SMTC Cash Flow Statement (2009-2026) | SMTC

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Jan2009 Jul2009 Oct2009 Jan2010 May2010 Aug2010 Oct2010 Jan2011 May2011 Jul2011 Oct2011 Jan2012 Apr2012 Jul2012 Oct2012 Jan2013 Apr2013 Jul2013 Oct2013 Jan2014 Apr2014 Jul2014 Oct2014 Jan2015 Apr2015 Jul2015 Oct2015 Jan2016 May2016 Jul2016 Oct2016 Jan2017 Apr2017 Jul2017 Oct2017 Jan2018 Apr2018 Jul2018 Oct2018 Jan2019 Apr2019 Jul2019 Oct2019 Jan2020 Apr2020 Jul2020 Oct2020 Jan2021 May2021 Aug2021 Oct2021 Jan2022 May2022 Jul2022 Oct2022 Jan2023 Apr2023 Jul2023 Oct2023 Jan2024 Apr2024 Jul2024 Oct2024 Jan2025 Apr2025 Jul2025 Oct2025 Jan2026
Operating Activities
Net Income (Quarter) 7.14M-22.02M9.13M10.80M19.66M16.11M26.00M22.58M27.14M26.98M12.39M2.21M10.02M16.59M13.12M14.78M19.11M12.45M-210.81M7.87M17.90M17.62M-15.44M-0.14M-0.31M10.70M1.25M6.89M8.98M30.78M8.02M11.82M12.56M13.54M-3.02M12.41M25.20M12.15M20.01M13.16M2.02M13.64M2.93M9.64M16.26M18.32M15.31M23.42M32.26M33.06M34.79M38.02M51.31M22.78M-50.99M-29.41M-381.99M-38.24M-642.43M-23.21M-170.29M-7.57M39.73M18.30M-27.00M-2.88M-29.43M
Share-based Compensation (Quarter) 4.10M6.12M8.30M7.21M7.42M6.08M7.49M4.62M5.04M6.87M5.33M4.92M6.48M7.80M8.63M6.16M6.83M2.98M6.85M6.27M7.93M8.57M5.95M2.34M5.12M7.07M5.71M6.10M9.39M9.63M13.29M15.52M15.36M5.88M35.52M13.96M11.47M5.89M11.98M12.43M13.05M14.59M9.38M13.19M13.54M16.88M11.84M11.52M17.34M10.49M10.89M13.25M3.08M12.02M8.40M13.40M6.54M11.83M15.23M17.14M18.41M17.26M6.83M17.30M17.14M16.45M
Deferred Taxes (Quarter) 31.17M-13.47M0.76M0.81M0.34M1.27M2.79M3.45M-1.03M-7.23M-20.15M7.73M-0.16M60.21M0.10M-6.63M-1.28M-22.17M-0.00M-3.14M-3.38M6.49M0.39M0.04M-4.80M5.38M-4.26M-5.23M-6.16M13.47M-3.15M2.77M-5.13M-9.39M15.61M-0.74M4.13M-2.95M-0.12M-2.42M2.12M6.02M0.18M6.03M0.91M0.28M0.03M-0.75M2.26M2.24M-1.75M1.49M-2.12M17.64M3.34M-53.88M-5.81M15.72M0.88M0.05M0.01M20.73M-2.41M-2.44M-2.94M-0.09M
Gains from Sales and Divestitures (Quarter) 0.04M0.27M0.20M0.03M0.63M0.07M
Gains from Investment Securities (Quarter) 9.39M0.02M0.09M0.07M-0.01M0.01M-0.14M-0.01M5.05M4.19M-0.01M-0.04M0.12M2.42M0.03M2.98M0.28M-0.23M2.23M0.73M-14.19M-2.74M2.40M-0.13M0.44M-0.25M4.30M-4.28M-0.90M-8.52M30.04M-2.16M-0.15M-22.86M0.17M-6.47M6.23M-17.90M0.05M5.57M-5.64M-0.79M-3.21M0.41M2.80M2.42M1.76M-3.91M-3.69M8.90M-8.90M-2.92M
Asset Writedowns and Impairment (Quarter) -1.68M14.76M3.63M1.49M0.34M0.25M0.47M0.22M-0.93M0.02M0.03M0.77M3.67M4.80M5.50M-5.50M0.15M0.36M1.87M3.30M
Non-cash Items (Quarter) 0.34M9.00M35.49M33.37M36.50M44.44M35.80M
Cash from Operations (Quarter) 23.29M25.02M8.20M26.83M29.58M29.20M6.34M34.24M32.98M26.26M-11.73M23.61M54.91M35.19M17.15M41.30M28.94M30.60M22.77M38.37M33.39M11.63M14.70M34.05M18.87M34.46M13.80M31.67M39.23M32.92M10.36M35.64M26.85M38.63M35.03M49.34M52.00M47.20M6.74M33.35M33.27M45.26M26.08M37.22M28.38M27.25M32.59M53.01M66.54M50.99M50.05M77.28M18.18M-18.80M-89.99M-12.01M-5.85M13.92M-0.09M-5.00M29.57M33.50M27.82M44.40M47.46M61.49M
Depreciation, Depletion & Amortization
Amortization of Goodwill (Quarter) 116.69M279.60M2.27M473.80M7.50M42.00M42.80M
Amortizatization of Intangibles (Quarter) 0.97M0.97M0.98M1.07M1.05M1.13M1.11M-3.29M1.14M-1.14M3.48M-3.48M1.64M1.65M0.03M-0.01M1.43M1.76M1.35M-4.54M1.35M1.36M1.39M-4.09M
Amortization of Deferred Charges (Quarter) 0.33M0.75M0.74M0.73M0.76M1.00M-0.51M0.25M0.25M0.26M0.28M0.29M0.31M0.35M0.39M0.41M0.17M0.16M0.16M0.13M0.15M0.14M0.14M0.14M0.14M0.04M0.04M0.13M0.12M0.04M0.04M0.12M0.12M0.12M0.12M0.12M0.12M0.12M0.12M0.12M0.12M0.12M0.28M0.90M1.41M1.69M1.84M2.38M2.38M2.38M2.06M1.46M1.25M1.27M1.17M1.09M
Depreciation & Amortization (CF) (Quarter) 1.72M2.91M3.87M3.98M4.41M4.18M4.27M4.54M7.27M4.93M6.87M15.68M12.76M13.89M13.35M15.59M13.45M51.69M12.00M12.03M12.22M18.30M12.04M11.98M12.51M12.40M11.93M11.96M11.62M11.55M11.30M11.79M12.70M13.21M12.45M12.09M12.79M12.31M10.82M9.72M9.73M9.31M7.58M6.76M6.94M7.42M7.80M7.46M7.67M7.33M7.32M24.52M22.04M22.54M10.50M12.57M10.14M10.19M10.31M10.13M
Change in Working Capital
Change in Receivables (Quarter) 0.08M-4.63M8.68M9.16M9.90M-8.30M-0.21M0.90M8.31M-9.97M0.26M12.81M-4.43M-3.64M11.05M0.38M-6.45M-7.81M-4.61M6.75M9.86M-9.02M16.36M-24.34M-6.60M-10.78M5.05M7.78M3.17M-8.59M4.47M5.02M5.24M-13.27M7.84M12.81M5.44M-4.60M-12.76M-7.82M2.80M0.48M-12.48M2.22M7.03M11.73M-3.92M6.54M1.25M-2.81M-5.15M4.75M9.43M-11.48M-16.45M13.72M-2.29M-22.43M19.61M-0.91M-10.56M20.21M3.11M-12.32M11.32M-5.44M
Change in Inventory (Quarter) 1.17M-6.74M-0.47M3.54M6.38M4.56M2.45M-0.92M-2.09M-0.12M-1.48M-1.95M2.19M5.48M4.02M1.64M-5.95M-11.94M-4.96M-0.85M5.86M13.25M0.87M5.46M-9.03M-7.57M-1.34M-0.04M0.07M3.26M11.29M-1.87M-3.73M-0.18M-5.61M-7.41M2.27M2.31M9.80M1.58M-4.95M2.90M3.92M0.61M0.82M9.13M6.42M9.11M2.13M8.84M-0.71M0.73M3.46M0.28M5.70M-27.79M-19.54M-15.68M3.63M7.40M7.42M0.22M6.63M13.00M2.45M8.57M
Change in Account Payables (Quarter) 0.39M1.95M5.43M3.87M3.33M-6.64M3.86M0.60M2.12M-9.93M-4.01M1.66M7.72M-0.92M2.31M-4.79M-10.03M1.22M-1.35M-1.19M2.45M-8.98M21.61M-5.65M-15.28M4.30M1.82M1.35M3.60M-3.67M-4.15M-4.99M2.45M1.38M3.20M-0.58M2.70M2.21M-1.64M-0.62M-6.34M11.20M-2.86M-2.96M5.98M3.41M1.51M0.76M-5.60M1.18M-0.13M5.80M-9.11M-0.27M-17.64M-20.09M3.96M-10.58M19.05M12.03M-12.17M-4.23M9.80M1.42M4.42M6.89M
Change in Accured Expenses (Quarter) 0.59M-0.07M1.34M-1.62M14.18M-0.47M0.32M-31.18M30.52M0.35M0.86M-20.63M6.78M2.57M-11.29M1.15M-2.57M16.71M0.79M-2.47M2.44M3.03M-8.10M9.64M-17.18M2.69M-1.68M6.75M-1.19M0.32M2.12M0.05M-9.98M-4.37M-0.75M-2.69M0.90M2.66M-1.37M-0.32M-0.49M-18.38M-1.86M2.40M-1.15M-3.05M-14.66M9.10M21.37M2.01M-16.81M24.04M4.90M-12.77M-71.81M0.60M-37.92M103.67M-2.29M-24.37M17.85M4.19M-15.44M11.84M-1.80M10.41M
Change in Taxes (Quarter) 0.18M7.64M-8.43M-7.43M-1.32M1.66M-1.22M5.84M-4.40M-20.36M-2.94M26.57M-1.34M-0.05M-1.25M4.46M0.15M-1.99M-0.26M4.57M1.21M0.19M0.69M0.53M-2.65M-2.20M-3.02M10.49M-3.22M4.55M-18.85M1.80M-1.70M0.00M2.10M-2.10M
Other Working Capital Changes (Quarter) 1.69M0.26M2.39M6.38M-6.83M-0.19M-0.11M7.52M0.71M-1.05M0.74M0.58M-7.19M4.77M1.18M-1.23M3.05M0.39M-1.57M5.82M-2.44M-3.22M1.04M-2.03M2.02M1.75M0.13M10.72M-0.56M-2.78M-3.27M4.36M1.52M3.34M1.10M-1.15M-0.43M1.07M-0.60M7.55M-4.29M-5.08M3.21M0.59M11.31M-0.04M-5.82M3.38M-5.70M-3.05M-3.02M0.18M-1.33M-2.13M14.43M-3.25M2.02M-15.02M-13.61M9.90M3.11M-2.54M-2.28M5.05M2.78M6.49M
Investing Activities
Capital Expenditures (Quarter) 3.84M1.39M4.49M5.86M7.67M7.52M7.47M7.79M2.75M3.56M4.63M6.08M7.40M5.15M10.75M12.81M7.18M6.41M6.38M6.28M12.80M6.30M4.84M3.40M2.46M2.32M0.85M2.75M10.15M19.17M5.17M13.78M7.87M-23.03M4.93M-2.62M10.61M4.12M1.19M15.70M-15.74M3.09M7.67M6.97M-11.22M29.32M2.35M0.52M15.21M8.10M8.31M7.27M-11.78M5.59M3.66M17.23M6.58M1.71M0.33M4.41M0.48M2.63M0.25M4.29M2.82M2.43M
Sales of Property, Plant and Equipment (Quarter) 0.01M0.09M0.00M0.05M0.03M0.01M0.01M0.03M0.01M0.05M0.07M0.02M0.05M0.01M0.17M0.01M0.03M-0.02M0.10M0.11M0.03M0.19M0.02M0.02M0.36M0.03M0.01M0.04M0.03M0.03M0.01M0.37M0.00M0.02M0.01M
Change in Intangibles (Quarter) 0.25M1.00M2.85M-0.26M0.95M1.00M0.10M0.29M0.48M1.14M1.33M3.69M0.93M0.39M0.53M2.25M2.63M0.61M
Acquisitions (Quarter) 491.72M4.85M34.93M9.50M-5.26M-0.06M8.68M
Divestments (Quarter) 31.45M1.60M-1.60M-0.49M-0.13M
Change in Acquisitions & Divestments (Quarter) 47.67M132.57M24.84M23.43M36.69M26.03M22.58M27.42M45.12M36.63M88.59M14.61M1.50M7.77M8.00M1.00M0.50M0.75M0.50M2.62M0.55M
Cash from Investing Activities (Quarter) -41.79M-45.22M-39.38M-4.54M-37.86M-1.50M-9.88M-39.20M32.88M30.10M-417.86M8.52M-13.17M-8.51M-6.64M-11.50M-6.68M-9.11M-8.92M-4.81M-13.18M-14.18M-42.00M0.86M-13.96M-11.72M-2.71M-3.88M22.19M-29.11M-9.92M-34.11M-7.87M-13.96M-8.80M-12.33M-4.05M-11.04M-15.77M-8.67M-5.23M-4.66M-11.56M-9.42M-11.42M-10.51M-8.65M-7.21M-13.96M-10.48M-10.31M20.53M-10.98M-1246.56M-14.41M-5.17M-6.69M3.57M1.79M-4.46M-1.41M-7.80M-5.07M-5.13M-4.05M-24.50M
Financing Activities
Other financing activities (Quarter) 0.24M0.02M0.26M-0.02M0.05M-0.28M1.07M0.64M-1.72M2.28M8.96M-5.63M5.63M2.08M0.90M0.01M0.25M1.80M0.02M0.01M10.25M11.51M4.67M7.00M6.14M7.55M0.82M0.49M-0.26M10.39M1.03M
Cash from Financing Activities (Quarter) 5.68M-2.27M4.95M1.26M13.57M8.11M19.13M10.94M-23.31M-12.48M341.30M-4.93M-2.78M-8.44M-3.27M-23.16M-21.92M-15.69M-15.89M-36.05M-26.39M0.39M8.48M-33.81M-25.15M-3.29M-6.87M-4.92M-2.37M-4.61M-16.02M-5.22M-5.72M-7.88M-30.81M-29.02M-47.04M-36.28M-15.79M-24.14M-32.82M-30.33M-38.90M-15.29M-36.14M-10.12M-34.60M-41.36M-38.63M-37.50M-44.15M-10.84M248.45M883.07M33.73M1.00M-10.39M-13.79M-3.20M-1.35M-7.51M-9.60M-19.36M-27.66M-47.09M-6.96M
Dividend Payments
Dividends Paid - Common (Quarter) 0.18M
Additional items
Exchange Rate Effect (Quarter) -0.04M0.02M-0.00M-0.00M0.17M-0.24M0.13M-0.65M-0.11M-1.17M1.06M-0.31M-0.04M-0.08M-0.85M1.34M0.48M-0.21M0.49M
Change in Cash (Quarter) -12.86M-22.45M-26.23M23.55M5.29M35.81M15.59M5.98M42.55M43.88M-88.12M26.96M39.10M18.24M7.24M6.63M0.33M5.80M-2.04M-2.49M-6.18M-2.16M-18.82M1.10M-20.24M19.45M4.22M22.86M59.05M-0.81M-15.58M-3.70M13.27M16.80M-4.57M7.99M0.90M-0.12M-24.82M0.54M-4.78M10.27M-24.38M12.51M-19.18M6.62M-10.67M4.44M13.94M3.00M-4.42M86.97M255.65M-382.29M-71.31M-16.29M-24.09M4.76M-1.81M-10.85M20.58M15.24M4.73M12.09M-3.89M30.51M
Free Cash Flow (Quarter) 19.45M23.64M3.71M20.97M21.90M21.67M-1.13M26.45M30.23M22.71M-16.36M17.52M47.51M30.04M6.40M28.48M21.75M24.19M16.39M32.09M20.59M5.33M9.86M30.65M16.41M32.14M12.96M28.91M29.07M13.75M5.18M21.86M18.99M61.66M30.09M51.96M41.38M43.07M5.55M17.65M49.00M42.16M18.41M30.25M39.60M-2.06M30.23M52.50M51.33M42.89M41.74M70.01M29.96M-24.39M-93.65M-29.24M-12.42M12.21M-0.42M-9.41M29.09M30.86M27.58M40.11M44.64M59.06M
Net Cash Flow (Quarter) -12.82M-22.47M-26.23M23.55M5.29M35.81M15.59M5.98M42.55M43.88M-88.29M27.19M38.97M18.24M7.24M6.63M0.33M5.80M-2.04M-2.49M-6.18M-2.16M-18.82M1.10M-20.24M19.45M4.22M22.86M59.05M-0.81M-15.58M-3.70M13.27M16.80M-4.57M7.99M0.90M-0.12M-24.82M0.54M-4.78M10.27M-24.38M12.51M-19.18M6.62M-10.67M4.44M13.94M3.00M-4.42M86.97M255.65M-382.29M-70.67M-16.18M-22.93M3.70M-1.50M-10.81M20.66M16.09M3.39M11.61M-3.68M30.02M