THC Biomed Intl Ltd
CNSX:THC
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
THC Biomed Intl Ltd
CNSX:THC
|
CA |
|
T
|
Takbo Group Holdings Ltd
HKEX:8436
|
HK |
Cash Flow Statement
Cash Flow Statement
THC Biomed Intl Ltd
| Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||
| Net Income |
(1)
|
0
|
1
|
0
|
(1)
|
(1)
|
(11)
|
(10)
|
(12)
|
(12)
|
(7)
|
(12)
|
(13)
|
(13)
|
(8)
|
(4)
|
(0)
|
(2)
|
(5)
|
(6)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
3
|
3
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
9
|
9
|
11
|
10
|
5
|
10
|
10
|
11
|
6
|
2
|
(1)
|
(0)
|
2
|
3
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
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 |
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(2)
-40%
|
(1)
+26%
|
(1)
-9%
|
(1)
-6%
|
(1)
+36%
|
(1)
-34%
|
(2)
-43%
|
(2)
-44%
|
(3)
-31%
|
(3)
+7%
|
(2)
+31%
|
(2)
+10%
|
(1)
+20%
|
(1)
+36%
|
(1)
-4%
|
0
N/A
|
0
-73%
|
(0)
N/A
|
(1)
-398%
|
(1)
-31%
|
(1)
-12%
|
(2)
-52%
|
(2)
+4%
|
(2)
-12%
|
(1)
+23%
|
(1)
+33%
|
(0)
+50%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(6)
|
(8)
|
(8)
|
(7)
|
(7)
|
(5)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
3
|
3
|
3
|
(0)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-8%
|
(0)
-100%
|
(0)
+21%
|
(2)
-617%
|
(2)
-1%
|
(2)
-32%
|
(4)
-108%
|
(5)
-15%
|
(6)
-25%
|
(8)
-22%
|
(8)
-7%
|
(7)
+14%
|
(7)
+8%
|
(5)
+26%
|
(2)
+53%
|
(2)
+34%
|
(1)
+48%
|
(1)
+8%
|
(0)
+36%
|
(0)
+14%
|
(0)
-12%
|
(0)
-7%
|
2
N/A
|
2
+1%
|
3
+5%
|
3
+5%
|
(0)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
2
|
2
|
3
|
1
|
0
|
1
|
(0)
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
|
| Other |
0
|
2
|
2
|
2
|
2
|
3
|
7
|
10
|
(0)
|
10
|
7
|
6
|
0
|
5
|
3
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
2
+84%
|
2
-34%
|
1
-10%
|
3
+97%
|
2
-14%
|
7
+200%
|
11
+42%
|
9
-10%
|
11
+12%
|
7
-32%
|
6
-15%
|
8
+31%
|
6
-19%
|
5
-17%
|
4
-28%
|
1
-70%
|
1
-30%
|
1
+56%
|
1
-56%
|
1
+39%
|
2
+125%
|
2
-10%
|
0
-90%
|
(0)
N/A
|
(1)
-451%
|
(2)
-30%
|
(0)
+89%
|
|
| Change in Cash | |||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
0
N/A
|
1
+1 120%
|
0
-79%
|
(0)
N/A
|
(0)
-44%
|
0
N/A
|
4
N/A
|
5
+9%
|
2
-56%
|
1
-45%
|
(3)
N/A
|
(4)
-21%
|
(1)
+76%
|
(2)
-60%
|
(0)
+71%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
0
+654%
|
(1)
N/A
|
(1)
+6%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
0
-61%
|
(0)
N/A
|
(0)
+85%
|
(1)
-3 005%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-37%
|
(1)
+17%
|
(2)
-3%
|
(3)
-92%
|
(2)
+16%
|
(3)
-35%
|
(6)
-83%
|
(8)
-23%
|
(10)
-27%
|
(11)
-12%
|
(10)
+3%
|
(9)
+13%
|
(8)
+10%
|
(6)
+28%
|
(3)
+44%
|
(1)
+60%
|
(1)
+49%
|
(1)
-15%
|
(1)
-45%
|
(1)
-23%
|
(2)
-12%
|
(2)
-42%
|
(2)
+24%
|
(2)
-21%
|
(2)
+7%
|
(1)
+37%
|
(1)
+40%
|
|