One Communication Technology Corp
VN:ONE
Cash Flow Statement
Cash Flow Statement
One Communication Technology Corp
| Jun-2009 | Sep-2009 | 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 | Sep-2013 | Dec-2013 | Mar-2014 | Sep-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
9 168
|
9 257
|
9 253
|
9 631
|
4 045
|
5 413
|
13 862
|
14 179
|
11 849
|
10 345
|
8 617
|
11 159
|
20 660
|
23 585
|
8 261
|
8 165
|
5 778
|
4 714
|
8 796
|
7 013
|
9 427
|
1 540
|
7 468
|
2 323
|
12 219
|
11 926
|
10 318
|
16 581
|
12 261
|
10 430
|
10 031
|
6 470
|
10 496
|
10 399
|
8 721
|
7 623
|
7 511
|
10 153
|
7 967
|
6 319
|
5 170
|
3 644
|
4 686
|
4 843
|
7 598
|
7 598
|
8 612
|
8 517
|
8 632
|
8 573
|
9 821
|
9 105
|
7 801
|
4 195
|
2 868
|
2 887
|
3 212
|
6 357
|
(1 529)
|
(4 063)
|
1 786
|
79
|
7 231
|
12 727
|
|
| Depreciation & Amortization |
654
|
832
|
690
|
857
|
681
|
645
|
615
|
591
|
573
|
573
|
0
|
529
|
628
|
486
|
1 022
|
1 022
|
1 016
|
1 215
|
894
|
924
|
1 040
|
265
|
783
|
741
|
2 080
|
2 055
|
2 051
|
2 067
|
1 787
|
1 407
|
1 021
|
593
|
456
|
416
|
383
|
356
|
349
|
334
|
302
|
281
|
236
|
172
|
113
|
109
|
443
|
443
|
1 510
|
2 005
|
2 173
|
2 699
|
2 169
|
2 178
|
2 172
|
3 066
|
2 183
|
2 184
|
2 190
|
1 304
|
2 193
|
1 705
|
2 192
|
2 191
|
2 189
|
2 555
|
|
| Other Non-Cash Items |
1 618
|
1 801
|
3 396
|
4 004
|
4 260
|
4 709
|
4 430
|
5 019
|
3 123
|
3 537
|
688
|
0
|
2 682
|
1 272
|
7 410
|
7 271
|
6 224
|
7 249
|
2 220
|
1 521
|
1 714
|
936
|
2 131
|
2 786
|
9 222
|
10 826
|
11 625
|
11 849
|
10 818
|
10 998
|
12 143
|
13 057
|
14 890
|
10 554
|
14 908
|
16 194
|
16 277
|
15 712
|
6 244
|
1 360
|
(3 834)
|
(4 442)
|
3 811
|
(1 989)
|
3 787
|
3 787
|
4 576
|
14 502
|
10 535
|
14 330
|
10 385
|
5 974
|
8 961
|
9 158
|
9 884
|
12 152
|
9 475
|
12 327
|
12 437
|
10 188
|
14 000
|
10 472
|
9 675
|
12 116
|
|
| Cash Taxes Paid |
1 851
|
1 851
|
1 669
|
2 477
|
1 007
|
1 022
|
2 285
|
1 841
|
1 642
|
1 627
|
372
|
8
|
8
|
8
|
174
|
290
|
6 582
|
6 582
|
6 510
|
6 394
|
3 353
|
0
|
1 947
|
(1 419)
|
1 832
|
2 832
|
1 885
|
711
|
3 737
|
2 737
|
2 237
|
5 818
|
2 792
|
2 792
|
3 648
|
1 856
|
2 356
|
2 942
|
1 586
|
1 225
|
1 356
|
770
|
1 395
|
1 359
|
1 524
|
0
|
2 051
|
2 237
|
1 440
|
2 607
|
1 956
|
1 967
|
2 467
|
1 762
|
1 264
|
1 373
|
873
|
981
|
980
|
571
|
571
|
161
|
229
|
1 318
|
|
| Cash Interest Paid |
736
|
924
|
1 233
|
0
|
2 228
|
2 594
|
3 527
|
4 724
|
4 021
|
4 407
|
4 639
|
4 146
|
4 575
|
3 594
|
4 257
|
4 021
|
3 947
|
4 572
|
2 618
|
2 548
|
2 517
|
283
|
(398)
|
2 016
|
7 094
|
8 666
|
13 515
|
11 201
|
12 510
|
13 149
|
11 389
|
0
|
11 648
|
15 338
|
16 380
|
18 232
|
7 632
|
6 790
|
4 008
|
1 048
|
1 430
|
1 202
|
963
|
1 508
|
1 290
|
1 290
|
4 042
|
6 360
|
6 505
|
6 981
|
5 501
|
2 039
|
5 193
|
5 961
|
5 061
|
7 906
|
4 736
|
4 137
|
4 237
|
3 843
|
4 064
|
3 835
|
3 277
|
3 215
|
|
| Change in Working Capital |
(13 138)
|
(27 052)
|
(24 717)
|
(36 638)
|
(21 902)
|
(24 868)
|
(28 951)
|
(22 950)
|
(6 931)
|
(40 141)
|
4 606
|
(19 859)
|
(71 127)
|
(20 687)
|
(15 167)
|
9 904
|
22 010
|
28 773
|
(3 966)
|
7 981
|
1 199
|
(68 608)
|
(65 361)
|
(125 604)
|
(184 722)
|
(75 764)
|
(91 485)
|
15 265
|
170
|
(37 251)
|
(44 930)
|
(86 805)
|
6 726
|
18 596
|
15 008
|
77 323
|
89 030
|
21 895
|
101 077
|
33 473
|
15 706
|
54 173
|
(15 793)
|
(13 064)
|
(6 186)
|
(6 186)
|
(52 724)
|
(30 506)
|
9 415
|
(71 158)
|
5 296
|
(74 349)
|
(78 973)
|
(560)
|
(5 509)
|
31 215
|
4 614
|
(27 961)
|
(41 651)
|
13 021
|
(25 370)
|
39 847
|
37 267
|
33 815
|
|
| Cash from Operating Activities |
(1 699)
N/A
|
(15 162)
-792%
|
(11 378)
+25%
|
(22 146)
-95%
|
(12 915)
+42%
|
(14 102)
-9%
|
(10 044)
+29%
|
(3 161)
+69%
|
8 612
N/A
|
(25 686)
N/A
|
13 910
N/A
|
(8 600)
N/A
|
(47 584)
-453%
|
4 226
N/A
|
1 526
-64%
|
26 362
+1 628%
|
35 028
+33%
|
41 952
+20%
|
7 945
-81%
|
17 439
+119%
|
13 381
-23%
|
(65 865)
N/A
|
(54 977)
+17%
|
(119 755)
-118%
|
(161 201)
-35%
|
(50 958)
+68%
|
(67 492)
-32%
|
45 762
N/A
|
25 036
-45%
|
(14 416)
N/A
|
(21 736)
-51%
|
(66 683)
-207%
|
32 567
N/A
|
39 964
+23%
|
39 020
-2%
|
101 495
+160%
|
113 169
+12%
|
48 093
-58%
|
115 590
+140%
|
41 432
-64%
|
17 279
-58%
|
53 546
+210%
|
(7 183)
N/A
|
(10 102)
-41%
|
5 642
N/A
|
5 642
N/A
|
(38 026)
N/A
|
(5 483)
+86%
|
30 755
N/A
|
(45 556)
N/A
|
27 670
N/A
|
(57 093)
N/A
|
(60 039)
-5%
|
15 859
N/A
|
9 425
-41%
|
48 438
+414%
|
18 989
-61%
|
(8 475)
N/A
|
(30 164)
-256%
|
20 348
N/A
|
(7 457)
N/A
|
52 527
N/A
|
57 210
+9%
|
61 149
+7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 121)
|
(1 175)
|
(1 349)
|
(1 381)
|
(699)
|
(696)
|
(350)
|
(620)
|
(763)
|
(2 632)
|
(3 577)
|
(3 275)
|
(3 209)
|
(1 256)
|
(872)
|
(884)
|
(1 119)
|
(1 241)
|
(726)
|
(1 255)
|
(961)
|
415
|
415
|
740
|
(231)
|
(105)
|
(186)
|
(496)
|
(375)
|
(485)
|
(449)
|
(74)
|
(155)
|
(45)
|
(40)
|
(155)
|
(40)
|
0
|
40
|
0
|
0
|
0
|
0
|
(1 024)
|
(20 524)
|
0
|
0
|
0
|
0
|
0
|
(80)
|
(80)
|
(80)
|
(112)
|
(32)
|
(32)
|
(32)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 571
|
1 571
|
1 571
|
1 571
|
322
|
322
|
636
|
688
|
391
|
0
|
25
|
0
|
162
|
0
|
241
|
0
|
286
|
0
|
625
|
0
|
625
|
0
|
246
|
246
|
0
|
0
|
8
|
0
|
0
|
0
|
(993)
|
0
|
(640)
|
(893)
|
1 973
|
0
|
1 621
|
1 873
|
0
|
0
|
6
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
|
| Cash from Investing Activities |
(1 121)
N/A
|
(1 175)
-5%
|
(1 349)
-15%
|
(1 381)
-2%
|
(699)
+49%
|
(696)
+0%
|
(350)
+50%
|
(620)
-77%
|
(763)
-23%
|
(2 632)
-245%
|
(2 006)
+24%
|
(1 704)
+15%
|
(1 638)
+4%
|
315
N/A
|
(550)
N/A
|
(562)
-2%
|
(484)
+14%
|
(553)
-14%
|
(335)
+39%
|
(864)
-158%
|
(936)
-8%
|
415
N/A
|
576
+39%
|
740
+28%
|
10
-99%
|
136
+1 326%
|
101
-26%
|
(255)
N/A
|
250
N/A
|
140
-44%
|
(31)
N/A
|
551
N/A
|
91
-83%
|
201
+121%
|
206
+2%
|
91
-56%
|
(32)
N/A
|
0
N/A
|
40
N/A
|
0
N/A
|
(993)
N/A
|
0
N/A
|
(640)
N/A
|
(1 917)
-199%
|
(18 551)
-868%
|
0
N/A
|
(18 903)
N/A
|
(17 627)
+7%
|
0
N/A
|
0
N/A
|
(74)
N/A
|
(80)
-8%
|
(69)
+14%
|
(101)
-46%
|
(26)
+74%
|
(21)
+23%
|
(32)
-55%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
3
+500%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
9 251
|
9 251
|
9 251
|
19 269
|
10 018
|
10 018
|
9 553
|
(465)
|
(465)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
755
|
0
|
10 266
|
0
|
9 511
|
0
|
9 511
|
0
|
0
|
0
|
0
|
0
|
0
|
(500)
|
(85)
|
(85)
|
(85)
|
415
|
0
|
0
|
(557)
|
0
|
0
|
0
|
0
|
0
|
702
|
0
|
702
|
0
|
702
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
2 986
|
16 970
|
12 697
|
24 288
|
6 153
|
8 790
|
50 455
|
(7 718)
|
2 089
|
29 239
|
(38 341)
|
12 623
|
40 172
|
(3 837)
|
(10 537)
|
(18 351)
|
(25 936)
|
(33 996)
|
(10 007)
|
15 736
|
(9 525)
|
25 120
|
25 788
|
91 260
|
147 342
|
61 343
|
47 974
|
4 164
|
(39 270)
|
(12 705)
|
11 232
|
9 224
|
(22 685)
|
(46 209)
|
(50 783)
|
(88 425)
|
(87 146)
|
(26 169)
|
(84 210)
|
(44 699)
|
(13 287)
|
(45 561)
|
(3 200)
|
21 855
|
52 840
|
52 840
|
84 729
|
34 309
|
(1 100)
|
5 771
|
(14 380)
|
38 262
|
34 611
|
(38 070)
|
(40 326)
|
(40 924)
|
(65 675)
|
10 815
|
26 430
|
790
|
50 152
|
(25 531)
|
(46 537)
|
(29 506)
|
|
| Cash Paid for Dividends |
0
|
(2 907)
|
(2 300)
|
(2 300)
|
0
|
(393)
|
(1 785)
|
(1 785)
|
(6 585)
|
(6 536)
|
(5 000)
|
(5 000)
|
(200)
|
(249)
|
0
|
(5 592)
|
(5 910)
|
(5 910)
|
(8 233)
|
(2 641)
|
(2 323)
|
(73)
|
(2 399)
|
(2 399)
|
(2 404)
|
(2 331)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6 570)
|
(6 367)
|
(6 570)
|
(6 379)
|
(3 593)
|
(3 981)
|
(3 593)
|
(3 970)
|
(3 970)
|
(3 832)
|
(4 440)
|
(3 893)
|
(109)
|
(60)
|
361
|
0
|
0
|
(3 686)
|
(3 767)
|
(3 947)
|
0
|
(261)
|
(180)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1 986
N/A
|
14 063
+608%
|
10 397
-26%
|
21 988
+111%
|
13 104
-40%
|
17 647
+35%
|
57 921
+228%
|
9 767
-83%
|
5 523
-43%
|
32 722
+492%
|
(33 788)
N/A
|
7 157
N/A
|
39 506
+452%
|
(4 551)
N/A
|
(10 537)
-132%
|
(23 944)
-127%
|
(31 846)
-33%
|
(39 905)
-25%
|
(18 240)
+54%
|
13 096
N/A
|
(11 849)
N/A
|
25 047
N/A
|
23 389
-7%
|
88 861
+280%
|
145 693
+64%
|
59 767
-59%
|
58 234
-3%
|
4 914
-92%
|
(29 759)
N/A
|
(3 194)
+89%
|
11 233
N/A
|
18 735
+67%
|
(22 685)
N/A
|
(46 209)
-104%
|
(50 783)
-10%
|
(88 425)
-74%
|
(87 146)
+1%
|
(33 239)
+62%
|
(90 662)
-173%
|
(51 354)
+43%
|
(19 750)
+62%
|
(48 739)
-147%
|
(7 181)
+85%
|
18 262
N/A
|
48 313
+165%
|
48 313
N/A
|
80 339
+66%
|
29 312
-64%
|
(4 992)
N/A
|
5 662
N/A
|
(13 738)
N/A
|
38 623
N/A
|
35 314
-9%
|
(37 368)
N/A
|
(44 012)
-18%
|
(43 988)
+0%
|
(69 621)
-58%
|
6 868
N/A
|
26 170
+281%
|
610
-98%
|
50 152
+8 115%
|
(25 531)
N/A
|
(46 537)
-82%
|
(29 506)
+37%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(6)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
2
|
0
|
2
|
2
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(10)
|
0
|
(502)
|
0
|
(501)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(834)
N/A
|
(2 274)
-173%
|
(2 331)
-3%
|
(1 539)
+34%
|
(510)
+67%
|
2 848
N/A
|
47 524
+1 569%
|
5 983
-87%
|
13 367
+123%
|
4 399
-67%
|
(21 890)
N/A
|
(3 153)
+86%
|
(9 720)
-208%
|
(10)
+100%
|
(9 561)
-95 510%
|
1 856
N/A
|
2 698
+45%
|
1 494
-45%
|
(10 631)
N/A
|
29 671
N/A
|
595
-98%
|
(40 403)
N/A
|
(31 012)
+23%
|
(30 154)
+3%
|
(15 500)
+49%
|
8 945
N/A
|
(9 158)
N/A
|
50 421
N/A
|
(4 472)
N/A
|
(17 470)
-291%
|
(10 532)
+40%
|
(47 395)
-350%
|
9 973
N/A
|
(6 044)
N/A
|
(11 557)
-91%
|
13 161
N/A
|
25 991
+97%
|
14 822
-43%
|
24 969
+68%
|
(9 953)
N/A
|
(3 464)
+65%
|
3 814
N/A
|
(15 004)
N/A
|
6 243
N/A
|
35 400
+467%
|
35 400
N/A
|
23 400
-34%
|
6 203
-73%
|
25 262
+307%
|
(40 395)
N/A
|
13 356
N/A
|
(18 549)
N/A
|
(24 794)
-34%
|
(21 610)
+13%
|
(34 613)
-60%
|
4 429
N/A
|
(50 664)
N/A
|
(1 608)
+97%
|
(3 994)
-148%
|
20 959
N/A
|
42 696
+104%
|
26 996
-37%
|
10 674
-60%
|
31 646
+196%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2 820)
N/A
|
(16 337)
-479%
|
(12 727)
+22%
|
(23 527)
-85%
|
(13 614)
+42%
|
(14 798)
-9%
|
(10 394)
+30%
|
(3 781)
+64%
|
7 849
N/A
|
(28 318)
N/A
|
10 333
N/A
|
(11 875)
N/A
|
(50 793)
-328%
|
2 970
N/A
|
654
-78%
|
25 478
+3 796%
|
33 909
+33%
|
40 711
+20%
|
7 219
-82%
|
16 184
+124%
|
12 420
-23%
|
(65 450)
N/A
|
(54 562)
+17%
|
(119 015)
-118%
|
(161 433)
-36%
|
(51 063)
+68%
|
(67 678)
-33%
|
45 266
N/A
|
24 660
-46%
|
(14 901)
N/A
|
(22 185)
-49%
|
(66 757)
-201%
|
32 412
N/A
|
39 919
+23%
|
38 980
-2%
|
101 340
+160%
|
113 128
+12%
|
48 093
-57%
|
115 630
+140%
|
41 432
-64%
|
17 279
-58%
|
53 546
+210%
|
(7 183)
N/A
|
(11 126)
-55%
|
(14 882)
-34%
|
5 642
N/A
|
(38 026)
N/A
|
(5 483)
+86%
|
30 755
N/A
|
(45 556)
N/A
|
27 590
N/A
|
(57 173)
N/A
|
(60 119)
-5%
|
15 747
N/A
|
9 393
-40%
|
48 406
+415%
|
18 957
-61%
|
(8 475)
N/A
|
(30 164)
-256%
|
20 348
N/A
|
(7 457)
N/A
|
52 527
N/A
|
57 210
+9%
|
61 149
+7%
|
|