Kayac Inc
TSE:3904
Cash Flow Statement
Cash Flow Statement
Kayac Inc
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 |
423
|
735
|
1 006
|
738
|
338
|
(342)
|
(751)
|
(343)
|
264
|
716
|
1 133
|
1 359
|
1 415
|
1 262
|
1 003
|
942
|
|
Depreciation & Amortization |
63
|
95
|
100
|
104
|
129
|
164
|
188
|
193
|
199
|
201
|
219
|
222
|
218
|
253
|
316
|
353
|
|
Other Non-Cash Items |
(10)
|
(77)
|
(79)
|
(49)
|
(52)
|
(53)
|
(13)
|
(180)
|
(219)
|
8
|
(86)
|
(200)
|
(154)
|
(82)
|
(32)
|
61
|
|
Cash Taxes Paid |
174
|
227
|
302
|
352
|
213
|
63
|
(87)
|
(84)
|
18
|
26
|
165
|
258
|
358
|
399
|
522
|
637
|
|
Cash Interest Paid |
3
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
5
|
7
|
8
|
8
|
8
|
8
|
7
|
7
|
|
Change in Working Capital |
(227)
|
(183)
|
(358)
|
(517)
|
(295)
|
(210)
|
(17)
|
(117)
|
48
|
370
|
(232)
|
(891)
|
(615)
|
334
|
503
|
(232)
|
|
Cash from Operating Activities |
250
N/A
|
570
+128%
|
669
+17%
|
276
-59%
|
120
-57%
|
(440)
N/A
|
(594)
-35%
|
(446)
+25%
|
293
N/A
|
1 295
+343%
|
1 034
-20%
|
490
-53%
|
865
+77%
|
1 767
+104%
|
1 790
+1%
|
1 123
-37%
|
|
Investing Cash Flow | |||||||||||||||||
Capital Expenditures |
(244)
|
(622)
|
(709)
|
(581)
|
(647)
|
(712)
|
(497)
|
(255)
|
(158)
|
(87)
|
(118)
|
(138)
|
(306)
|
(344)
|
(178)
|
(149)
|
|
Other Items |
(70)
|
13
|
87
|
(82)
|
(195)
|
(161)
|
87
|
346
|
220
|
311
|
376
|
151
|
46
|
(565)
|
(660)
|
(205)
|
|
Cash from Investing Activities |
(314)
N/A
|
(609)
-94%
|
(622)
-2%
|
(663)
-7%
|
(841)
-27%
|
(873)
-4%
|
(411)
+53%
|
91
N/A
|
62
-32%
|
224
+261%
|
257
+15%
|
13
-95%
|
(260)
N/A
|
(909)
-250%
|
(838)
+8%
|
(354)
+58%
|
|
Financing Cash Flow | |||||||||||||||||
Net Issuance of Common Stock |
4
|
7
|
5
|
4
|
15
|
28
|
26
|
11
|
8
|
16
|
12
|
26
|
525
|
678
|
183
|
53
|
|
Net Issuance of Debt |
(194)
|
1 049
|
1 107
|
(113)
|
267
|
628
|
671
|
653
|
34
|
(281)
|
(465)
|
(477)
|
95
|
(26)
|
(576)
|
(218)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(54)
|
(58)
|
(34)
|
(30)
|
(0)
|
(0)
|
(59)
|
(59)
|
(59)
|
(59)
|
(62)
|
(62)
|
|
Other |
0
|
(0)
|
2
|
2
|
0
|
(9)
|
(9)
|
5
|
6
|
1
|
(2)
|
(63)
|
(60)
|
338
|
766
|
191
|
|
Cash from Financing Activities |
(180)
N/A
|
1 056
N/A
|
1 114
+5%
|
(108)
N/A
|
228
N/A
|
589
+158%
|
655
+11%
|
638
-3%
|
48
-92%
|
(264)
N/A
|
(514)
-95%
|
(572)
-11%
|
501
N/A
|
932
+86%
|
311
-67%
|
(36)
N/A
|
|
Change in Cash | |||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
1
|
0
|
0
|
2
|
5
|
14
|
48
|
12
|
(2)
|
11
|
|
Net Change in Cash |
(245)
N/A
|
1 017
N/A
|
1 161
+14%
|
(495)
N/A
|
(494)
+0%
|
(725)
-47%
|
(350)
+52%
|
283
N/A
|
403
+42%
|
1 257
+212%
|
782
-38%
|
(55)
N/A
|
1 154
N/A
|
1 801
+56%
|
1 260
-30%
|
744
-41%
|
|
Free Cash Flow | |||||||||||||||||
Free Cash Flow |
6
N/A
|
(52)
N/A
|
(40)
+24%
|
(306)
-674%
|
(527)
-72%
|
(1 153)
-119%
|
(1 092)
+5%
|
(701)
+36%
|
135
N/A
|
1 209
+794%
|
916
-24%
|
352
-62%
|
559
+59%
|
1 423
+155%
|
1 612
+13%
|
974
-40%
|