AppBank Inc
TSE:6177
Cash Flow Statement
Cash Flow Statement
AppBank Inc
Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||
Net Income |
(110)
|
(270)
|
(439)
|
(401)
|
(274)
|
(84)
|
(73)
|
(183)
|
(177)
|
(117)
|
(186)
|
(213)
|
(288)
|
(370)
|
(419)
|
|
Depreciation & Amortization |
25
|
23
|
17
|
17
|
10
|
0
|
2
|
2
|
6
|
9
|
10
|
13
|
13
|
8
|
19
|
|
Other Non-Cash Items |
64
|
65
|
171
|
171
|
60
|
9
|
18
|
65
|
42
|
(35)
|
(10)
|
8
|
9
|
14
|
29
|
|
Cash Taxes Paid |
293
|
(15)
|
(129)
|
(5)
|
3
|
6
|
1
|
(2)
|
2
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
|
Cash Interest Paid |
9
|
8
|
6
|
5
|
4
|
3
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(383)
|
83
|
94
|
(47)
|
33
|
41
|
53
|
(20)
|
(42)
|
(4)
|
(9)
|
(2)
|
49
|
25
|
71
|
|
Cash from Operating Activities |
(404)
N/A
|
(99)
+76%
|
(158)
-59%
|
(260)
-65%
|
(170)
+34%
|
(34)
+80%
|
1
N/A
|
(134)
N/A
|
(172)
-28%
|
(147)
+15%
|
(194)
-32%
|
(195)
0%
|
(216)
-11%
|
(321)
-48%
|
(300)
+6%
|
|
Investing Cash Flow | ||||||||||||||||
Capital Expenditures |
(27)
|
(40)
|
(55)
|
(23)
|
(2)
|
(5)
|
(21)
|
(18)
|
(1)
|
0
|
(34)
|
0
|
(2)
|
(7)
|
(6)
|
|
Other Items |
(314)
|
89
|
201
|
88
|
105
|
29
|
(3)
|
(67)
|
(83)
|
(14)
|
15
|
9
|
(3)
|
(6)
|
(1)
|
|
Cash from Investing Activities |
(341)
N/A
|
49
N/A
|
146
+200%
|
65
-56%
|
104
+60%
|
24
-76%
|
(23)
N/A
|
(85)
-264%
|
(85)
+1%
|
(14)
+83%
|
(19)
-33%
|
(24)
-30%
|
(5)
+80%
|
(13)
-162%
|
(7)
+49%
|
|
Financing Cash Flow | ||||||||||||||||
Net Issuance of Common Stock |
13
|
26
|
14
|
37
|
306
|
359
|
87
|
1
|
3
|
0
|
0
|
0
|
107
|
386
|
302
|
|
Net Issuance of Debt |
(62)
|
(327)
|
(305)
|
(216)
|
(182)
|
(169)
|
(160)
|
(160)
|
(133)
|
(68)
|
(17)
|
(5)
|
(5)
|
(5)
|
45
|
|
Other |
0
|
0
|
0
|
33
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(49)
N/A
|
(301)
-514%
|
(291)
+3%
|
(147)
+49%
|
156
N/A
|
190
+21%
|
(73)
N/A
|
(158)
-117%
|
(130)
+18%
|
(66)
+49%
|
(17)
+75%
|
(5)
+71%
|
102
N/A
|
381
+274%
|
348
-9%
|
|
Change in Cash | ||||||||||||||||
Net Change in Cash |
(794)
N/A
|
(351)
+56%
|
(302)
+14%
|
(341)
-13%
|
90
N/A
|
180
+100%
|
(95)
N/A
|
(378)
-296%
|
(387)
-2%
|
(227)
+41%
|
(230)
-1%
|
(224)
+2%
|
(120)
+47%
|
47
N/A
|
40
-14%
|
|
Free Cash Flow | ||||||||||||||||
Free Cash Flow |
(431)
N/A
|
(139)
+68%
|
(212)
-53%
|
(282)
-33%
|
(172)
+39%
|
(39)
+77%
|
(20)
+49%
|
(152)
-671%
|
(173)
-14%
|
(147)
+15%
|
(228)
-55%
|
(195)
+15%
|
(218)
-12%
|
(328)
-50%
|
(307)
+7%
|