Quantum Foods Holdings Ltd
JSE:QFH
Cash Flow Statement
Cash Flow Statement
Quantum Foods Holdings Ltd
Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||
Net Income |
0
|
0
|
0
|
0
|
498
|
0
|
257
|
0
|
215
|
0
|
142
|
0
|
20
|
0
|
(53)
|
|
Depreciation & Amortization |
55
|
0
|
62
|
0
|
71
|
0
|
73
|
0
|
98
|
0
|
97
|
0
|
107
|
0
|
110
|
|
Other Non-Cash Items |
109
|
0
|
138
|
0
|
(21)
|
0
|
(0)
|
0
|
19
|
0
|
43
|
0
|
31
|
0
|
145
|
|
Cash Taxes Paid |
30
|
31
|
61
|
96
|
138
|
107
|
51
|
42
|
49
|
58
|
23
|
8
|
7
|
3
|
4
|
|
Cash Interest Paid |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
8
|
8
|
11
|
13
|
15
|
20
|
22
|
|
Change in Working Capital |
(206)
|
99
|
57
|
375
|
(116)
|
278
|
(167)
|
186
|
(116)
|
142
|
(257)
|
191
|
(80)
|
28
|
75
|
|
Cash from Operating Activities |
(42)
N/A
|
99
N/A
|
258
+162%
|
375
+46%
|
432
+15%
|
278
-35%
|
163
-42%
|
186
+14%
|
216
+17%
|
142
-34%
|
24
-83%
|
191
+683%
|
78
-59%
|
28
-64%
|
276
+899%
|
|
Investing Cash Flow | ||||||||||||||||
Capital Expenditures |
(99)
|
(80)
|
(73)
|
(79)
|
(116)
|
(175)
|
(153)
|
(117)
|
(91)
|
(100)
|
(109)
|
(109)
|
(125)
|
(138)
|
(143)
|
|
Other Items |
50
|
(14)
|
40
|
41
|
29
|
29
|
12
|
4
|
6
|
(54)
|
(45)
|
16
|
7
|
6
|
7
|
|
Cash from Investing Activities |
(49)
N/A
|
(94)
-93%
|
(33)
+65%
|
(38)
-15%
|
(87)
-133%
|
(145)
-66%
|
(141)
+3%
|
(113)
+20%
|
(85)
+25%
|
(155)
-81%
|
(153)
+1%
|
(93)
+39%
|
(118)
-27%
|
(132)
-11%
|
(136)
-3%
|
|
Financing Cash Flow | ||||||||||||||||
Net Issuance of Common Stock |
(4)
|
(10)
|
(29)
|
(26)
|
(55)
|
(55)
|
(63)
|
(65)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
|
Net Issuance of Debt |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(11)
|
(22)
|
(23)
|
(21)
|
(21)
|
(24)
|
(25)
|
(25)
|
|
Cash Paid for Dividends |
(23)
|
(14)
|
(14)
|
(76)
|
(120)
|
(191)
|
(163)
|
(64)
|
(60)
|
(31)
|
(19)
|
(0)
|
(16)
|
(16)
|
(0)
|
|
Other |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(8)
|
(8)
|
(11)
|
(13)
|
(15)
|
(20)
|
(22)
|
|
Cash from Financing Activities |
(28)
N/A
|
(25)
+11%
|
(44)
-77%
|
(102)
-133%
|
(175)
-72%
|
(247)
-41%
|
(226)
+8%
|
(143)
+37%
|
(94)
+34%
|
(62)
+34%
|
(51)
+18%
|
(35)
+32%
|
(55)
-60%
|
(61)
-11%
|
(50)
+19%
|
|
Change in Cash | ||||||||||||||||
Effect of Foreign Exchange Rates |
10
|
0
|
1
|
(5)
|
(8)
|
(1)
|
1
|
0
|
(4)
|
(13)
|
1
|
5
|
11
|
0
|
(8)
|
|
Net Change in Cash |
(108)
N/A
|
(20)
+82%
|
182
N/A
|
230
+26%
|
161
-30%
|
(114)
N/A
|
(203)
-78%
|
(71)
+65%
|
32
N/A
|
(88)
N/A
|
(178)
-103%
|
68
N/A
|
(84)
N/A
|
(165)
-95%
|
82
N/A
|
|
Free Cash Flow | ||||||||||||||||
Free Cash Flow |
(141)
N/A
|
19
N/A
|
185
+887%
|
296
+61%
|
316
+6%
|
104
-67%
|
10
-90%
|
69
+580%
|
125
+82%
|
42
-67%
|
(84)
N/A
|
81
N/A
|
(47)
N/A
|
(110)
-132%
|
134
N/A
|