HC Group Inc
OTC:HCINF
Cash Flow Statement
Cash Flow Statement
HC Group Inc
| Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
57
|
0
|
(49)
|
0
|
(125)
|
0
|
(48)
|
0
|
19
|
0
|
6
|
0
|
11
|
0
|
54
|
0
|
78
|
0
|
186
|
0
|
221
|
0
|
33
|
0
|
416
|
0
|
332
|
0
|
(415)
|
0
|
(1 003)
|
0
|
(599)
|
0
|
(273)
|
0
|
(1 105)
|
0
|
(238)
|
0
|
|
| Depreciation & Amortization |
17
|
0
|
25
|
0
|
24
|
0
|
23
|
0
|
23
|
0
|
19
|
0
|
16
|
0
|
18
|
0
|
21
|
0
|
24
|
0
|
31
|
0
|
54
|
0
|
94
|
0
|
129
|
0
|
242
|
0
|
118
|
0
|
92
|
0
|
137
|
0
|
55
|
0
|
18
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
6
|
0
|
9
|
0
|
23
|
0
|
30
|
0
|
29
|
0
|
34
|
0
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(1)
|
0
|
(36)
|
0
|
(17)
|
0
|
20
|
0
|
(13)
|
0
|
0
|
0
|
(7)
|
0
|
(7)
|
0
|
1
|
0
|
10
|
0
|
30
|
0
|
34
|
0
|
(68)
|
0
|
(104)
|
0
|
411
|
0
|
1 092
|
0
|
588
|
0
|
192
|
0
|
1 113
|
0
|
276
|
0
|
|
| Cash Taxes Paid |
3
|
0
|
2
|
0
|
1
|
0
|
1
|
0
|
3
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
6
|
0
|
23
|
22
|
37
|
39
|
36
|
66
|
104
|
98
|
83
|
52
|
42
|
30
|
21
|
36
|
34
|
20
|
19
|
3
|
19
|
21
|
3
|
4
|
|
| Cash Interest Paid |
1
|
0
|
2
|
0
|
1
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
23
|
34
|
45
|
90
|
84
|
84
|
113
|
138
|
141
|
198
|
158
|
59
|
52
|
51
|
51
|
46
|
32
|
16
|
13
|
|
| Change in Working Capital |
(61)
|
16
|
90
|
37
|
142
|
36
|
14
|
5
|
(28)
|
24
|
39
|
77
|
79
|
111
|
59
|
132
|
52
|
254
|
146
|
400
|
215
|
373
|
88
|
(276)
|
(475)
|
23
|
(461)
|
(34)
|
(298)
|
235
|
0
|
(62)
|
(262)
|
(49)
|
(184)
|
5
|
182
|
44
|
(115)
|
(53)
|
|
| Cash from Operating Activities |
12
N/A
|
16
+30%
|
30
+92%
|
37
+24%
|
24
-36%
|
36
+51%
|
10
-72%
|
5
-53%
|
0
-96%
|
24
+11 700%
|
65
+173%
|
77
+20%
|
99
+29%
|
111
+12%
|
123
+11%
|
132
+8%
|
152
+15%
|
254
+68%
|
365
+43%
|
400
+10%
|
498
+24%
|
373
-25%
|
209
-44%
|
(276)
N/A
|
(32)
+88%
|
23
N/A
|
(104)
N/A
|
(34)
+67%
|
(60)
-76%
|
235
N/A
|
207
-12%
|
(62)
N/A
|
(181)
-194%
|
(49)
+73%
|
(128)
-161%
|
5
N/A
|
244
+4 626%
|
44
-82%
|
(60)
N/A
|
(53)
+12%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(64)
|
0
|
(63)
|
0
|
(18)
|
0
|
(7)
|
0
|
(9)
|
0
|
(19)
|
0
|
(78)
|
0
|
(66)
|
0
|
(47)
|
0
|
(55)
|
(67)
|
(88)
|
(31)
|
(25)
|
(4)
|
(10)
|
(10)
|
(192)
|
(295)
|
(131)
|
(27)
|
(9)
|
(9)
|
(7)
|
(4)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Other Items |
(4)
|
(90)
|
19
|
(12)
|
(1)
|
(11)
|
(55)
|
(8)
|
90
|
18
|
(8)
|
(41)
|
(34)
|
(114)
|
(35)
|
(259)
|
(45)
|
(176)
|
(213)
|
(174)
|
(706)
|
(1 117)
|
(1 304)
|
(47)
|
(569)
|
(406)
|
145
|
26
|
(14)
|
24
|
188
|
437
|
283
|
38
|
68
|
104
|
105
|
2
|
(89)
|
(54)
|
|
| Cash from Investing Activities |
(68)
N/A
|
(90)
-32%
|
(44)
+51%
|
(12)
+72%
|
(19)
-51%
|
(11)
+41%
|
(62)
-462%
|
(8)
+87%
|
81
N/A
|
18
-78%
|
(26)
N/A
|
(41)
-53%
|
(112)
-175%
|
(114)
-2%
|
(101)
+12%
|
(259)
-157%
|
(91)
+65%
|
(176)
-93%
|
(267)
-52%
|
(241)
+10%
|
(795)
-229%
|
(1 149)
-45%
|
(1 329)
-16%
|
(51)
+96%
|
(578)
-1 024%
|
(416)
+28%
|
(47)
+89%
|
(270)
-470%
|
(145)
+46%
|
(2)
+98%
|
179
N/A
|
428
+139%
|
276
-35%
|
34
-88%
|
67
+98%
|
104
+55%
|
104
0%
|
0
-100%
|
(91)
N/A
|
(57)
+38%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
87
|
0
|
5
|
0
|
6
|
0
|
6
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
69
|
0
|
9
|
0
|
431
|
4
|
7
|
3
|
225
|
(26)
|
495
|
518
|
(5)
|
(5)
|
(2)
|
211
|
219
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2)
|
0
|
3
|
0
|
9
|
0
|
(32)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
112
|
25
|
615
|
672
|
344
|
(1)
|
(369)
|
(243)
|
561
|
656
|
92
|
(328)
|
(942)
|
(995)
|
(241)
|
19
|
46
|
(176)
|
(183)
|
68
|
63
|
109
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(9)
|
76
|
1
|
(16)
|
0
|
37
|
0
|
(31)
|
0
|
(2)
|
0
|
1
|
0
|
68
|
(22)
|
6
|
100
|
125
|
(34)
|
444
|
(31)
|
(10)
|
7
|
5
|
(4)
|
(22)
|
(335)
|
(319)
|
(26)
|
(161)
|
260
|
501
|
226
|
35
|
(7)
|
35
|
(112)
|
(157)
|
1
|
84
|
|
| Cash from Financing Activities |
76
N/A
|
76
+0%
|
9
-88%
|
(16)
N/A
|
15
N/A
|
37
+149%
|
(26)
N/A
|
(31)
-19%
|
(3)
+92%
|
(2)
+8%
|
0
N/A
|
1
+25%
|
0
-20%
|
68
+16 825%
|
47
-31%
|
6
-88%
|
107
+1 816%
|
125
+17%
|
508
+306%
|
473
-7%
|
591
+25%
|
666
+13%
|
575
-14%
|
(22)
N/A
|
61
N/A
|
192
+217%
|
221
+15%
|
332
+50%
|
64
-81%
|
(279)
N/A
|
(463)
-66%
|
(485)
-5%
|
(16)
+97%
|
54
N/A
|
38
-28%
|
(140)
N/A
|
(295)
-110%
|
(89)
+70%
|
64
N/A
|
193
+203%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(4)
|
(5)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
(2)
|
0
|
(2)
|
(3)
|
1
|
2
|
1
|
13
|
(2)
|
(12)
|
(10)
|
0
|
0
|
2
|
2
|
(0)
|
(1)
|
(0)
|
1
|
0
|
0
|
0
|
1
|
1
|
(0)
|
|
| Net Change in Cash |
20
N/A
|
2
-88%
|
(5)
N/A
|
8
N/A
|
15
+89%
|
56
+267%
|
(79)
N/A
|
(35)
+56%
|
77
N/A
|
38
-51%
|
39
+1%
|
37
-4%
|
(13)
N/A
|
64
N/A
|
67
+4%
|
(124)
N/A
|
168
N/A
|
201
+20%
|
603
+199%
|
632
+5%
|
297
-53%
|
(109)
N/A
|
(531)
-387%
|
(352)
+34%
|
(562)
-60%
|
(210)
+63%
|
70
N/A
|
29
-59%
|
(140)
N/A
|
(44)
+68%
|
(78)
-74%
|
(121)
-56%
|
80
N/A
|
40
-50%
|
(22)
N/A
|
(31)
-42%
|
54
N/A
|
(44)
N/A
|
(87)
-95%
|
83
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(53)
N/A
|
16
N/A
|
(33)
N/A
|
37
N/A
|
6
-85%
|
36
+536%
|
3
-92%
|
5
+68%
|
(9)
N/A
|
24
N/A
|
46
+94%
|
77
+68%
|
21
-73%
|
111
+424%
|
57
-49%
|
132
+133%
|
105
-21%
|
254
+143%
|
310
+22%
|
333
+7%
|
409
+23%
|
342
-17%
|
184
-46%
|
(280)
N/A
|
(42)
+85%
|
14
N/A
|
(296)
N/A
|
(330)
-11%
|
(191)
+42%
|
208
N/A
|
199
-5%
|
(70)
N/A
|
(188)
-166%
|
(53)
+72%
|
(129)
-143%
|
5
N/A
|
243
+5 063%
|
42
-83%
|
(61)
N/A
|
(55)
+11%
|
|