Giftee Inc
TSE:4449
Cash Flow Statement
Cash Flow Statement
Giftee Inc
Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||
Net Income |
1 084
|
1 323
|
249
|
103
|
144
|
568
|
534
|
|
Depreciation & Amortization |
59
|
144
|
259
|
310
|
306
|
339
|
393
|
|
Other Non-Cash Items |
35
|
107
|
211
|
199
|
359
|
645
|
811
|
|
Cash Taxes Paid |
174
|
393
|
524
|
175
|
(57)
|
89
|
211
|
|
Cash Interest Paid |
0
|
3
|
7
|
7
|
6
|
6
|
6
|
|
Change in Working Capital |
(256)
|
(332)
|
(405)
|
(112)
|
(386)
|
1 556
|
(5 474)
|
|
Cash from Operating Activities |
921
N/A
|
1 242
+35%
|
314
-75%
|
500
+59%
|
423
-15%
|
3 108
+635%
|
(3 736)
N/A
|
|
Investing Cash Flow | ||||||||
Capital Expenditures |
(216)
|
(361)
|
(360)
|
(172)
|
(160)
|
(156)
|
(179)
|
|
Other Items |
(672)
|
(2 897)
|
(3 160)
|
(616)
|
(1 214)
|
(1 537)
|
(867)
|
|
Cash from Investing Activities |
(888)
N/A
|
(3 258)
-267%
|
(3 520)
-8%
|
(788)
+78%
|
(1 374)
-74%
|
(1 693)
-23%
|
(1 046)
+38%
|
|
Financing Cash Flow | ||||||||
Net Issuance of Common Stock |
63
|
113
|
2 644
|
2 571
|
74
|
83
|
48
|
|
Net Issuance of Debt |
0
|
1 429
|
8 322
|
6 820
|
(147)
|
(151)
|
(151)
|
|
Other |
0
|
(0)
|
(1)
|
0
|
9
|
10
|
1
|
|
Cash from Financing Activities |
63
N/A
|
1 541
+2 338%
|
10 965
+611%
|
9 391
-14%
|
(64)
N/A
|
(58)
+9%
|
(102)
-76%
|
|
Change in Cash | ||||||||
Effect of Foreign Exchange Rates |
(8)
|
(3)
|
0
|
(1)
|
(31)
|
(13)
|
0
|
|
Net Change in Cash |
89
N/A
|
(478)
N/A
|
7 759
N/A
|
9 102
+17%
|
(1 046)
N/A
|
1 344
N/A
|
(4 884)
N/A
|
|
Free Cash Flow | ||||||||
Free Cash Flow |
706
N/A
|
880
+25%
|
(46)
N/A
|
328
N/A
|
263
-20%
|
2 952
+1 022%
|
(3 915)
N/A
|