Geostr Corp
TSE:5282
Cash Flow Statement
Cash Flow Statement
Geostr Corp
Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||
Net Income |
491
|
(70)
|
(58)
|
(129)
|
321
|
438
|
8 988
|
8 985
|
2 638
|
2 775
|
298
|
(113)
|
(218)
|
(58)
|
1 389
|
2 780
|
2 783
|
2 977
|
3 287
|
2 946
|
2 884
|
2 285
|
772
|
987
|
1 285
|
1 476
|
2 165
|
2 147
|
1 277
|
1 211
|
|
Depreciation & Amortization |
(39)
|
6
|
127
|
11
|
142
|
479
|
483
|
507
|
510
|
480
|
451
|
444
|
518
|
711
|
1 007
|
1 161
|
1 220
|
1 331
|
1 447
|
1 396
|
1 166
|
995
|
917
|
816
|
688
|
684
|
697
|
697
|
682
|
682
|
|
Other Non-Cash Items |
(110)
|
104
|
113
|
97
|
39
|
19
|
(8 307)
|
(8 336)
|
(2 329)
|
(2 385)
|
(31)
|
(52)
|
(38)
|
37
|
(284)
|
(329)
|
37
|
98
|
93
|
37
|
620
|
1 204
|
644
|
51
|
484
|
482
|
426
|
411
|
443
|
249
|
|
Cash Taxes Paid |
20
|
9
|
3
|
21
|
27
|
207
|
174
|
220
|
399
|
706
|
849
|
45
|
(263)
|
47
|
39
|
430
|
664
|
994
|
1 250
|
1 235
|
1 373
|
1 249
|
1 241
|
275
|
(211)
|
849
|
1 140
|
996
|
1 069
|
677
|
|
Cash Interest Paid |
15
|
(6)
|
4
|
(18)
|
(11)
|
22
|
11
|
6
|
12
|
7
|
3
|
3
|
5
|
11
|
18
|
20
|
16
|
17
|
19
|
21
|
23
|
25
|
16
|
6
|
6
|
5
|
4
|
1
|
1
|
1
|
|
Change in Working Capital |
250
|
(391)
|
433
|
(79)
|
(711)
|
(793)
|
1 329
|
79
|
(1 472)
|
(1 652)
|
(1 294)
|
264
|
(2 912)
|
(2 990)
|
(1 304)
|
960
|
(206)
|
(2 131)
|
(2 898)
|
(1 665)
|
(277)
|
327
|
(2 111)
|
(1 528)
|
1 275
|
(2 428)
|
(1 300)
|
2 173
|
1 763
|
(1 915)
|
|
Cash from Operating Activities |
591
N/A
|
(352)
N/A
|
615
N/A
|
(100)
N/A
|
(210)
-110%
|
143
N/A
|
2 493
+1 642%
|
1 235
-50%
|
(653)
N/A
|
(781)
-20%
|
(576)
+26%
|
543
N/A
|
(2 646)
N/A
|
(2 299)
+13%
|
808
N/A
|
4 571
+465%
|
3 834
-16%
|
2 274
-41%
|
1 930
-15%
|
2 715
+41%
|
4 393
+62%
|
4 809
+9%
|
222
-95%
|
326
+47%
|
3 731
+1 044%
|
214
-94%
|
1 988
+830%
|
5 428
+173%
|
4 165
-23%
|
226
-95%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||
Capital Expenditures |
(61)
|
(39)
|
(327)
|
(226)
|
(305)
|
(248)
|
(216)
|
(285)
|
(350)
|
(331)
|
(264)
|
(325)
|
(1 051)
|
(2 681)
|
(2 893)
|
(1 829)
|
(1 890)
|
(2 083)
|
(1 787)
|
(1 187)
|
(741)
|
(694)
|
(719)
|
(613)
|
(448)
|
(563)
|
(589)
|
(606)
|
(760)
|
(671)
|
|
Other Items |
(10)
|
14
|
16
|
21
|
29
|
9
|
154
|
267
|
2 426
|
2 301
|
11
|
16
|
5
|
101
|
269
|
171
|
(15)
|
47
|
103
|
17
|
(55)
|
(201)
|
(186)
|
13
|
(15)
|
(82)
|
(24)
|
(43)
|
(58)
|
8
|
|
Cash from Investing Activities |
(70)
N/A
|
(25)
+64%
|
(311)
-1 134%
|
(205)
+34%
|
(276)
-35%
|
(240)
+13%
|
(61)
+74%
|
(18)
+71%
|
2 076
N/A
|
1 970
-5%
|
(253)
N/A
|
(308)
-22%
|
(1 046)
-239%
|
(2 581)
-147%
|
(2 623)
-2%
|
(1 658)
+37%
|
(1 905)
-15%
|
(2 036)
-7%
|
(1 685)
+17%
|
(1 170)
+31%
|
(797)
+32%
|
(895)
-12%
|
(905)
-1%
|
(600)
+34%
|
(463)
+23%
|
(644)
-39%
|
(612)
+5%
|
(649)
-6%
|
(817)
-26%
|
(664)
+19%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(1 094)
|
(194)
|
(894)
|
(188)
|
(191)
|
(404)
|
(1 412)
|
(512)
|
(112)
|
(1 352)
|
(752)
|
(12)
|
2 891
|
3 769
|
1 191
|
(899)
|
(1 194)
|
(508)
|
686
|
(123)
|
(1 880)
|
(532)
|
1
|
(19)
|
(10)
|
(809)
|
(887)
|
(126)
|
(46)
|
(5)
|
|
Cash Paid for Dividends |
18
|
(27)
|
(26)
|
(27)
|
(27)
|
(54)
|
(7)
|
(63)
|
(109)
|
(140)
|
(141)
|
(63)
|
(63)
|
(32)
|
(32)
|
(313)
|
(469)
|
(578)
|
(578)
|
(656)
|
(656)
|
(610)
|
(454)
|
(157)
|
(157)
|
(266)
|
(266)
|
(438)
|
(438)
|
(188)
|
|
Other |
3
|
1
|
(0)
|
1
|
0
|
(2)
|
0
|
(7)
|
(1)
|
(1)
|
(1)
|
28
|
(1)
|
243
|
(0)
|
2
|
(0)
|
(2)
|
0
|
(7)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
|
Cash from Financing Activities |
(1 073)
N/A
|
(220)
+80%
|
(920)
-319%
|
(213)
+77%
|
(214)
0%
|
(456)
-113%
|
(1 419)
-211%
|
(581)
+59%
|
(222)
+62%
|
(1 493)
-573%
|
(894)
+40%
|
(48)
+95%
|
3 098
N/A
|
3 980
+28%
|
1 159
-71%
|
(1 210)
N/A
|
(1 663)
-37%
|
(1 089)
+35%
|
107
N/A
|
(780)
N/A
|
(2 537)
-225%
|
(1 141)
+55%
|
(453)
+60%
|
(169)
+63%
|
(167)
+1%
|
(1 075)
-544%
|
(1 153)
-7%
|
(563)
+51%
|
(484)
+14%
|
(193)
+60%
|
|
Change in Cash | |||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
(6)
|
(18)
|
(17)
|
(2)
|
5
|
5
|
1
|
(5)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
(552)
N/A
|
(597)
-8%
|
(616)
-3%
|
(518)
+16%
|
(700)
-35%
|
(553)
+21%
|
1 013
N/A
|
636
-37%
|
1 201
+89%
|
(304)
N/A
|
(1 723)
-468%
|
187
N/A
|
(590)
N/A
|
(906)
-54%
|
(674)
+26%
|
1 686
N/A
|
264
-84%
|
(846)
N/A
|
358
N/A
|
766
+114%
|
1 055
+38%
|
2 770
+163%
|
(1 140)
N/A
|
(443)
+61%
|
3 101
N/A
|
(1 505)
N/A
|
223
N/A
|
4 216
+1 789%
|
2 864
-32%
|
(630)
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||
Free Cash Flow |
531
N/A
|
(391)
N/A
|
289
N/A
|
(325)
N/A
|
(515)
-58%
|
(105)
+80%
|
2 278
N/A
|
950
-58%
|
(1 003)
N/A
|
(1 112)
-11%
|
(840)
+24%
|
219
N/A
|
(3 696)
N/A
|
(4 980)
-35%
|
(2 084)
+58%
|
2 742
N/A
|
1 944
-29%
|
191
-90%
|
143
-26%
|
1 528
+972%
|
3 651
+139%
|
4 115
+13%
|
(497)
N/A
|
(287)
+42%
|
3 283
N/A
|
(349)
N/A
|
1 400
N/A
|
4 822
+244%
|
3 405
-29%
|
(445)
N/A
|