FSA Group Limited (FSA.AX) - Quarterly Cash Flow Statement

Home
FSA.AX
Financials

0.84 (AUD) • At close November 7, 2024

Overview | Financials

Numbers are in millions (except for per share data and ratios) AUD.

	2024 Q4	2024 Q2	2023 Q4	2023 Q2	2022 Q4	2022 Q2	2021 Q4	2021 Q2	2020 Q4	2020 Q2	2019 Q4	2019 Q2	2018 Q4	2018 Q2	2017 Q4	2017 Q2	2016 Q4	2016 Q2	2015 Q4	2015 Q2	2014 Q4	2014 Q2	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1	2008 Q4	2008 Q3	2008 Q2	2008 Q1	2007 Q4	2007 Q3	2007 Q2	2007 Q1	2006 Q4	2006 Q3	2006 Q2	2006 Q1	2005 Q4	2005 Q3	2005 Q2	2005 Q1	2004 Q4	2004 Q3	2004 Q2	2004 Q1	2003 Q4	2003 Q3	2003 Q2	2003 Q1	2002 Q4	2002 Q3	2002 Q2	2002 Q1	2001 Q4	2001 Q3	2001 Q2	2001 Q1	2000 Q4	2000 Q3	2000 Q2
Operating Activities:
Net Income Numbers are in millions	4.153	3.193	5.006	7.99	7.305	9.915	8.91	11.198	8.011	8.305	6.677	7.735	7.342	5.264	7.807	7.31	7.709	5.77	0	6.971	7.601	5.881	6.44	2.69	4.319	2.132	2.132	2.132	2.132	2.249	2.249	2.249	2.249	1.88	1.88	1.88	1.88	2.209	2.209	2.209	2.209	0.67	0.67	0.67	0.67	1.63	1.63	1.63	1.63	0.637	0.637	0.637	0.637	0.326	0.326	0.326	0.326	0.301	0.301	0.301	0.301	-0.417	-0.417	-0.417	-0.417	-0.53	-0.53	-0.53	-0.53	-0.932	-0.932	-0.932	-0.932	-0.067	-0.067	-0.067	-0.067
Depreciation & Amortization Numbers are in millions	0.89	0.764	0.617	0.632	0.797	0.457	0.462	0.481	0.133	0.204	0.297	0	0.251	0	0.166	0	0.192	0	0	0	0.275	0	0.228	0.084	0.084	0.083	0.083	0.083	0.083	0.112	0.112	0.112	0.112	0.192	0.192	0.192	0.192	0.181	0.181	0.181	0.181	0.107	0.107	0.107	0.107	0.089	0.089	0.089	0.089	0	0	0	0	0.085	0.085	0.085	0.085	0.068	0.068	0.068	0.068	0	0	0	0	0.033	0.033	0.033	0.033	0.13	0.13	0.13	0.13	0	0	0	0
Deferred Income Tax Numbers are in millions	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	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	0	0	0	0	0	0	0
Stock Based Compensation Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.008	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Working Capital Numbers are in millions	0	0	2.567	0	5.13	0	5.189	0	4.481	0	-2.08	0	-0.663	0	-4.871	0	-6.085	0	0	0	-3.113	0	-0.038	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accounts Receivables Numbers are in millions	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	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	0	0	0	0	0	0	0
Change In Inventory Numbers are in millions	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	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	0	0	0	0	0	0	0
Change In Accounts Payables Numbers are in millions	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	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	0	0	0	0	0	0	0
Other Working Capital Numbers are in millions	0	0	2.567	0	5.13	0	5.189	0	4.481	0	-2.08	0	-0.663	0	-4.871	0	-6.085	0	0	0	-3.113	0	-0.038	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items Numbers are in millions	7.142	2.045	9.971	0.605	5.08	5.146	6.717	3.629	3.492	-0.375	2.689	-0.02	2.634	-0.317	3.995	-3.765	4.924	-1.287	0	-4.013	1.177	0.21	-0.13	0.717	3.138	0.133	0.133	0.133	0.133	-0.951	-0.951	-0.951	-0.951	-1.458	-1.458	-1.458	-1.458	-1.669	-1.669	-1.669	-1.669	-0.718	-0.718	-0.718	-0.718	-1.993	-1.993	-1.993	-1.993	-0.09	-0.09	-0.09	-0.09	-0.139	-0.139	-0.139	-0.139	0.39	0.39	0.39	0.39	0.417	0.417	0.417	0.417	0.222	0.222	0.222	0.222	0.261	0.261	0.261	0.261	0.067	0.067	0.067	0.067
Operating Cash Flow Numbers are in millions	10.405	4.474	14.36	7.963	11.588	14.604	15.166	14.346	11.504	7.93	9.366	7.715	9.564	4.947	7.096	3.544	6.74	4.483	0	2.958	5.94	6.092	6.508	3.491	7.457	2.348	2.348	2.348	2.348	1.41	1.41	1.41	1.41	0.614	0.614	0.614	0.614	0.721	0.721	0.721	0.721	0.059	0.059	0.059	0.059	-0.274	-0.274	-0.274	-0.274	0.547	0.547	0.547	0.547	0.271	0.271	0.271	0.271	0.759	0.759	0.759	0.759	0	0	0	0	-0.274	-0.274	-0.274	-0.274	-0.541	-0.541	-0.541	-0.541	0	0	0	0
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-0.717	-0.226	-1.251	-0.197	-0.344	-0.081	-0.038	-1.033	-1.358	-0.232	-0.313	-0.063	-0.178	-0.283	-0.075	-0.304	-0.093	-0.154	0	-0.112	-0.07	-0.171	-0.191	-0.135	-0.08	-0.067	-0.067	-0.067	-0.067	-0.121	-0.121	-0.121	-0.121	-0.122	-0.122	-0.122	-0.122	-0.181	-0.181	-0.181	-0.181	-0.195	-0.195	-0.195	-0.195	-0.101	-0.101	-0.101	-0.101	-0.114	-0.114	-0.114	-0.114	-0.055	-0.055	-0.055	-0.055	-0.068	-0.068	-0.068	-0.068	-0.04	-0.04	-0.04	-0.04	-0.006	-0.006	-0.006	-0.006	-0.018	-0.018	-0.018	-0.018	-0.044	-0.044	-0.044	-0.044
Acquisitions Net Numbers are in millions	0	0	0	0	2.355	2.355	0	0	0	0	0	0	0	0	0	0	-0.7	-1.4	0	0	0	0	-3.865	0	-3.865	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Purchases Of Investments Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3.848	3.848	3.848	-5.563	-5.563	-5.563	-5.563	-7.284	-7.284	-7.284	-7.284	-15.17	-15.17	-15.17	-15.17	-13.806	-13.806	-13.806	-13.806	-23.393	-23.393	-23.393	-23.393	-0.26	-0.26	-0.26	-0.26	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.045	-0.045	-0.045	-0.045	-0.226	-0.226	-0.226	-0.226	0	0	0	0
Sales Maturities Of Investments Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.017	0.017	0.017	0.178	0.178	0.178	0.178	0.093	0.093	0.093	0.093	0.389	0.389	0.389	0.389	0.254	0.254	0.254	0.254	0.338	0.338	0.338	0.338	0	0	0	0	0	0	0	0	0	0	0	0	0.025	0.025	0.025	0.025	0.009	0.009	0.009	0.009	0.035	0.035	0.035	0.035	0.005	0.005	0.005	0.005	0	0	0	0
Other Investing Activites Numbers are in millions	-75.235	-92.415	-69.511	-30.079	-2.355	2.355	-5.433	12.758	-8.804	-9.869	-14.519	-20.709	-30.412	-37.514	-32.218	-28.571	-10.121	-22.585	0	-11.214	-7.265	2.231	10.045	-0.238	4.675	7.799	7.799	7.799	7.799	8.721	8.721	8.721	8.721	15.517	15.517	15.517	15.517	14.454	14.454	14.454	14.454	23.309	23.309	23.309	23.309	0.087	0.087	0.087	0.087	0.661	0.661	0.661	0.661	0.326	0.326	0.326	0.326	0.803	0.803	0.803	0.803	0.271	0.271	0.271	0.271	-0.259	-0.259	-0.259	-0.259	-0.302	-0.302	-0.302	-0.302	0.028	0.028	0.028	0.028
Investing Cash Flow Numbers are in millions	-75.952	-92.487	-69.59	-30.176	-31.818	-18.432	-5.437	11.776	-10.084	-9.888	-14.544	-20.772	-30.59	-37.798	-32.293	-28.875	-10.914	-24.138	0	-11.327	-7.335	2.061	9.854	3.491	4.594	2.348	2.348	2.348	2.348	1.41	1.41	1.41	1.41	0.614	0.614	0.614	0.614	0.721	0.721	0.721	0.721	0.059	0.059	0.059	0.059	-0.274	-0.274	-0.274	-0.274	0.547	0.547	0.547	0.547	0.271	0.271	0.271	0.271	0.759	0.759	0.759	0.759	0.24	0.24	0.24	0.24	-0.274	-0.274	-0.274	-0.274	-0.541	-0.541	-0.541	-0.541	-0.017	-0.017	-0.017	-0.017
Financing Activities:
Debt Repayment Numbers are in millions	-73.732	-82.32	-69.067	-19.682	-27.133	-12.066	-3.289	-35.179	-26.283	-10.734	-12.081	-16.565	0	-38.874	0	-25.38	0	-16.52	0	-10.246	0	-3.589	-3.879	-3.879	-2.906	0	0	0	0	0	0	0	0	0	0	0	0	-0.138	-0.138	-0.138	-0.138	-0.013	-0.013	-0.013	-0.013	-0.093	-0.093	-0.093	-0.093	-0.007	-0.007	-0.007	-0.007	-0.002	-0.002	-0.002	-0.002	-0.148	-0.148	-0.148	-0.148	-0.008	-0.008	-0.008	-0.008	0	0	0	0	-0.048	-0.048	-0.048	-0.048	-0.007	-0.007	-0.007	-0.007
Common Stock Issued Numbers are in millions	0	0	-0.502	0	-0.435	0	0	0	-0.059	-10.723	0	0	0	0	0	0	0	0	0	0	0	0	4.382	0	5.636	0	0	0	0	0	0	0	0	1.306	1.306	1.306	1.306	0	0	0	0	0.01	0.01	0.01	0.01	0.013	0.013	0.013	0.013	0.013	0.013	0.013	0.013	0	0	0	0	0	0	0	0	0.199	0.199	0.199	0.199	0.07	0.07	0.07	0.07	1.5	1.5	1.5	1.5	1.5	1.5	1.5	1.5
Common Stock Repurchased Numbers are in millions	0	0	-1.009	0	-4.886	0	0	0	-0.336	-0.01	0	0	0	0	0	0	0	0	0	0	0	0	-0.503	-0.808	-2.73	-0.729	-0.729	-0.729	-0.729	0	0	0	0	-0.012	-0.012	-0.012	-0.012	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.066	-0.066	-0.066	-0.066	0	0	0	0	-0.243	-0.243	-0.243	-0.243	-0.184	-0.184	-0.184	-0.184
Dividends Paid Numbers are in millions	-4.247	-4.247	-4.282	-4.282	-4.435	-3.743	-3.743	-3.743	-3.752	-3.753	-2.502	-5.004	-3.753	-5.004	-3.753	-5.004	-3.753	-4.378	0	-4.378	-3.127	-4.066	-2.201	-1.046	-1.983	-0.568	-0.568	-0.568	-0.568	-0.195	-0.195	-0.195	-0.195	-0.216	-0.216	-0.216	-0.216	-0.06	-0.06	-0.06	-0.06	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	0
Other Financing Activities Numbers are in millions	-0.35	-1.242	-0.238	19.214	-0.42	-0.399	-0.49	-0.417	-0.735	0	-0.63	16.565	24.489	38.874	25.616	-0.02	12.291	0.711	0	10.246	2.069	0.05	-13.344	9.224	-5.81	3.644	3.644	3.644	3.644	1.605	1.605	1.605	1.605	-0.463	-0.463	-0.463	-0.463	0.919	0.919	0.919	0.919	0.061	0.061	0.061	0.061	-0.194	-0.194	-0.194	-0.194	0.541	0.541	0.541	0.541	0.274	0.274	0.274	0.274	0.907	0.907	0.907	0.907	0.115	0.115	0.115	0.115	-0.345	-0.345	-0.345	-0.345	-1.75	-1.75	-1.75	-1.75	-1.326	-1.326	-1.326	-1.326
Financing Cash Flow Numbers are in millions	68.572	76.299	63.036	14.932	16.958	7.924	-1.317	-39.339	21.401	6.971	8.949	11.562	20.737	33.87	21.863	20.357	8.538	12.852	0	5.868	-1.058	-7.604	-16.048	3.491	-7.792	2.348	2.348	2.348	2.348	1.41	1.41	1.41	1.41	0.614	0.614	0.614	0.614	0.721	0.721	0.721	0.721	0.059	0.059	0.059	0.059	-0.274	-0.274	-0.274	-0.274	0.547	0.547	0.547	0.547	0.271	0.271	0.271	0.271	0.759	0.759	0.759	0.759	0.24	0.24	0.24	0.24	-0.274	-0.274	-0.274	-0.274	-0.541	-0.541	-0.541	-0.541	-0.017	-0.017	-0.017	-0.017
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	0	0	-36.45	35.925	-35.925	35.101	-35.101	39.907	-39.907	12.074	-12.074	9.799	-9.799	9.069	-9.069	17.376	-17.376	19.815	0	21.187	-21.187	23.093	-9.331	-9.331	-9.331	-6.615	-6.615	-6.615	-6.615	-3.529	-3.529	-3.529	-3.529	-3.266	-3.266	-3.266	-3.266	-1.956	-1.956	-1.956	-1.956	2.435	2.435	2.435	2.435	0.938	0.938	0.938	0.938	-0.936	-0.936	-0.936	-0.936	-0.605	-0.605	-0.605	-0.605	-1.71	-1.71	-1.71	-1.71	0	0	0	0	0.735	0.735	0.735	0.735	0	0	0	0	0	0	0	0
Net Change In Cash Numbers are in millions	3.025	-11.714	7.806	-7.281	-3.273	4.097	8.412	-13.218	22.82	5.012	3.771	8.303	-10.089	10.089	-12.402	12.402	-13.012	13.012	0	18.687	-23.641	23.641	-17.006	1.143	18.149	0.428	0.428	0.428	0.428	0.702	0.702	0.702	0.702	-1.423	-1.423	-1.423	-1.423	0.207	0.207	0.207	0.207	2.611	2.611	2.611	2.611	0.117	0.117	0.117	0.117	0.703	0.703	0.703	0.703	0.209	0.209	0.209	0.209	0.568	0.568	0.568	0.568	0.274	0.274	0.274	0.274	-0.088	-0.088	-0.088	-0.088	-1.624	-1.624	-1.624	-1.624	1.29	1.29	1.29	1.29
Cash At End Of Period Numbers are in millions	27.761	24.736	36.45	28.644	35.925	39.198	35.101	26.689	39.907	17.086	12.074	8.303	0	10.089	0	12.402	0	13.012	18.687	18.687	0	23.641	5.773	5.773	22.779	4.63	4.63	4.63	4.63	4.202	4.202	4.202	4.202	3.5	3.5	3.5	3.5	4.923	4.923	4.923	4.923	4.716	4.716	4.716	4.716	2.105	2.105	2.105	2.105	1.989	1.989	1.989	1.989	1.285	1.285	1.285	1.285	1.076	1.076	1.076	1.076	0.508	0.508	0.508	0.508	0.234	0.234	0.234	0.234	0.322	0.322	0.322	0.322	1.256	1.256	1.256	1.256

FSA Group Limited

ASX:FSA.AX Add to watchlist

ASX:FSA.AX