VK Company Ltd
LSE:VKCO
Cash Flow Statement
Cash Flow Statement
VK Company Ltd
Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||
Net Income |
(14 626)
|
(68 929)
|
(57 570)
|
(15 746)
|
(1 639)
|
37 156
|
|
Depreciation & Amortization |
18 371
|
19 213
|
19 615
|
19 957
|
20 074
|
21 424
|
|
Other Non-Cash Items |
28 241
|
77 205
|
65 714
|
23 975
|
3 533
|
(39 881)
|
|
Cash Taxes Paid |
2 968
|
2 685
|
2 522
|
1 938
|
1 992
|
1 262
|
|
Cash Interest Paid |
2 977
|
3 714
|
3 844
|
4 805
|
4 969
|
5 268
|
|
Change in Working Capital |
(11 074)
|
(10 574)
|
(10 105)
|
(14 193)
|
(11 259)
|
(9 913)
|
|
Cash from Operating Activities |
20 912
N/A
|
16 915
-19%
|
17 654
+4%
|
13 993
-21%
|
10 709
-23%
|
8 786
-18%
|
|
Investing Cash Flow | |||||||
Capital Expenditures |
(15 113)
|
(18 032)
|
(17 489)
|
(17 650)
|
(20 332)
|
(26 710)
|
|
Other Items |
(29 990)
|
(33 405)
|
(23 566)
|
(10 226)
|
(12 005)
|
(14 019)
|
|
Cash from Investing Activities |
(45 103)
N/A
|
(51 437)
-14%
|
(41 055)
+20%
|
(27 876)
+32%
|
(32 337)
-16%
|
(40 729)
-26%
|
|
Financing Cash Flow | |||||||
Net Issuance of Debt |
7 520
|
16 261
|
14 570
|
(2 039)
|
47 400
|
100 956
|
|
Other |
1 251
|
1 292
|
1 397
|
746
|
(86)
|
(1)
|
|
Cash from Financing Activities |
8 771
N/A
|
17 553
+100%
|
15 967
-9%
|
(1 293)
N/A
|
47 314
N/A
|
100 955
+113%
|
|
Change in Cash | |||||||
Effect of Foreign Exchange Rates |
(140)
|
1 503
|
(360)
|
(956)
|
(664)
|
(161)
|
|
Net Change in Cash |
(15 560)
N/A
|
(15 466)
+1%
|
(7 794)
+50%
|
(16 132)
-107%
|
25 022
N/A
|
68 851
+175%
|
|
Free Cash Flow | |||||||
Free Cash Flow |
5 799
N/A
|
(1 117)
N/A
|
165
N/A
|
(3 657)
N/A
|
(9 623)
-163%
|
(17 924)
-86%
|