Karadanote Inc
TSE:4014
Cash Flow Statement
Cash Flow Statement
Karadanote Inc
Oct-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||
Net Income |
0
|
28
|
(264)
|
(345)
|
(273)
|
(104)
|
|
Depreciation & Amortization |
7
|
6
|
6
|
3
|
0
|
0
|
|
Other Non-Cash Items |
0
|
0
|
63
|
86
|
153
|
142
|
|
Cash Taxes Paid |
0
|
63
|
42
|
(33)
|
(32)
|
1
|
|
Cash Interest Paid |
0
|
0
|
0
|
1
|
3
|
3
|
|
Change in Working Capital |
0
|
(139)
|
(151)
|
(23)
|
(135)
|
(371)
|
|
Cash from Operating Activities |
187
N/A
|
(104)
N/A
|
(347)
-232%
|
(279)
+20%
|
(255)
+8%
|
(332)
-30%
|
|
Investing Cash Flow | |||||||
Capital Expenditures |
0
|
(4)
|
(2)
|
(3)
|
(3)
|
0
|
|
Other Items |
0
|
4
|
(2)
|
0
|
(0)
|
0
|
|
Cash from Investing Activities |
0
N/A
|
1
N/A
|
(4)
N/A
|
(3)
+32%
|
(3)
-9%
|
0
N/A
|
|
Financing Cash Flow | |||||||
Net Issuance of Common Stock |
0
|
(72)
|
(76)
|
3
|
7
|
12
|
|
Net Issuance of Debt |
0
|
0
|
500
|
450
|
(100)
|
(100)
|
|
Other |
0
|
0
|
(0)
|
0
|
0
|
0
|
|
Cash from Financing Activities |
0
N/A
|
(72)
N/A
|
424
N/A
|
453
+7%
|
(93)
N/A
|
(88)
+6%
|
|
Change in Cash | |||||||
Net Change in Cash |
651
N/A
|
(175)
N/A
|
73
N/A
|
171
+134%
|
(352)
N/A
|
(421)
-20%
|
|
Free Cash Flow | |||||||
Free Cash Flow |
187
N/A
|
(108)
N/A
|
(349)
-223%
|
(281)
+19%
|
(258)
+8%
|
(332)
-29%
|