Global Electrical Technology Corp
VN:GLT
Cash Flow Statement
Cash Flow Statement
Global Electrical Technology Corp
| Dec-2009 | Mar-2010 | 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 | Dec-2013 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
56 834
|
61 633
|
59 600
|
50 307
|
43 563
|
39 607
|
43 809
|
39 280
|
43 562
|
43 532
|
28 234
|
32 096
|
15 941
|
69 841
|
66 686
|
76 194
|
1 559
|
7 172
|
(3 259)
|
27 563
|
30 285
|
37 049
|
43 763
|
36 844
|
38 421
|
32 564
|
36 292
|
47 258
|
51 830
|
54 179
|
46 295
|
42 972
|
33 463
|
35 400
|
30 922
|
26 584
|
25 299
|
17 888
|
19 838
|
18 643
|
18 084
|
21 422
|
25 019
|
33 656
|
37 342
|
32 823
|
27 071
|
73 312
|
76 225
|
85 156
|
82 749
|
32 315
|
26 264
|
16 249
|
13 393
|
7 121
|
5 335
|
2 304
|
8 668
|
25 666
|
25 472
|
|
| Depreciation & Amortization |
6 994
|
6 968
|
6 669
|
6 637
|
6 847
|
6 858
|
6 999
|
6 897
|
7 159
|
7 163
|
5 370
|
5 244
|
3 724
|
9 356
|
9 440
|
11 098
|
0
|
5 580
|
2 308
|
2 640
|
2 968
|
1 539
|
1 327
|
1 672
|
1 678
|
1 670
|
1 778
|
1 871
|
2 001
|
1 358
|
1 239
|
619
|
439
|
772
|
2 375
|
940
|
418
|
1 241
|
636
|
787
|
169
|
1 101
|
342
|
935
|
355
|
2 300
|
339
|
833
|
253
|
(186)
|
(602)
|
2 205
|
2 409
|
2 464
|
2 504
|
2 611
|
2 699
|
2 892
|
3 042
|
3 101
|
3 192
|
|
| Other Non-Cash Items |
1 964
|
1 633
|
(575)
|
(3 959)
|
(3 666)
|
(3 970)
|
(4 892)
|
(1 057)
|
(6 562)
|
(7 043)
|
(3 969)
|
(8 293)
|
(6 249)
|
(58 842)
|
(59 124)
|
(55 629)
|
(1 036)
|
(1 538)
|
728
|
(4 008)
|
(2 963)
|
(3 070)
|
(5 557)
|
(1 633)
|
(827)
|
(2 402)
|
(4 684)
|
(2 617)
|
(3 635)
|
(1 225)
|
3 258
|
(1 511)
|
(769)
|
1 123
|
(981)
|
4 992
|
4 408
|
3 564
|
4 268
|
3 301
|
4 618
|
3 680
|
4 124
|
(3 637)
|
(4 174)
|
(4 544)
|
(3 762)
|
(53 775)
|
(54 483)
|
(56 363)
|
(57 381)
|
(6 538)
|
(7 502)
|
(9 378)
|
(8 866)
|
(7 718)
|
(7 222)
|
(3 985)
|
(1 945)
|
2 202
|
4 054
|
|
| Cash Taxes Paid |
5 113
|
1 063
|
3 297
|
8 222
|
9 554
|
15 654
|
12 184
|
7 125
|
5 934
|
1 197
|
1 283
|
4 759
|
2 556
|
9 041
|
23 251
|
22 740
|
(12 181)
|
(10 477)
|
(10 293)
|
7 369
|
6 770
|
6 610
|
6 600
|
6 801
|
8 867
|
8 117
|
8 213
|
7 917
|
9 647
|
10 099
|
10 753
|
10 624
|
8 781
|
7 671
|
6 306
|
5 686
|
5 501
|
5 529
|
5 705
|
6 036
|
3 610
|
3 445
|
3 264
|
5 432
|
5 607
|
5 859
|
5 851
|
4 118
|
14 202
|
14 736
|
15 475
|
14 546
|
6 150
|
5 364
|
4 216
|
4 457
|
1 706
|
1 706
|
1 682
|
1 826
|
5 359
|
|
| Cash Interest Paid |
6 117
|
5 661
|
4 388
|
6 952
|
1 327
|
967
|
932
|
942
|
844
|
671
|
448
|
327
|
93
|
910
|
873
|
1 264
|
109
|
252
|
(95)
|
398
|
412
|
534
|
745
|
1 084
|
1 100
|
961
|
733
|
987
|
841
|
715
|
639
|
58
|
679
|
247
|
293
|
434
|
(87)
|
420
|
445
|
302
|
260
|
265
|
342
|
453
|
547
|
563
|
524
|
553
|
738
|
750
|
740
|
2 038
|
1 763
|
1 819
|
1 720
|
227
|
166
|
2
|
463
|
1 902
|
3 001
|
|
| Change in Working Capital |
(19 292)
|
22 285
|
33 878
|
(13 632)
|
(5 049)
|
(32 141)
|
(43 997)
|
(18 740)
|
(13 425)
|
(8 645)
|
10 271
|
(4 601)
|
3 277
|
7 979
|
22 071
|
16 892
|
(25 424)
|
(26 694)
|
(15 871)
|
(13 915)
|
(19 503)
|
(46 379)
|
(49 224)
|
(15 325)
|
(23 708)
|
1 389
|
581
|
(46 163)
|
4 729
|
6 713
|
(10 739)
|
6 087
|
(31 115)
|
(18 482)
|
(13 338)
|
11 452
|
21 522
|
8 002
|
10 103
|
(8 621)
|
(11 009)
|
(13 901)
|
(6 009)
|
(23 677)
|
(28 489)
|
10 993
|
(10 271)
|
(17 653)
|
41 768
|
(7 692)
|
1 293
|
30 244
|
(34 534)
|
15 925
|
29 951
|
25 400
|
(21 156)
|
(83 195)
|
(170 085)
|
(237 550)
|
(76 702)
|
|
| Cash from Operating Activities |
46 500
N/A
|
92 519
+99%
|
99 572
+8%
|
39 353
-60%
|
41 695
+6%
|
10 354
-75%
|
1 919
-81%
|
26 381
+1 275%
|
30 734
+17%
|
35 007
+14%
|
39 906
+14%
|
24 445
-39%
|
16 693
-32%
|
28 334
+70%
|
39 073
+38%
|
48 556
+24%
|
(26 717)
N/A
|
(20 946)
+22%
|
(21 561)
-3%
|
12 281
N/A
|
10 787
-12%
|
(10 861)
N/A
|
(9 690)
+11%
|
21 558
N/A
|
15 566
-28%
|
33 223
+113%
|
33 967
+2%
|
349
-99%
|
54 924
+15 620%
|
61 023
+11%
|
40 053
-34%
|
48 167
+20%
|
2 393
-95%
|
18 813
+686%
|
19 071
+1%
|
43 968
+131%
|
52 361
+19%
|
30 339
-42%
|
35 558
+17%
|
14 109
-60%
|
12 575
-11%
|
11 946
-5%
|
24 190
+102%
|
7 278
-70%
|
5 653
-22%
|
41 834
+640%
|
13 996
-67%
|
2 717
-81%
|
63 773
+2 248%
|
20 926
-67%
|
26 070
+25%
|
58 226
+123%
|
(13 363)
N/A
|
25 260
N/A
|
36 983
+46%
|
28 201
-24%
|
(19 557)
N/A
|
(81 197)
-315%
|
(159 532)
-96%
|
(206 587)
-29%
|
(43 989)
+79%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(955)
|
6 115
|
(743)
|
(816)
|
(1 900)
|
(1 869)
|
(1 800)
|
(1 796)
|
(1 044)
|
(1 214)
|
(1 310)
|
(1 539)
|
(841)
|
(1 047)
|
(1 889)
|
(1 644)
|
1 353
|
1 316
|
1 360
|
(144)
|
(149)
|
(201)
|
(201)
|
(457)
|
(1 648)
|
(1 650)
|
(4 697)
|
(4 582)
|
(3 926)
|
(8 621)
|
(7 003)
|
(8 446)
|
(8 854)
|
(7 717)
|
(7 786)
|
(7 150)
|
(8 518)
|
(6 045)
|
(4 842)
|
(5 397)
|
(3 339)
|
(8 193)
|
(9 435)
|
(8 523)
|
(10 124)
|
(4 095)
|
(2 793)
|
(7 052)
|
(14 376)
|
(16 795)
|
(16 654)
|
(11 839)
|
(2 651)
|
(607)
|
(4 019)
|
(4 005)
|
(5 791)
|
(5 891)
|
(2 362)
|
(2 334)
|
(511)
|
|
| Other Items |
(13 635)
|
(25 309)
|
(17 640)
|
(989)
|
(1 834)
|
16 091
|
9 711
|
2 013
|
5 994
|
3 752
|
9 229
|
13 971
|
6 840
|
55 211
|
22 502
|
14 220
|
23 599
|
24 712
|
27 678
|
12 837
|
32 930
|
33 136
|
31 709
|
15 236
|
3 497
|
5 132
|
12 331
|
16 394
|
6 327
|
3 829
|
18 448
|
7 659
|
11 187
|
15 205
|
7 461
|
10 479
|
(2 344)
|
4 085
|
(6 168)
|
(8 176)
|
12 939
|
2 823
|
4 572
|
26 915
|
25 116
|
3 393
|
31 329
|
1 105
|
(21 707)
|
(4 741)
|
(16 814)
|
(2 437)
|
15 880
|
8 451
|
(11 790)
|
(3 987)
|
23 527
|
66 060
|
79 325
|
73 636
|
44 698
|
|
| Cash from Investing Activities |
(14 590)
N/A
|
(19 193)
-32%
|
(18 383)
+4%
|
(1 805)
+90%
|
(3 734)
-107%
|
14 221
N/A
|
7 912
-44%
|
217
-97%
|
4 951
+2 182%
|
2 539
-49%
|
7 919
+212%
|
12 433
+57%
|
5 999
-52%
|
54 164
+803%
|
20 613
-62%
|
12 575
-39%
|
24 952
+98%
|
26 028
+4%
|
29 039
+12%
|
12 692
-56%
|
32 780
+158%
|
32 935
+0%
|
31 507
-4%
|
14 780
-53%
|
1 850
-87%
|
3 482
+88%
|
7 635
+119%
|
11 812
+55%
|
2 400
-80%
|
(4 792)
N/A
|
11 445
N/A
|
(788)
N/A
|
2 333
N/A
|
7 486
+221%
|
(326)
N/A
|
3 329
N/A
|
(10 862)
N/A
|
(1 959)
+82%
|
(11 010)
-462%
|
(13 573)
-23%
|
9 599
N/A
|
(5 370)
N/A
|
(4 863)
+9%
|
18 392
N/A
|
14 992
-18%
|
(701)
N/A
|
28 537
N/A
|
(5 947)
N/A
|
(36 083)
-507%
|
(21 536)
+40%
|
(33 467)
-55%
|
(14 276)
+57%
|
13 229
N/A
|
7 844
-41%
|
(15 809)
N/A
|
(7 991)
+49%
|
17 736
N/A
|
60 169
+239%
|
76 963
+28%
|
71 302
-7%
|
44 187
-38%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2 280
|
0
|
0
|
8 635
|
8 635
|
8 574
|
8 574
|
(61)
|
(61)
|
0
|
(547)
|
(721)
|
(721)
|
(721)
|
0
|
0
|
0
|
0
|
0
|
(2 183)
|
(10 393)
|
(10 393)
|
(10 393)
|
(20 059)
|
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
|
4 066
|
3 824
|
4 066
|
4 066
|
0
|
242
|
(242)
|
(242)
|
(242)
|
|
| Net Issuance of Debt |
(13 618)
|
(55 019)
|
(67 219)
|
(33 151)
|
(21 255)
|
(1 797)
|
(2 268)
|
(2 827)
|
(1 198)
|
(1 392)
|
(2 142)
|
(1 259)
|
(847)
|
(3 955)
|
(2 066)
|
(4 117)
|
871
|
1 684
|
(2 038)
|
(2 919)
|
(588)
|
5 650
|
(1 409)
|
20 212
|
(7 210)
|
(13 061)
|
1 478
|
(23 887)
|
(4 122)
|
(5 322)
|
(6 956)
|
(1 803)
|
4 955
|
2 552
|
6 299
|
3 749
|
(1 329)
|
1 074
|
(4 090)
|
(3 356)
|
(410)
|
3 399
|
8 780
|
7 658
|
4 959
|
(2 731)
|
(5 810)
|
18 972
|
(263)
|
2 830
|
(2 010)
|
(23 801)
|
(6 592)
|
(8 130)
|
(4 812)
|
(6 400)
|
1 325
|
3 650
|
77 562
|
109 966
|
12 181
|
|
| Cash Paid for Dividends |
(20 147)
|
0
|
(12 716)
|
(12 717)
|
(15 577)
|
0
|
(23 828)
|
(33 751)
|
(31 985)
|
(31 985)
|
(29 822)
|
(24 919)
|
(22 235)
|
(30 452)
|
0
|
(53 352)
|
0
|
(54 222)
|
(9 087)
|
(9 241)
|
(17 869)
|
(8 608)
|
(8 608)
|
(17 985)
|
0
|
(9 682)
|
(25 099)
|
(27 415)
|
(31 255)
|
(53 450)
|
(55 020)
|
(52 186)
|
(48 346)
|
(47 868)
|
(33 056)
|
(32 136)
|
(32 471)
|
(10 514)
|
(8 339)
|
(11 469)
|
(19 217)
|
(24 155)
|
(24 156)
|
(17 800)
|
(9 716)
|
(4 867)
|
(12 228)
|
(7 275)
|
0
|
(23 441)
|
(24 460)
|
(32 669)
|
(32 693)
|
(16 549)
|
(12 840)
|
(4 719)
|
(4 694)
|
(13 942)
|
(9 270)
|
(9 270)
|
(9 270)
|
|
| Cash from Financing Activities |
(31 486)
N/A
|
(72 887)
-131%
|
(79 938)
-10%
|
(37 234)
+53%
|
(28 197)
+24%
|
(8 800)
+69%
|
(17 521)
-99%
|
(36 639)
-109%
|
(33 244)
+9%
|
(33 377)
0%
|
(32 511)
+3%
|
(26 899)
+17%
|
(23 803)
+12%
|
(35 128)
-48%
|
(20 246)
+42%
|
(57 468)
-184%
|
871
N/A
|
(7 404)
N/A
|
34 008
N/A
|
(14 343)
N/A
|
(28 850)
-101%
|
(13 351)
+54%
|
(20 410)
-53%
|
(17 832)
+13%
|
(28 416)
-59%
|
(34 591)
-22%
|
(35 469)
-3%
|
(51 302)
-45%
|
(35 377)
+31%
|
(58 772)
-66%
|
(61 976)
-5%
|
(53 989)
+13%
|
(43 391)
+20%
|
(45 316)
-4%
|
(26 757)
+41%
|
(28 387)
-6%
|
(33 800)
-19%
|
(9 440)
+72%
|
(12 429)
-32%
|
(14 825)
-19%
|
(19 627)
-32%
|
(20 756)
-6%
|
(15 375)
+26%
|
(10 142)
+34%
|
(4 757)
+53%
|
(7 598)
-60%
|
(18 038)
-137%
|
11 697
N/A
|
(7 538)
N/A
|
(20 611)
-173%
|
(26 470)
-28%
|
(56 469)
-113%
|
(35 220)
+38%
|
(20 855)
+41%
|
(13 587)
+35%
|
(7 053)
+48%
|
(3 369)
+52%
|
(10 050)
-198%
|
68 050
N/A
|
100 454
+48%
|
2 669
-97%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
13
|
0
|
13
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(5)
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
7
|
0
|
(11)
|
0
|
(2)
|
(0)
|
4
|
(5)
|
(1)
|
4
|
(4)
|
5
|
(10)
|
(20)
|
29
|
26
|
40
|
32
|
(7)
|
3
|
14
|
(7)
|
0
|
13
|
(34)
|
12
|
0
|
(20)
|
|
| Net Change in Cash |
437
N/A
|
439
+0%
|
1 264
+188%
|
327
-74%
|
9 764
+2 886%
|
15 775
+62%
|
(7 690)
N/A
|
(10 041)
-31%
|
2 441
N/A
|
4 169
+71%
|
15 314
+267%
|
9 979
-35%
|
(1 111)
N/A
|
47 370
N/A
|
39 440
-17%
|
3 663
-91%
|
(894)
N/A
|
(2 322)
-160%
|
41 486
N/A
|
10 625
-74%
|
14 717
+39%
|
8 718
-41%
|
1 407
-84%
|
18 508
+1 215%
|
(11 000)
N/A
|
2 114
N/A
|
6 133
+190%
|
(39 141)
N/A
|
21 947
N/A
|
(2 541)
N/A
|
(10 478)
-312%
|
(6 598)
+37%
|
(38 665)
-486%
|
(19 010)
+51%
|
(8 012)
+58%
|
18 899
N/A
|
7 699
-59%
|
18 937
+146%
|
12 119
-36%
|
(14 285)
N/A
|
2 543
N/A
|
(14 182)
N/A
|
3 956
N/A
|
15 524
+292%
|
15 892
+2%
|
33 524
+111%
|
24 475
-27%
|
8 496
-65%
|
20 177
+137%
|
(21 182)
N/A
|
(33 835)
-60%
|
(12 526)
+63%
|
(35 351)
-182%
|
12 263
N/A
|
7 580
-38%
|
13 157
+74%
|
(5 177)
N/A
|
(31 112)
-501%
|
(14 506)
+53%
|
(34 830)
-140%
|
2 848
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
45 545
N/A
|
98 634
+117%
|
98 829
+0%
|
38 537
-61%
|
39 795
+3%
|
8 485
-79%
|
119
-99%
|
24 585
+20 560%
|
29 690
+21%
|
33 793
+14%
|
38 596
+14%
|
22 906
-41%
|
15 852
-31%
|
27 287
+72%
|
37 184
+36%
|
46 912
+26%
|
(25 364)
N/A
|
(19 630)
+23%
|
(20 201)
-3%
|
12 137
N/A
|
10 638
-12%
|
(11 062)
N/A
|
(9 891)
+11%
|
21 101
N/A
|
13 918
-34%
|
31 573
+127%
|
29 270
-7%
|
(4 233)
N/A
|
50 998
N/A
|
52 402
+3%
|
33 050
-37%
|
39 720
+20%
|
(6 461)
N/A
|
11 096
N/A
|
11 285
+2%
|
36 818
+226%
|
43 843
+19%
|
24 294
-45%
|
30 716
+26%
|
8 712
-72%
|
9 236
+6%
|
3 753
-59%
|
14 755
+293%
|
(1 245)
N/A
|
(4 471)
-259%
|
37 739
N/A
|
11 203
-70%
|
(4 335)
N/A
|
49 397
N/A
|
4 130
-92%
|
9 416
+128%
|
46 386
+393%
|
(16 014)
N/A
|
24 653
N/A
|
32 964
+34%
|
24 196
-27%
|
(25 348)
N/A
|
(87 088)
-244%
|
(161 893)
-86%
|
(208 921)
-29%
|
(44 500)
+79%
|
|