IQ-AI Ltd
OTC:IQAIF
Cash Flow Statement
Cash Flow Statement
IQ-AI Ltd
| Dec-2001 | Jun-2002 | Dec-2002 | Jun-2003 | Jan-2004 | Jul-2004 | Dec-2004 | Jul-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Jan-2009 | Jul-2009 | Jan-2010 | Jul-2010 | Dec-2010 | Jul-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
5
|
4
|
5
|
5
|
5
|
6
|
6
|
4
|
5
|
6
|
5
|
3
|
3
|
(11)
|
(12)
|
2
|
3
|
0
|
(0)
|
(3)
|
(9)
|
(8)
|
0
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
2
|
1
|
12
|
12
|
1
|
0
|
0
|
0
|
1
|
6
|
4
|
(3)
|
(2)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(4)
|
(3)
|
(1)
|
(0)
|
(1)
|
(2)
|
(0)
|
1
|
0
|
1
|
(0)
|
(1)
|
(3)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Cash from Operating Activities |
6
N/A
|
6
+8%
|
6
-9%
|
7
+23%
|
7
-6%
|
6
-2%
|
6
-10%
|
4
-24%
|
7
+57%
|
7
-1%
|
3
-55%
|
4
+23%
|
4
+7%
|
1
-71%
|
0
-82%
|
2
+905%
|
4
+76%
|
2
-35%
|
1
-52%
|
1
-53%
|
(2)
N/A
|
(4)
-72%
|
(5)
-48%
|
(3)
+40%
|
(1)
+80%
|
(0)
+48%
|
(0)
+35%
|
(1)
-140%
|
(0)
+47%
|
0
N/A
|
(0)
N/A
|
(0)
-6%
|
(0)
+22%
|
(0)
-65%
|
(1)
-97%
|
(1)
-34%
|
(1)
+43%
|
(0)
+47%
|
(0)
-51%
|
(0)
+7%
|
(0)
+27%
|
(0)
-36%
|
(0)
+5%
|
(0)
+31%
|
(0)
+63%
|
0
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
|
| Other Items |
0
|
0
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(4)
|
(4)
|
(12)
|
(12)
|
4
|
4
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
4
|
7
|
5
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+5%
|
(2)
-11%
|
(1)
+38%
|
(0)
+84%
|
(0)
+20%
|
(1)
-675%
|
(1)
-34%
|
(5)
-267%
|
(4)
+13%
|
(12)
-199%
|
(12)
-3%
|
3
N/A
|
3
+12%
|
(0)
N/A
|
(0)
+52%
|
(0)
-275%
|
(2)
-436%
|
(3)
-41%
|
(1)
+57%
|
3
N/A
|
7
+91%
|
5
-20%
|
2
-56%
|
0
-91%
|
0
-67%
|
2
+2 257%
|
2
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-222%
|
(0)
+9%
|
(0)
+73%
|
(0)
-213%
|
(0)
+4%
|
(0)
+72%
|
(0)
N/A
|
(0)
-79%
|
(0)
-60%
|
(0)
+56%
|
(0)
+85%
|
(0)
-1 229%
|
(0)
-310%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
9
|
8
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
1
|
1
|
(3)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
(0)
|
(1)
|
(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
|
|
| Other |
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)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
(4)
N/A
|
(3)
+8%
|
(3)
+8%
|
(4)
-34%
|
(4)
+9%
|
(3)
+15%
|
(3)
+11%
|
(2)
+33%
|
(4)
-123%
|
(4)
-5%
|
7
N/A
|
6
-16%
|
(4)
N/A
|
(3)
+18%
|
(3)
+25%
|
(2)
+28%
|
(1)
+38%
|
(1)
+15%
|
0
N/A
|
(0)
N/A
|
(3)
-1 947%
|
(2)
+38%
|
(0)
+87%
|
0
N/A
|
0
N/A
|
0
-76%
|
(1)
N/A
|
(1)
-5%
|
0
N/A
|
0
-49%
|
0
N/A
|
1
N/A
|
1
+1%
|
0
-99%
|
0
+7 473%
|
1
+159%
|
1
+25%
|
1
-48%
|
0
-91%
|
0
-22%
|
1
+1 018%
|
1
+1%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
1
N/A
|
2
+94%
|
1
-30%
|
2
+78%
|
3
+36%
|
3
+17%
|
2
-34%
|
1
-39%
|
(2)
N/A
|
(1)
+19%
|
(2)
-48%
|
(3)
-35%
|
3
N/A
|
1
-60%
|
(3)
N/A
|
0
N/A
|
2
+2 000%
|
(1)
N/A
|
(2)
-102%
|
(1)
+48%
|
(2)
-61%
|
1
N/A
|
(0)
N/A
|
(1)
-158%
|
(0)
+80%
|
(0)
-11%
|
0
N/A
|
0
-92%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+6%
|
(0)
N/A
|
(0)
+27%
|
0
N/A
|
1
+260%
|
0
-55%
|
(0)
N/A
|
(0)
+3%
|
0
N/A
|
0
-53%
|
(0)
N/A
|
(0)
+36%
|
(0)
+34%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
5
+13%
|
4
-14%
|
6
+36%
|
6
-2%
|
5
-1%
|
5
-12%
|
3
-35%
|
7
+110%
|
7
+8%
|
3
-62%
|
3
+12%
|
3
-9%
|
0
-92%
|
(0)
N/A
|
2
N/A
|
3
+65%
|
1
-56%
|
0
-96%
|
(0)
N/A
|
(2)
-1 288%
|
(4)
-61%
|
(6)
-44%
|
(3)
+41%
|
(1)
+80%
|
(0)
+48%
|
(0)
+35%
|
(1)
-140%
|
(0)
+47%
|
0
N/A
|
(0)
N/A
|
(0)
-6%
|
(0)
+5%
|
(0)
-53%
|
(1)
-82%
|
(1)
-33%
|
(1)
+33%
|
(0)
+39%
|
(0)
-16%
|
(0)
+6%
|
(0)
+19%
|
(0)
-40%
|
(0)
+14%
|
(0)
+36%
|
(0)
+34%
|
(0)
-51%
|
|