Karin Technology Holdings Ltd
SGX:K29
Cash Flow Statement
Cash Flow Statement
Karin Technology Holdings Ltd
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-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Income |
30
|
33
|
35
|
41
|
50
|
68
|
74
|
59
|
36
|
21
|
42
|
56
|
61
|
63
|
77
|
96
|
78
|
60
|
51
|
76
|
99
|
50
|
20
|
23
|
41
|
38
|
34
|
44
|
37
|
28
|
8
|
9
|
37
|
42
|
40
|
43
|
57
|
53
|
|
Depreciation & Amortization |
2
|
2
|
3
|
4
|
5
|
5
|
7
|
7
|
7
|
8
|
8
|
10
|
11
|
13
|
14
|
15
|
20
|
27
|
31
|
35
|
37
|
34
|
40
|
45
|
18
|
11
|
17
|
10
|
12
|
12
|
12
|
12
|
11
|
15
|
19
|
19
|
20
|
19
|
|
Other Non-Cash Items |
2
|
1
|
10
|
14
|
11
|
9
|
7
|
6
|
5
|
(1)
|
(8)
|
(0)
|
6
|
6
|
(2)
|
(8)
|
2
|
6
|
4
|
4
|
1
|
3
|
9
|
5
|
(0)
|
6
|
5
|
19
|
10
|
(3)
|
13
|
13
|
0
|
(5)
|
7
|
8
|
(29)
|
(25)
|
|
Cash Taxes Paid |
5
|
4
|
5
|
5
|
6
|
7
|
8
|
12
|
10
|
10
|
10
|
8
|
9
|
9
|
8
|
14
|
14
|
12
|
12
|
12
|
13
|
12
|
11
|
9
|
9
|
10
|
10
|
11
|
10
|
(1)
|
(0)
|
9
|
7
|
5
|
11
|
13
|
10
|
8
|
|
Cash Interest Paid |
3
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
5
|
4
|
3
|
2
|
1
|
2
|
3
|
6
|
10
|
12
|
|
Change in Working Capital |
(46)
|
(41)
|
(24)
|
(80)
|
(89)
|
(98)
|
(174)
|
26
|
134
|
(40)
|
(91)
|
(36)
|
25
|
(12)
|
(151)
|
(72)
|
(97)
|
(72)
|
(90)
|
(171)
|
(46)
|
(77)
|
(93)
|
(14)
|
44
|
(52)
|
(77)
|
(110)
|
14
|
104
|
35
|
(59)
|
(97)
|
(57)
|
(80)
|
(105)
|
(4)
|
55
|
|
Cash from Operating Activities |
(12)
N/A
|
(5)
+56%
|
25
N/A
|
(21)
N/A
|
(23)
-13%
|
(16)
+33%
|
(88)
-461%
|
97
N/A
|
181
+87%
|
(12)
N/A
|
(49)
-301%
|
29
N/A
|
103
+253%
|
69
-33%
|
(62)
N/A
|
31
N/A
|
2
-92%
|
20
+717%
|
(4)
N/A
|
(55)
-1 350%
|
91
N/A
|
10
-89%
|
(23)
N/A
|
58
N/A
|
102
+78%
|
3
-97%
|
(21)
N/A
|
(38)
-79%
|
73
N/A
|
141
+94%
|
67
-52%
|
(25)
N/A
|
(49)
-98%
|
(5)
+89%
|
(14)
-160%
|
(34)
-142%
|
44
N/A
|
103
+133%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(3)
|
(5)
|
(4)
|
(5)
|
(11)
|
(9)
|
(4)
|
(3)
|
(21)
|
(52)
|
(37)
|
(45)
|
(22)
|
14
|
(23)
|
(26)
|
(37)
|
(39)
|
(21)
|
(34)
|
(19)
|
0
|
(29)
|
(39)
|
(6)
|
5
|
(4)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(19)
|
(21)
|
(5)
|
(4)
|
(3)
|
|
Other Items |
6
|
6
|
0
|
(4)
|
(17)
|
2
|
18
|
3
|
1
|
20
|
19
|
0
|
(31)
|
(31)
|
(13)
|
(12)
|
24
|
20
|
(7)
|
(11)
|
4
|
13
|
(43)
|
(25)
|
12
|
2
|
15
|
6
|
1
|
1
|
17
|
17
|
1
|
9
|
31
|
48
|
72
|
53
|
|
Cash from Investing Activities |
2
N/A
|
1
-79%
|
(4)
N/A
|
(9)
-126%
|
(28)
-223%
|
(7)
+76%
|
15
N/A
|
(1)
N/A
|
(21)
-4 000%
|
(32)
-57%
|
(17)
+46%
|
(45)
-156%
|
(52)
-17%
|
(17)
+68%
|
(36)
-117%
|
(38)
-5%
|
(13)
+66%
|
(19)
-42%
|
(28)
-49%
|
(45)
-65%
|
(16)
+65%
|
13
N/A
|
(72)
N/A
|
(64)
+11%
|
6
N/A
|
8
+35%
|
12
+57%
|
2
-81%
|
(0)
N/A
|
(1)
-87%
|
15
N/A
|
15
+4%
|
(0)
N/A
|
(9)
-1 752%
|
10
N/A
|
42
+330%
|
68
+60%
|
51
-26%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
50
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(1)
|
1
|
2
|
(1)
|
1
|
1
|
(0)
|
(0)
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
30
|
(39)
|
(41)
|
35
|
31
|
8
|
94
|
(71)
|
(155)
|
32
|
76
|
23
|
(56)
|
(29)
|
84
|
141
|
45
|
(3)
|
17
|
(16)
|
(27)
|
(26)
|
1
|
(25)
|
(44)
|
62
|
41
|
85
|
(14)
|
(132)
|
(42)
|
45
|
44
|
65
|
106
|
46
|
(107)
|
(107)
|
|
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
|
(42)
|
(63)
|
(36)
|
(40)
|
(38)
|
(29)
|
(25)
|
(18)
|
(16)
|
(29)
|
(51)
|
(53)
|
(37)
|
(44)
|
|
Other |
(13)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
2
|
1
|
3
|
8
|
5
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
|
Cash from Financing Activities |
67
N/A
|
(2)
N/A
|
(41)
-2 288%
|
36
N/A
|
31
-14%
|
8
-74%
|
94
+1 058%
|
(71)
N/A
|
(155)
-119%
|
33
N/A
|
77
+133%
|
24
-69%
|
(54)
N/A
|
(23)
+57%
|
88
N/A
|
140
+60%
|
49
-65%
|
5
-89%
|
22
+306%
|
(16)
N/A
|
(25)
-53%
|
(25)
+3%
|
(1)
+95%
|
(27)
-2 231%
|
(86)
-219%
|
(1)
+99%
|
5
N/A
|
45
+748%
|
(52)
N/A
|
(161)
-211%
|
(67)
+58%
|
27
N/A
|
28
+4%
|
36
+27%
|
55
+53%
|
(7)
N/A
|
(143)
-2 022%
|
(151)
-5%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
1
|
0
|
1
|
3
|
2
|
0
|
1
|
0
|
1
|
(0)
|
1
|
0
|
(3)
|
0
|
1
|
(0)
|
(0)
|
1
|
(9)
|
(3)
|
(1)
|
1
|
6
|
1
|
3
|
(2)
|
(2)
|
(1)
|
4
|
6
|
1
|
2
|
(3)
|
(2)
|
4
|
|
Net Change in Cash |
58
N/A
|
(6)
N/A
|
(20)
-210%
|
7
N/A
|
(20)
N/A
|
(13)
+34%
|
24
N/A
|
28
+13%
|
6
-79%
|
(11)
N/A
|
11
N/A
|
9
-18%
|
(3)
N/A
|
31
N/A
|
(11)
N/A
|
131
N/A
|
38
-71%
|
8
-80%
|
(10)
N/A
|
(117)
-1 132%
|
51
N/A
|
(11)
N/A
|
(100)
-814%
|
(34)
+66%
|
23
N/A
|
15
-36%
|
(3)
N/A
|
13
N/A
|
19
+46%
|
(23)
N/A
|
13
N/A
|
22
+62%
|
(16)
N/A
|
23
N/A
|
53
+136%
|
(2)
N/A
|
(34)
-1 656%
|
6
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(15)
N/A
|
(10)
+31%
|
21
N/A
|
(26)
N/A
|
(34)
-31%
|
(24)
+29%
|
(91)
-275%
|
93
N/A
|
160
+71%
|
(64)
N/A
|
(86)
-33%
|
(16)
+81%
|
82
N/A
|
82
+1%
|
(85)
N/A
|
6
N/A
|
(35)
N/A
|
(19)
+45%
|
(25)
-31%
|
(89)
-259%
|
72
N/A
|
10
-86%
|
(52)
N/A
|
19
N/A
|
96
+421%
|
8
-92%
|
(25)
N/A
|
(41)
-66%
|
71
N/A
|
139
+95%
|
65
-53%
|
(27)
N/A
|
(51)
-90%
|
(24)
+53%
|
(35)
-48%
|
(40)
-12%
|
40
N/A
|
100
+148%
|