Mobcast Holdings Inc
TSE:3664
Cash Flow Statement
Cash Flow Statement
Mobcast 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 |
(905)
|
(670)
|
265
|
(139)
|
(1 409)
|
(1 462)
|
(330)
|
(610)
|
(1 337)
|
(966)
|
(1 051)
|
(1 627)
|
(1 132)
|
228
|
(677)
|
(1 504)
|
(1 085)
|
(1 127)
|
(447)
|
(352)
|
(374)
|
|
Depreciation & Amortization |
340
|
443
|
321
|
312
|
403
|
316
|
219
|
326
|
341
|
299
|
340
|
251
|
192
|
292
|
257
|
135
|
107
|
44
|
59
|
54
|
47
|
|
Other Non-Cash Items |
539
|
446
|
86
|
35
|
932
|
989
|
51
|
(17)
|
79
|
140
|
467
|
477
|
43
|
(1 026)
|
(181)
|
829
|
664
|
711
|
58
|
61
|
11
|
|
Cash Taxes Paid |
751
|
5
|
(247)
|
26
|
41
|
3
|
(13)
|
2
|
2
|
43
|
97
|
99
|
101
|
74
|
74
|
20
|
(32)
|
9
|
11
|
(42)
|
(47)
|
|
Cash Interest Paid |
5
|
9
|
12
|
13
|
9
|
9
|
10
|
9
|
8
|
11
|
22
|
25
|
43
|
78
|
55
|
25
|
27
|
24
|
21
|
19
|
21
|
|
Change in Working Capital |
(709)
|
302
|
255
|
(50)
|
8
|
131
|
82
|
(219)
|
(225)
|
(493)
|
(159)
|
308
|
160
|
(179)
|
(328)
|
96
|
(270)
|
(476)
|
(119)
|
119
|
111
|
|
Cash from Operating Activities |
(734)
N/A
|
520
N/A
|
927
+78%
|
158
-83%
|
(66)
N/A
|
(17)
+75%
|
21
N/A
|
(520)
N/A
|
(1 142)
-120%
|
(1 020)
+11%
|
(403)
+60%
|
(592)
-47%
|
(737)
-25%
|
(686)
+7%
|
(929)
-35%
|
(443)
+52%
|
(585)
-32%
|
(808)
-38%
|
(450)
+44%
|
(118)
+74%
|
(205)
-74%
|
|
Investing Cash Flow | ||||||||||||||||||||||
Capital Expenditures |
(938)
|
(715)
|
(554)
|
(527)
|
(409)
|
(371)
|
(442)
|
(542)
|
(540)
|
(378)
|
(313)
|
(325)
|
(202)
|
(143)
|
(101)
|
(45)
|
(109)
|
(115)
|
(44)
|
(22)
|
(35)
|
|
Other Items |
(82)
|
88
|
80
|
(1)
|
(10)
|
(120)
|
(107)
|
(34)
|
(219)
|
372
|
568
|
8
|
(600)
|
(324)
|
324
|
176
|
208
|
111
|
20
|
(7)
|
(19)
|
|
Cash from Investing Activities |
(1 020)
N/A
|
(627)
+39%
|
(475)
+24%
|
(527)
-11%
|
(419)
+21%
|
(491)
-17%
|
(549)
-12%
|
(575)
-5%
|
(758)
-32%
|
(7)
+99%
|
255
N/A
|
(317)
N/A
|
(802)
-153%
|
(467)
+42%
|
223
N/A
|
131
-41%
|
99
-24%
|
(4)
N/A
|
(24)
-579%
|
(29)
-19%
|
(54)
-88%
|
|
Financing Cash Flow | ||||||||||||||||||||||
Net Issuance of Common Stock |
47
|
265
|
242
|
318
|
324
|
12
|
1 528
|
1 526
|
835
|
900
|
497
|
721
|
1 188
|
1 468
|
937
|
425
|
396
|
360
|
421
|
0
|
0
|
|
Net Issuance of Debt |
877
|
303
|
471
|
295
|
(253)
|
(183)
|
(116)
|
(116)
|
(432)
|
(403)
|
(314)
|
(248)
|
250
|
(83)
|
(738)
|
(461)
|
(1)
|
423
|
164
|
(105)
|
(124)
|
|
Other |
0
|
5
|
10
|
18
|
41
|
23
|
(5)
|
2
|
18
|
0
|
(4)
|
(4)
|
17
|
22
|
5
|
3
|
4
|
408
|
407
|
(0)
|
0
|
|
Cash from Financing Activities |
924
N/A
|
572
-38%
|
722
+26%
|
631
-13%
|
112
-82%
|
(148)
N/A
|
1 408
N/A
|
1 411
+0%
|
421
-70%
|
513
+22%
|
179
-65%
|
470
+162%
|
1 454
+209%
|
1 407
-3%
|
204
-85%
|
(33)
N/A
|
398
N/A
|
1 191
+199%
|
992
-17%
|
294
-70%
|
(124)
N/A
|
|
Change in Cash | ||||||||||||||||||||||
Effect of Foreign Exchange Rates |
4
|
4
|
15
|
15
|
(5)
|
(7)
|
(3)
|
1
|
3
|
2
|
(0)
|
0
|
0
|
1
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
(826)
N/A
|
469
N/A
|
1 188
+153%
|
276
-77%
|
(378)
N/A
|
(663)
-75%
|
877
N/A
|
317
-64%
|
(1 475)
N/A
|
(512)
+65%
|
31
N/A
|
(439)
N/A
|
(84)
+81%
|
255
N/A
|
(502)
N/A
|
(346)
+31%
|
(87)
+75%
|
380
N/A
|
518
+36%
|
147
-72%
|
(382)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||
Free Cash Flow |
(1 672)
N/A
|
(195)
+88%
|
372
N/A
|
(369)
N/A
|
(475)
-29%
|
(388)
+18%
|
(421)
-9%
|
(1 062)
-152%
|
(1 681)
-58%
|
(1 398)
+17%
|
(716)
+49%
|
(917)
-28%
|
(939)
-2%
|
(829)
+12%
|
(1 030)
-24%
|
(488)
+53%
|
(694)
-42%
|
(923)
-33%
|
(494)
+47%
|
(140)
+72%
|
(240)
-71%
|