Tech World Capital Inc
OTC:KARE
Cash Flow Statement
Cash Flow Statement
Tech World Capital Inc
| Mar-1994 | Jun-1994 | Sep-1994 | Dec-1994 | Mar-1995 | Jun-1995 | Sep-1995 | Dec-1995 | Mar-1996 | Jun-1996 | Sep-1996 | Dec-1996 | Mar-1997 | Jun-1997 | Sep-1997 | Dec-1997 | Mar-1998 | Jun-1998 | Sep-1998 | Dec-1998 | Mar-1999 | Jun-1999 | Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
6
|
6
|
4
|
3
|
1
|
(0)
|
(2)
|
(2)
|
(27)
|
(29)
|
(34)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
|
| Change in Deffered Taxes |
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
|
(1)
|
(1)
|
(2)
|
|
| Other Non-Cash Items |
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
|
1
|
1
|
26
|
26
|
33
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
|
| Change in Working Capital |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(5)
|
(5)
|
1
|
4
|
6
|
8
|
5
|
|
| Cash from Operating Activities |
1
N/A
|
1
-19%
|
1
-37%
|
1
+23%
|
1
N/A
|
1
+16%
|
1
+41%
|
2
+31%
|
2
+14%
|
1
-36%
|
1
-23%
|
1
+50%
|
2
+44%
|
3
+52%
|
3
+10%
|
4
+11%
|
3
-25%
|
2
-16%
|
2
-15%
|
2
-11%
|
3
+105%
|
3
-13%
|
4
+29%
|
4
-3%
|
2
-42%
|
2
-3%
|
3
+21%
|
(0)
N/A
|
(2)
-455%
|
(1)
+53%
|
(2)
-90%
|
3
N/A
|
6
+112%
|
6
+3%
|
6
+2%
|
4
-26%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
(1)
|
(1)
|
(22)
|
(22)
|
(24)
|
(25)
|
(22)
|
(22)
|
(25)
|
(23)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-43%
|
(0)
-160%
|
(0)
-12%
|
(0)
N/A
|
(0)
N/A
|
(0)
+52%
|
(0)
+7%
|
(1)
-385%
|
(1)
-10%
|
(1)
-23%
|
(1)
-4%
|
(1)
+41%
|
(5)
-888%
|
(5)
+1%
|
(5)
-2%
|
(5)
+0%
|
(1)
+87%
|
(1)
-95%
|
(1)
-6%
|
(23)
-1 579%
|
(23)
-1%
|
(25)
-8%
|
(27)
-7%
|
(23)
+14%
|
(24)
-3%
|
(27)
-13%
|
(24)
+12%
|
(6)
+75%
|
(5)
+14%
|
0
N/A
|
(2)
N/A
|
(2)
-7%
|
(1)
+20%
|
(1)
+6%
|
(1)
+50%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
7
|
7
|
7
|
3
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
13
|
14
|
20
|
22
|
24
|
24
|
8
|
6
|
1
|
(1)
|
(4)
|
(5)
|
(5)
|
(3)
|
|
| Cash Paid for Dividends |
(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
|
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
|
|
| Cash from Financing Activities |
(1)
N/A
|
(0)
+52%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4
+10 760%
|
18
+323%
|
18
0%
|
20
+10%
|
17
-18%
|
20
+21%
|
22
+9%
|
24
+11%
|
24
-1%
|
8
-66%
|
6
-23%
|
1
-80%
|
(1)
N/A
|
(4)
-181%
|
(5)
-28%
|
(5)
+11%
|
(3)
+25%
|
|
| 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)
|
|
| Net Change in Cash |
0
N/A
|
0
+69%
|
0
-7%
|
0
+2%
|
0
N/A
|
1
+29%
|
1
+98%
|
1
+36%
|
1
-19%
|
0
-61%
|
0
-93%
|
0
+1 367%
|
1
+214%
|
(2)
N/A
|
(2)
+15%
|
(2)
+16%
|
(2)
-54%
|
2
N/A
|
1
-65%
|
5
+732%
|
(1)
N/A
|
(2)
-95%
|
(1)
+51%
|
(6)
-626%
|
(1)
+88%
|
0
N/A
|
0
-76%
|
0
-66%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+91%
|
(1)
-3 111%
|
0
N/A
|
0
+9%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
1
-23%
|
0
-60%
|
0
+32%
|
0
N/A
|
1
+27%
|
1
+88%
|
1
+36%
|
2
+15%
|
1
-42%
|
1
-44%
|
1
+76%
|
1
+46%
|
2
+69%
|
3
+14%
|
3
+12%
|
2
-29%
|
2
-24%
|
1
-21%
|
1
-16%
|
3
+137%
|
2
-18%
|
3
+37%
|
2
-13%
|
1
-50%
|
0
-70%
|
1
+157%
|
(1)
N/A
|
(3)
-152%
|
(1)
+59%
|
(2)
-88%
|
2
N/A
|
5
+172%
|
5
+12%
|
5
+4%
|
4
-26%
|
|