StarPower Semiconductor Ltd
SSE:603290
Cash Flow Statement
Cash Flow Statement
StarPower Semiconductor Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||
Cash Taxes Paid |
9
|
8
|
(23)
|
(33)
|
(62)
|
(74)
|
(85)
|
(101)
|
(142)
|
(179)
|
(216)
|
(203)
|
(35)
|
29
|
106
|
141
|
160
|
166
|
|
Change in Working Capital |
(5)
|
(26)
|
(100)
|
(104)
|
(89)
|
(99)
|
(105)
|
(76)
|
(75)
|
(80)
|
(76)
|
(148)
|
(149)
|
(142)
|
(171)
|
(195)
|
(269)
|
(367)
|
|
Cash from Operating Activities |
(74)
N/A
|
(157)
-111%
|
(126)
+20%
|
18
N/A
|
73
+311%
|
135
+86%
|
357
+165%
|
538
+51%
|
553
+3%
|
759
+37%
|
668
-12%
|
428
-36%
|
516
+21%
|
360
-30%
|
383
+6%
|
261
-32%
|
715
+174%
|
817
+14%
|
|
Investing Cash Flow | |||||||||||||||||||
Capital Expenditures |
(6)
|
(40)
|
(90)
|
(153)
|
(167)
|
(228)
|
(376)
|
(465)
|
(681)
|
(1 042)
|
(1 302)
|
(1 616)
|
(1 705)
|
(1 797)
|
(2 203)
|
(2 510)
|
(2 801)
|
(2 577)
|
|
Other Items |
(77)
|
(117)
|
(132)
|
160
|
120
|
184
|
(607)
|
(529)
|
(1 712)
|
(323)
|
77
|
(223)
|
1 227
|
345
|
692
|
915
|
560
|
32
|
|
Cash from Investing Activities |
(83)
N/A
|
(157)
-89%
|
(222)
-42%
|
7
N/A
|
(46)
N/A
|
(44)
+5%
|
(983)
-2 126%
|
(994)
-1%
|
(2 393)
-141%
|
(1 365)
+43%
|
(1 225)
+10%
|
(1 839)
-50%
|
(479)
+74%
|
(1 452)
-203%
|
(1 511)
-4%
|
(1 595)
-6%
|
(2 241)
-41%
|
(2 545)
-14%
|
|
Financing Cash Flow | |||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
3 478
|
0
|
0
|
0
|
24
|
26
|
26
|
88
|
68
|
68
|
69
|
7
|
|
Net Issuance of Debt |
(98)
|
(97)
|
(81)
|
0
|
(9)
|
(10)
|
100
|
110
|
252
|
473
|
561
|
769
|
676
|
523
|
378
|
222
|
462
|
528
|
|
Cash Paid for Dividends |
(38)
|
(38)
|
(42)
|
(42)
|
(56)
|
(56)
|
(57)
|
(59)
|
(128)
|
(130)
|
(131)
|
(131)
|
(170)
|
(170)
|
(275)
|
(272)
|
(293)
|
(304)
|
|
Other |
460
|
460
|
457
|
0
|
(3)
|
(3)
|
(2)
|
0
|
3 493
|
3 497
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
|
Cash from Financing Activities |
324
N/A
|
325
+0%
|
334
+3%
|
(46)
N/A
|
(67)
-47%
|
(68)
-1%
|
3 519
N/A
|
3 527
+0%
|
3 617
+3%
|
3 840
+6%
|
452
-88%
|
663
+46%
|
514
-22%
|
420
-18%
|
170
-60%
|
17
-90%
|
237
+1 294%
|
230
-3%
|
|
Change in Cash | |||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
1
|
1
|
3
|
(0)
|
2
|
(1)
|
(4)
|
4
|
|
Net Change in Cash |
168
N/A
|
11
-93%
|
(14)
N/A
|
(22)
-59%
|
(41)
-88%
|
23
N/A
|
2 891
+12 617%
|
3 070
+6%
|
1 774
-42%
|
3 231
+82%
|
(103)
N/A
|
(747)
-625%
|
554
N/A
|
(671)
N/A
|
(957)
-43%
|
(1 319)
-38%
|
(1 293)
+2%
|
(1 494)
-16%
|
|
Free Cash Flow | |||||||||||||||||||
Free Cash Flow |
(80)
N/A
|
(196)
-145%
|
(215)
-10%
|
(135)
+37%
|
(94)
+30%
|
(93)
+1%
|
(20)
+79%
|
74
N/A
|
(128)
N/A
|
(283)
-121%
|
(634)
-124%
|
(1 188)
-87%
|
(1 189)
0%
|
(1 436)
-21%
|
(1 820)
-27%
|
(2 249)
-24%
|
(2 086)
+7%
|
(1 760)
+16%
|