|
187
N/A
|
(1 694)
N/A
|
(2 019)
-19%
|
4 257
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3 980
N/A
|
(664)
N/A
|
623
N/A
|
(120)
N/A
|
5 411
N/A
|
3 347
-38%
|
357
-89%
|
(2 121)
N/A
|
(2 304)
-9%
|
(66)
+97%
|
2 870
N/A
|
4 650
+62%
|
3 921
-16%
|
2 990
-24%
|
3 174
+6%
|
3 152
-1%
|
4 650
+48%
|
1 822
-61%
|
2 358
+29%
|
1 513
-36%
|
(615)
N/A
|
2 145
N/A
|
(211)
N/A
|
(548)
-160%
|
(961)
-75%
|
(1 194)
-24%
|
70
N/A
|
552
+689%
|
1 639
+197%
|
1 547
-6%
|
1 001
-35%
|
1 831
+83%
|
597
-67%
|
635
+6%
|
363
-43%
|
(1 026)
N/A
|
(1 125)
-10%
|
(367)
+67%
|
1 685
N/A
|
2 808
+67%
|
4 617
+64%
|
2 971
-36%
|
1 628
-45%
|
1 581
-3%
|
1 030
-35%
|
3 061
+197%
|
2 955
-3%
|
3 186
+8%
|
2 924
-8%
|
1 133
-61%
|
764
-33%
|
(243)
N/A
|
918
N/A
|
534
-42%
|
(881)
N/A
|
(773)
+12%
|
(3 620)
-368%
|
(4 216)
-16%
|
(1 723)
+59%
|
(2 897)
-68%
|
(126)
+96%
|
1 285
N/A
|
1 041
-19%
|
3 513
+237%
|
|