Medley Inc
TSE:4480
Cash Flow Statement
Cash Flow Statement
Medley Inc
Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||
Net Income |
828
|
765
|
1 309
|
1 523
|
2 947
|
3 802
|
|
Depreciation & Amortization |
273
|
437
|
511
|
567
|
598
|
659
|
|
Other Non-Cash Items |
20
|
29
|
(127)
|
(228)
|
(571)
|
(1 363)
|
|
Cash Taxes Paid |
144
|
159
|
346
|
496
|
533
|
585
|
|
Cash Interest Paid |
17
|
19
|
13
|
10
|
9
|
11
|
|
Change in Working Capital |
82
|
(192)
|
(196)
|
149
|
542
|
773
|
|
Cash from Operating Activities |
1 203
N/A
|
1 039
-14%
|
1 497
+44%
|
2 011
+34%
|
3 516
+75%
|
3 871
+10%
|
|
Investing Cash Flow | |||||||
Capital Expenditures |
(222)
|
(243)
|
(264)
|
(378)
|
(400)
|
(403)
|
|
Other Items |
(2 057)
|
(3 052)
|
(1 292)
|
(373)
|
(790)
|
(1 259)
|
|
Cash from Investing Activities |
(2 280)
N/A
|
(3 294)
-45%
|
(1 556)
+53%
|
(751)
+52%
|
(1 190)
-58%
|
(1 662)
-40%
|
|
Financing Cash Flow | |||||||
Net Issuance of Common Stock |
10 868
|
3 626
|
(1 629)
|
104
|
96
|
101
|
|
Net Issuance of Debt |
1 817
|
(1 405)
|
(947)
|
(1 024)
|
(918)
|
(1 277)
|
|
Other |
0
|
(0)
|
1
|
(7)
|
(41)
|
(42)
|
|
Cash from Financing Activities |
12 685
N/A
|
2 221
-82%
|
(2 574)
N/A
|
(927)
+64%
|
(863)
+7%
|
(1 218)
-41%
|
|
Change in Cash | |||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
9
|
9
|
|
Net Change in Cash |
11 609
N/A
|
(34)
N/A
|
(2 634)
-7 538%
|
333
N/A
|
1 472
+342%
|
1 000
-32%
|
|
Free Cash Flow | |||||||
Free Cash Flow |
980
N/A
|
796
-19%
|
1 232
+55%
|
1 633
+33%
|
3 116
+91%
|
3 468
+11%
|