Tinybuild Inc
LSE:TBLD
Cash Flow Statement
Cash Flow Statement
Tinybuild Inc
Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||
Net Income |
5
|
4
|
8
|
13
|
12
|
(18)
|
|
Depreciation & Amortization |
6
|
4
|
5
|
9
|
11
|
13
|
|
Change in Deffered Taxes |
1
|
1
|
1
|
1
|
(1)
|
(1)
|
|
Other Non-Cash Items |
6
|
4
|
6
|
7
|
7
|
24
|
|
Cash Taxes Paid |
0
|
0
|
4
|
5
|
1
|
2
|
|
Change in Working Capital |
(1)
|
(4)
|
(7)
|
(8)
|
(9)
|
(1)
|
|
Cash from Operating Activities |
16
N/A
|
9
-45%
|
13
+47%
|
23
+71%
|
19
-15%
|
17
-12%
|
|
Investing Cash Flow | |||||||
Capital Expenditures |
(7)
|
(12)
|
(26)
|
(33)
|
(41)
|
(44)
|
|
Other Items |
0
|
0
|
(12)
|
(12)
|
0
|
(1)
|
|
Cash from Investing Activities |
(7)
N/A
|
(12)
-71%
|
(38)
-208%
|
(45)
-19%
|
(41)
+8%
|
(45)
-9%
|
|
Financing Cash Flow | |||||||
Net Issuance of Common Stock |
0
|
44
|
47
|
3
|
0
|
0
|
|
Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Other |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
Cash from Financing Activities |
(0)
N/A
|
44
N/A
|
47
+8%
|
3
-94%
|
(0)
N/A
|
(1)
-5%
|
|
Change in Cash | |||||||
Net Change in Cash |
9
N/A
|
40
+333%
|
23
-44%
|
(19)
N/A
|
(22)
-17%
|
(28)
-27%
|
|
Free Cash Flow | |||||||
Free Cash Flow |
9
N/A
|
(3)
N/A
|
(13)
-292%
|
(10)
+18%
|
(22)
-112%
|
(27)
-21%
|