Arteria Networks Corp
TSE:4423
Cash Flow Statement
Cash Flow Statement
Arteria Networks Corp
Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||
Net Income |
6 984
|
6 898
|
6 987
|
8 878
|
7 554
|
7 974
|
8 209
|
8 373
|
8 164
|
7 933
|
8 460
|
8 887
|
9 429
|
9 764
|
9 243
|
8 703
|
8 312
|
8 460
|
8 962
|
8 844
|
|
Depreciation & Amortization |
6 631
|
6 662
|
6 741
|
8 682
|
7 355
|
7 785
|
8 232
|
8 484
|
8 741
|
8 833
|
8 857
|
8 795
|
8 737
|
8 700
|
8 707
|
8 882
|
9 089
|
9 314
|
9 500
|
9 794
|
|
Other Non-Cash Items |
491
|
524
|
594
|
760
|
654
|
647
|
802
|
762
|
735
|
752
|
580
|
(214)
|
(683)
|
(1 014)
|
(1 619)
|
(868)
|
(450)
|
(479)
|
(211)
|
(114)
|
|
Cash Taxes Paid |
2 536
|
2 745
|
2 578
|
3 344
|
1 645
|
1 307
|
1 307
|
1 731
|
2 372
|
2 431
|
2 431
|
3 237
|
3 217
|
3 774
|
3 774
|
4 066
|
4 056
|
3 260
|
3 262
|
2 778
|
|
Cash Interest Paid |
336
|
339
|
355
|
454
|
374
|
378
|
374
|
364
|
356
|
350
|
344
|
322
|
352
|
351
|
376
|
402
|
383
|
399
|
406
|
439
|
|
Change in Working Capital |
(3 107)
|
(2 819)
|
(3 668)
|
(4 962)
|
(3 231)
|
(3 292)
|
(2 674)
|
(3 071)
|
(3 066)
|
(3 493)
|
(3 583)
|
(4 395)
|
(4 555)
|
(4 774)
|
(3 018)
|
(3 519)
|
(3 789)
|
(2 964)
|
(3 678)
|
(2 700)
|
|
Cash from Operating Activities |
10 999
N/A
|
11 265
+2%
|
10 654
-5%
|
13 358
+25%
|
12 332
-8%
|
13 114
+6%
|
14 569
+11%
|
14 548
0%
|
14 574
+0%
|
14 025
-4%
|
14 314
+2%
|
13 073
-9%
|
12 928
-1%
|
12 676
-2%
|
13 313
+5%
|
13 198
-1%
|
13 162
0%
|
14 331
+9%
|
14 573
+2%
|
15 824
+9%
|
|
Investing Cash Flow | |||||||||||||||||||||
Capital Expenditures |
(6 323)
|
(6 191)
|
(5 295)
|
(6 939)
|
(4 954)
|
(5 009)
|
(6 272)
|
(7 234)
|
(7 811)
|
(8 301)
|
(8 286)
|
(8 688)
|
(8 598)
|
(8 956)
|
(10 380)
|
(10 580)
|
(11 628)
|
(11 756)
|
(10 904)
|
(13 371)
|
|
Other Items |
740
|
817
|
(105)
|
(72)
|
(37)
|
(52)
|
(39)
|
(191)
|
(179)
|
(193)
|
603
|
2 267
|
4 082
|
4 109
|
3 571
|
100
|
(1 393)
|
(1 347)
|
(391)
|
1 476
|
|
Cash from Investing Activities |
(5 583)
N/A
|
(5 374)
+4%
|
(5 400)
0%
|
(7 011)
-30%
|
(4 991)
+29%
|
(5 061)
-1%
|
(6 311)
-25%
|
(7 425)
-18%
|
(7 990)
-8%
|
(8 494)
-6%
|
(7 683)
+10%
|
(6 421)
+16%
|
(4 516)
+30%
|
(4 847)
-7%
|
(6 809)
-40%
|
(10 480)
-54%
|
(13 021)
-24%
|
(13 103)
-1%
|
(11 295)
+14%
|
(11 895)
-5%
|
|
Financing Cash Flow | |||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(79)
|
(79)
|
(79)
|
(79)
|
0
|
(242)
|
(242)
|
(242)
|
0
|
0
|
0
|
0
|
(1)
|
|
Net Issuance of Debt |
(2 930)
|
(2 636)
|
(2 631)
|
(3 055)
|
(2 460)
|
(3 052)
|
(3 758)
|
(3 999)
|
(4 393)
|
(4 436)
|
(4 516)
|
(4 406)
|
(4 568)
|
(4 549)
|
(4 822)
|
(1 952)
|
(2 121)
|
(1 164)
|
(108)
|
529
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
(1 286)
|
(1 309)
|
(1 309)
|
(1 309)
|
(2 662)
|
(2 647)
|
(2 647)
|
(2 648)
|
(2 764)
|
(2 767)
|
(4 212)
|
(4 213)
|
(3 019)
|
(3 015)
|
(3 079)
|
(3 079)
|
(3 023)
|
|
Other |
(911)
|
(613)
|
(613)
|
(617)
|
(484)
|
(484)
|
(483)
|
(483)
|
(457)
|
(456)
|
(455)
|
(456)
|
(442)
|
(442)
|
(403)
|
(404)
|
(390)
|
(314)
|
(375)
|
(392)
|
|
Cash from Financing Activities |
(3 841)
N/A
|
(3 249)
+15%
|
(3 244)
+0%
|
(4 958)
-53%
|
(4 253)
+14%
|
(4 845)
-14%
|
(5 550)
-15%
|
(7 223)
-30%
|
(7 576)
-5%
|
(7 618)
-1%
|
(7 698)
-1%
|
(7 626)
+1%
|
(8 019)
-5%
|
(9 445)
-18%
|
(9 680)
-2%
|
(5 617)
+42%
|
(5 526)
+2%
|
(4 557)
+18%
|
(3 562)
+22%
|
(2 887)
+19%
|
|
Change in Cash | |||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
27
|
28
|
27
|
1
|
7
|
6
|
63
|
104
|
111
|
|
Net Change in Cash |
1 575
N/A
|
2 642
+68%
|
2 010
-24%
|
1 389
-31%
|
3 088
+122%
|
3 208
+4%
|
2 708
-16%
|
(100)
N/A
|
(992)
-892%
|
(2 087)
-110%
|
(1 039)
+50%
|
(947)
+9%
|
421
N/A
|
(1 589)
N/A
|
(3 175)
-100%
|
(2 892)
+9%
|
(5 379)
-86%
|
(3 266)
+39%
|
(180)
+94%
|
1 153
N/A
|
|
Free Cash Flow | |||||||||||||||||||||
Free Cash Flow |
4 676
N/A
|
5 074
+9%
|
5 359
+6%
|
6 419
+20%
|
7 378
+15%
|
8 105
+10%
|
8 297
+2%
|
7 314
-12%
|
6 763
-8%
|
5 724
-15%
|
6 028
+5%
|
4 385
-27%
|
4 330
-1%
|
3 720
-14%
|
2 933
-21%
|
2 618
-11%
|
1 534
-41%
|
2 575
+68%
|
3 669
+42%
|
2 453
-33%
|