Klinique Medical Clinic PCL
SET:KLINIQ
Cash Flow Statement
Cash Flow Statement
Klinique Medical Clinic PCL
| Sep-2022 | Dec-2022 | Mar-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Net Income |
70
|
205
|
229
|
289
|
295
|
369
|
443
|
322
|
332
|
347
|
|
| Depreciation & Amortization |
39
|
142
|
156
|
195
|
213
|
281
|
355
|
282
|
299
|
309
|
|
| Other Non-Cash Items |
(3)
|
(170)
|
(264)
|
(272)
|
(290)
|
(356)
|
(390)
|
(370)
|
(359)
|
(357)
|
|
| Cash Taxes Paid |
13
|
35
|
35
|
55
|
55
|
84
|
118
|
64
|
64
|
75
|
|
| Cash Interest Paid |
4
|
11
|
10
|
15
|
18
|
24
|
30
|
24
|
25
|
25
|
|
| Change in Working Capital |
(12)
|
230
|
330
|
175
|
169
|
197
|
309
|
318
|
386
|
378
|
|
| Cash from Operating Activities |
95
N/A
|
408
+330%
|
451
+10%
|
386
-14%
|
388
+1%
|
491
+26%
|
718
+46%
|
552
-23%
|
657
+19%
|
677
+3%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(98)
|
(227)
|
(256)
|
(367)
|
(439)
|
(596)
|
(733)
|
(573)
|
(460)
|
(377)
|
|
| Other Items |
(22)
|
(999)
|
0
|
(54)
|
260
|
476
|
370
|
589
|
401
|
431
|
|
| Cash from Investing Activities |
(120)
N/A
|
(1 226)
-921%
|
(1 256)
-2%
|
(421)
+66%
|
(180)
+57%
|
(121)
+33%
|
(364)
-201%
|
16
N/A
|
(59)
N/A
|
54
N/A
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
0
|
1 470
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
|
| Net Issuance of Debt |
(10)
|
(63)
|
(73)
|
(90)
|
(98)
|
(125)
|
(155)
|
(120)
|
(120)
|
(127)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(231)
|
0
|
(396)
|
(539)
|
(308)
|
0
|
(308)
|
|
| Other |
(68)
|
(200)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(30)
N/A
|
1 207
N/A
|
1 198
-1%
|
(321)
N/A
|
(329)
-3%
|
(521)
-58%
|
(694)
-33%
|
(428)
+38%
|
(408)
+5%
|
(415)
-2%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
(56)
N/A
|
389
N/A
|
392
+1%
|
(356)
N/A
|
(120)
+66%
|
(151)
-26%
|
(340)
-125%
|
139
N/A
|
190
+36%
|
316
+66%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(3)
N/A
|
181
N/A
|
194
+7%
|
19
-90%
|
(51)
N/A
|
(106)
-107%
|
(16)
+85%
|
(21)
-32%
|
197
N/A
|
300
+52%
|
|