TKP Corp
TSE:3479
Cash Flow Statement
Cash Flow Statement
TKP Corp
Aug-2018 | Feb-2019 | Aug-2019 | Nov-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||
Net Income |
2 417
|
3 152
|
3 535
|
0
|
4 231
|
1 894
|
(2 804)
|
(2 749)
|
(3 420)
|
233
|
(2 877)
|
(1 648)
|
4 419
|
|
Depreciation & Amortization |
748
|
845
|
1 721
|
2 724
|
3 734
|
5 181
|
5 490
|
5 527
|
5 434
|
5 350
|
5 094
|
3 053
|
1 276
|
|
Other Non-Cash Items |
1 215
|
1 097
|
630
|
0
|
961
|
1 343
|
697
|
2 041
|
2 622
|
1 445
|
5 969
|
5 578
|
269
|
|
Cash Taxes Paid |
1 573
|
1 728
|
1 329
|
0
|
2 193
|
2 304
|
440
|
3 116
|
3 063
|
439
|
503
|
1 318
|
1 533
|
|
Cash Interest Paid |
157
|
208
|
304
|
0
|
432
|
725
|
598
|
596
|
558
|
553
|
551
|
406
|
273
|
|
Change in Working Capital |
(1 646)
|
(2 610)
|
(1 579)
|
0
|
(1 936)
|
429
|
3 639
|
(3 939)
|
(7 526)
|
(2 346)
|
(3 337)
|
(5 733)
|
(2 242)
|
|
Cash from Operating Activities |
2 734
N/A
|
2 484
-9%
|
4 307
+73%
|
2 716
-37%
|
6 990
+157%
|
6 253
-11%
|
7 022
+12%
|
880
-87%
|
(2 890)
N/A
|
4 682
N/A
|
4 849
+4%
|
1 250
-74%
|
3 722
+198%
|
|
Investing Cash Flow | ||||||||||||||
Capital Expenditures |
(10 636)
|
(9 515)
|
(8 108)
|
0
|
(9 808)
|
(13 051)
|
(4 922)
|
(2 500)
|
(1 510)
|
(1 265)
|
(1 311)
|
(963)
|
(1 404)
|
|
Other Items |
(2 249)
|
(1 768)
|
(47 348)
|
0
|
(48 910)
|
(45 229)
|
6 062
|
5 209
|
2 738
|
166
|
38 274
|
35 626
|
(3 602)
|
|
Cash from Investing Activities |
(12 885)
N/A
|
(11 283)
+12%
|
(55 456)
-392%
|
0
N/A
|
(58 718)
N/A
|
(58 280)
+1%
|
1 140
N/A
|
2 709
+138%
|
1 228
-55%
|
(1 099)
N/A
|
36 963
N/A
|
34 663
-6%
|
(5 006)
N/A
|
|
Financing Cash Flow | ||||||||||||||
Net Issuance of Common Stock |
0
|
53
|
0
|
0
|
23 475
|
23 509
|
789
|
7 237
|
7 659
|
1 180
|
37
|
72
|
49
|
|
Net Issuance of Debt |
12 730
|
15 016
|
43 889
|
0
|
25 756
|
25 163
|
(4 786)
|
(12 521)
|
(7 317)
|
(3 066)
|
(21 305)
|
(19 645)
|
544
|
|
Other |
10
|
(5)
|
13 025
|
0
|
(149)
|
1 644
|
1 806
|
(28)
|
(50)
|
(1 878)
|
(1 894)
|
(25)
|
99
|
|
Cash from Financing Activities |
12 740
N/A
|
15 064
+18%
|
56 967
+278%
|
0
N/A
|
49 082
N/A
|
50 316
+3%
|
(2 191)
N/A
|
(5 312)
-142%
|
292
N/A
|
(3 764)
N/A
|
(23 162)
-515%
|
(19 598)
+15%
|
692
N/A
|
|
Change in Cash | ||||||||||||||
Effect of Foreign Exchange Rates |
2
|
(4)
|
(189)
|
0
|
(189)
|
(101)
|
92
|
30
|
106
|
230
|
79
|
(71)
|
0
|
|
Net Change in Cash |
2 591
N/A
|
6 261
+142%
|
5 629
-10%
|
0
N/A
|
(2 835)
N/A
|
(1 812)
+36%
|
6 063
N/A
|
(1 693)
N/A
|
(1 264)
+25%
|
49
N/A
|
18 729
+38 122%
|
16 244
-13%
|
(592)
N/A
|
|
Free Cash Flow | ||||||||||||||
Free Cash Flow |
(7 902)
N/A
|
(7 031)
+11%
|
(3 801)
+46%
|
2 716
N/A
|
(2 818)
N/A
|
(6 798)
-141%
|
2 100
N/A
|
(1 620)
N/A
|
(4 400)
-172%
|
3 417
N/A
|
3 538
+4%
|
287
-92%
|
2 318
+708%
|