Chudenko Corp
TSE:1941
Cash Flow Statement
Cash Flow Statement
Chudenko Corp
Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||
Net Income |
5 271
|
(653)
|
(52)
|
2 093
|
5 026
|
(706)
|
(1 726)
|
2 000
|
3 822
|
11 199
|
17 889
|
17 057
|
15 658
|
16 459
|
15 836
|
13 062
|
13 246
|
13 957
|
11 632
|
8 852
|
9 848
|
11 918
|
9 136
|
9 180
|
12 818
|
11 168
|
11 119
|
10 454
|
(3 173)
|
(4 204)
|
|
Depreciation & Amortization |
(18)
|
43
|
484
|
210
|
705
|
1 899
|
2 063
|
2 137
|
2 154
|
2 218
|
2 303
|
2 454
|
2 601
|
2 664
|
2 678
|
2 726
|
2 790
|
2 818
|
2 862
|
3 214
|
3 750
|
3 812
|
3 421
|
3 455
|
3 670
|
3 647
|
3 564
|
3 535
|
3 595
|
3 755
|
|
Other Non-Cash Items |
(7 350)
|
1 051
|
(1 038)
|
(738)
|
(1 111)
|
(799)
|
(705)
|
(2 889)
|
(1 718)
|
(6 852)
|
(9 810)
|
(5 653)
|
(5 702)
|
(5 606)
|
(4 226)
|
(1 743)
|
(2 452)
|
(3 726)
|
(2 233)
|
(1 042)
|
(2 342)
|
(2 973)
|
427
|
750
|
(2 202)
|
(1 454)
|
(56)
|
(714)
|
12 445
|
13 713
|
|
Cash Taxes Paid |
195
|
(863)
|
(887)
|
(968)
|
(715)
|
355
|
135
|
166
|
133
|
1 232
|
1 703
|
5 290
|
5 482
|
3 967
|
3 995
|
3 354
|
3 435
|
3 559
|
3 724
|
3 980
|
3 484
|
3 448
|
4 227
|
4 594
|
5 690
|
4 383
|
4 177
|
4 076
|
3 910
|
3 689
|
|
Cash Interest Paid |
(7)
|
(1)
|
0
|
(1)
|
0
|
2
|
2
|
2
|
3
|
2
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
2
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
|
Change in Working Capital |
67
|
3 368
|
2 399
|
3 856
|
2 578
|
(855)
|
(2 236)
|
1 043
|
3 113
|
1 842
|
(1 695)
|
(10 115)
|
(7 415)
|
(6 703)
|
(3 570)
|
(399)
|
(2 866)
|
(3 567)
|
(5 560)
|
(2 367)
|
(1 131)
|
(936)
|
(1 148)
|
(7 597)
|
(5 170)
|
4 841
|
(6 658)
|
(10 194)
|
(6 662)
|
(627)
|
|
Cash from Operating Activities |
(2 030)
N/A
|
3 809
N/A
|
1 793
-53%
|
5 421
+202%
|
7 198
+33%
|
(461)
N/A
|
(2 604)
-465%
|
2 291
N/A
|
7 371
+222%
|
8 407
+14%
|
8 687
+3%
|
3 743
-57%
|
5 142
+37%
|
6 814
+33%
|
10 718
+57%
|
13 646
+27%
|
10 718
-21%
|
9 482
-12%
|
6 701
-29%
|
8 657
+29%
|
10 125
+17%
|
11 821
+17%
|
11 836
+0%
|
5 788
-51%
|
9 116
+57%
|
18 202
+100%
|
7 969
-56%
|
3 081
-61%
|
6 205
+101%
|
12 637
+104%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||
Capital Expenditures |
(654)
|
(358)
|
(1 277)
|
(1 370)
|
(1 749)
|
(2 035)
|
(1 506)
|
(1 213)
|
(1 163)
|
(1 772)
|
(3 165)
|
(3 237)
|
(2 393)
|
(2 861)
|
(3 424)
|
(3 681)
|
(2 672)
|
(2 878)
|
(3 735)
|
(2 989)
|
(2 810)
|
(3 154)
|
(2 147)
|
(1 483)
|
(1 470)
|
(1 357)
|
(1 666)
|
(2 256)
|
(4 080)
|
(4 435)
|
|
Other Items |
(6 560)
|
2 683
|
2 491
|
5 474
|
4 850
|
5 568
|
3 723
|
2 217
|
8 849
|
13 480
|
15 576
|
11 776
|
(10 368)
|
(9 724)
|
12 763
|
9 818
|
1 441
|
197
|
(2 764)
|
(14 808)
|
(22 749)
|
(14 607)
|
(13 578)
|
(7 593)
|
7 814
|
(349)
|
(2 660)
|
9 686
|
8 923
|
(6 074)
|
|
Cash from Investing Activities |
(7 214)
N/A
|
2 325
N/A
|
1 214
-48%
|
4 104
+238%
|
3 101
-24%
|
3 533
+14%
|
2 217
-37%
|
1 004
-55%
|
7 686
+666%
|
11 708
+52%
|
12 411
+6%
|
8 539
-31%
|
(12 761)
N/A
|
(12 585)
+1%
|
9 339
N/A
|
6 137
-34%
|
(1 231)
N/A
|
(2 681)
-118%
|
(6 499)
-142%
|
(17 797)
-174%
|
(25 559)
-44%
|
(17 761)
+31%
|
(15 725)
+11%
|
(9 076)
+42%
|
6 344
N/A
|
(1 706)
N/A
|
(4 326)
-154%
|
7 430
N/A
|
4 843
-35%
|
(10 509)
N/A
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
4
|
(3)
|
(4)
|
(4)
|
(4)
|
(1)
|
0
|
0
|
0
|
(1)
|
23
|
106
|
157
|
(1 493)
|
(1 480)
|
185
|
(4 821)
|
(4 823)
|
212
|
247
|
(1 043)
|
(1 065)
|
120
|
(809)
|
(659)
|
(1 009)
|
(977)
|
313
|
(711)
|
(830)
|
|
Net Issuance of Debt |
1 434
|
(45)
|
(170)
|
(529)
|
(505)
|
(754)
|
251
|
345
|
(1 193)
|
(1 887)
|
(1 437)
|
(484)
|
(1 019)
|
(1 467)
|
(1 180)
|
(405)
|
127
|
40
|
(590)
|
889
|
937
|
(1 741)
|
(692)
|
436
|
(660)
|
(418)
|
(561)
|
(673)
|
(284)
|
(140)
|
|
Cash Paid for Dividends |
(88)
|
0
|
0
|
88
|
88
|
(1 175)
|
(1 175)
|
(1 175)
|
(1 175)
|
(1 175)
|
(1 175)
|
(1 768)
|
(1 888)
|
(3 660)
|
(4 761)
|
(4 201)
|
(4 494)
|
(4 122)
|
(4 659)
|
(5 277)
|
(5 560)
|
(5 816)
|
(5 790)
|
(5 812)
|
(5 812)
|
(5 792)
|
(5 764)
|
(5 735)
|
(5 737)
|
(5 719)
|
|
Other |
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(6)
|
(7)
|
(5)
|
(5)
|
(6)
|
(8)
|
(9)
|
(15)
|
(15)
|
(20)
|
(19)
|
(19)
|
(18)
|
(22)
|
(46)
|
(45)
|
(76)
|
(79)
|
(51)
|
(1 240)
|
(1 214)
|
(30)
|
(780)
|
(780)
|
|
Cash from Financing Activities |
1 350
N/A
|
(50)
N/A
|
(176)
-252%
|
(447)
-154%
|
(423)
+5%
|
(1 935)
-357%
|
(930)
+52%
|
(837)
+10%
|
(2 373)
-184%
|
(3 068)
-29%
|
(2 595)
+15%
|
(2 154)
+17%
|
(2 759)
-28%
|
(6 635)
-140%
|
(7 436)
-12%
|
(4 441)
+40%
|
(9 207)
-107%
|
(8 924)
+3%
|
(5 055)
+43%
|
(4 163)
+18%
|
(5 712)
-37%
|
(8 667)
-52%
|
(6 438)
+26%
|
(6 264)
+3%
|
(7 182)
-15%
|
(8 459)
-18%
|
(8 516)
-1%
|
(6 125)
+28%
|
(7 512)
-23%
|
(7 469)
+1%
|
|
Change in Cash | |||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(6)
|
10
|
21
|
11
|
1
|
7
|
1
|
(32)
|
(48)
|
(14)
|
8
|
14
|
(13)
|
(28)
|
(20)
|
3
|
(30)
|
(43)
|
48
|
76
|
223
|
186
|
156
|
|
Net Change in Cash |
(7 894)
N/A
|
6 084
N/A
|
2 831
-53%
|
9 078
+221%
|
9 876
+9%
|
1 137
-88%
|
(1 322)
N/A
|
2 452
N/A
|
12 694
+418%
|
17 068
+34%
|
18 514
+8%
|
10 129
-45%
|
(10 371)
N/A
|
(12 405)
-20%
|
12 589
N/A
|
15 294
+21%
|
266
-98%
|
(2 115)
N/A
|
(4 839)
-129%
|
(13 316)
-175%
|
(21 174)
-59%
|
(14 627)
+31%
|
(10 324)
+29%
|
(9 582)
+7%
|
8 235
N/A
|
8 085
-2%
|
(4 797)
N/A
|
4 609
N/A
|
3 722
-19%
|
(5 185)
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||
Free Cash Flow |
(2 684)
N/A
|
3 451
N/A
|
516
-85%
|
4 051
+685%
|
5 449
+35%
|
(2 496)
N/A
|
(4 110)
-65%
|
1 078
N/A
|
6 208
+476%
|
6 635
+7%
|
5 522
-17%
|
506
-91%
|
2 749
+443%
|
3 953
+44%
|
7 294
+85%
|
9 965
+37%
|
8 046
-19%
|
6 604
-18%
|
2 966
-55%
|
5 668
+91%
|
7 315
+29%
|
8 667
+18%
|
9 689
+12%
|
4 305
-56%
|
7 646
+78%
|
16 845
+120%
|
6 303
-63%
|
825
-87%
|
2 125
+158%
|
8 202
+286%
|