ArtSpark Holdings Inc
TSE:3663
Cash Flow Statement
Cash Flow Statement
ArtSpark Holdings Inc
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 |
17
|
(221)
|
78
|
310
|
55
|
463
|
399
|
218
|
394
|
448
|
366
|
289
|
232
|
359
|
(318)
|
345
|
1 626
|
1 580
|
1 542
|
449
|
490
|
|
Depreciation & Amortization |
519
|
536
|
575
|
580
|
595
|
628
|
652
|
613
|
688
|
694
|
534
|
627
|
910
|
1 034
|
1 037
|
807
|
706
|
762
|
852
|
932
|
782
|
|
Other Non-Cash Items |
(162)
|
(72)
|
97
|
135
|
(9)
|
24
|
81
|
92
|
28
|
42
|
26
|
77
|
57
|
39
|
1 091
|
844
|
(199)
|
101
|
68
|
795
|
955
|
|
Cash Taxes Paid |
5
|
8
|
11
|
22
|
27
|
12
|
22
|
36
|
29
|
53
|
48
|
84
|
155
|
165
|
87
|
241
|
464
|
427
|
733
|
503
|
222
|
|
Cash Interest Paid |
9
|
9
|
11
|
14
|
12
|
7
|
6
|
5
|
3
|
3
|
2
|
4
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(16)
|
98
|
(77)
|
(309)
|
197
|
196
|
303
|
76
|
(87)
|
33
|
81
|
(73)
|
(211)
|
(66)
|
10
|
(220)
|
(160)
|
(161)
|
(913)
|
(737)
|
118
|
|
Cash from Operating Activities |
359
N/A
|
341
-5%
|
673
+97%
|
715
+6%
|
837
+17%
|
1 310
+56%
|
1 435
+10%
|
999
-30%
|
1 021
+2%
|
1 217
+19%
|
1 007
-17%
|
920
-9%
|
989
+7%
|
1 367
+38%
|
1 821
+33%
|
1 853
+2%
|
1 972
+6%
|
2 282
+16%
|
1 548
-32%
|
1 438
-7%
|
2 345
+63%
|
|
Investing Cash Flow | ||||||||||||||||||||||
Capital Expenditures |
(563)
|
(710)
|
(815)
|
(722)
|
(632)
|
(503)
|
(427)
|
(591)
|
(550)
|
(432)
|
(524)
|
(546)
|
(715)
|
(865)
|
(778)
|
(711)
|
(765)
|
(962)
|
(1 047)
|
(971)
|
(837)
|
|
Other Items |
400
|
511
|
307
|
183
|
92
|
60
|
(124)
|
(142)
|
(27)
|
1
|
(27)
|
(1 794)
|
(1 710)
|
68
|
(1)
|
276
|
292
|
12
|
14
|
(4)
|
(637)
|
|
Cash from Investing Activities |
(163)
N/A
|
(199)
-22%
|
(509)
-156%
|
(539)
-6%
|
(540)
0%
|
(443)
+18%
|
(552)
-25%
|
(734)
-33%
|
(577)
+21%
|
(431)
+25%
|
(551)
-28%
|
(2 340)
-325%
|
(2 425)
-4%
|
(796)
+67%
|
(779)
+2%
|
(435)
+44%
|
(474)
-9%
|
(950)
-101%
|
(1 033)
-9%
|
(974)
+6%
|
(1 474)
-51%
|
|
Financing Cash Flow | ||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
6
|
5
|
9
|
41
|
80
|
52
|
6
|
12
|
11
|
2
|
855
|
855
|
0
|
4
|
12
|
1 366
|
2 952
|
594
|
(1 900)
|
(2 000)
|
|
Net Issuance of Debt |
(49)
|
(134)
|
(244)
|
(132)
|
(105)
|
(129)
|
(96)
|
(137)
|
(101)
|
(224)
|
(226)
|
1 384
|
(93)
|
(1 517)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(34)
|
(20)
|
(27)
|
(27)
|
(34)
|
(34)
|
(49)
|
(49)
|
(82)
|
(82)
|
(103)
|
(103)
|
(280)
|
(267)
|
|
Other |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
150
|
144
|
|
Cash from Financing Activities |
(49)
N/A
|
(128)
-165%
|
(239)
-86%
|
(123)
+48%
|
(64)
+48%
|
(50)
+23%
|
(58)
-17%
|
(164)
-181%
|
(109)
+34%
|
(240)
-121%
|
(251)
-4%
|
2 205
N/A
|
729
-67%
|
(1 566)
N/A
|
(46)
+97%
|
(71)
-52%
|
1 284
N/A
|
2 848
+122%
|
491
-83%
|
(2 030)
N/A
|
(2 123)
-5%
|
|
Change in Cash | ||||||||||||||||||||||
Effect of Foreign Exchange Rates |
2
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(24)
|
(41)
|
19
|
45
|
15
|
38
|
45
|
36
|
69
|
|
Net Change in Cash |
149
N/A
|
13
-91%
|
(75)
N/A
|
54
N/A
|
233
+335%
|
818
+250%
|
825
+1%
|
102
-88%
|
335
+230%
|
546
+63%
|
206
-62%
|
779
+279%
|
(732)
N/A
|
(1 036)
-42%
|
1 015
N/A
|
1 392
+37%
|
2 798
+101%
|
4 218
+51%
|
1 052
-75%
|
(1 530)
N/A
|
(1 183)
+23%
|
|
Free Cash Flow | ||||||||||||||||||||||
Free Cash Flow |
(205)
N/A
|
(369)
-80%
|
(143)
+61%
|
(7)
+95%
|
206
N/A
|
807
+293%
|
1 008
+25%
|
408
-59%
|
471
+15%
|
785
+67%
|
483
-38%
|
374
-23%
|
274
-27%
|
502
+84%
|
1 043
+108%
|
1 142
+9%
|
1 207
+6%
|
1 319
+9%
|
501
-62%
|
468
-7%
|
1 507
+222%
|