Orchestra Holdings Inc
TSE:6533
Cash Flow Statement
Cash Flow Statement
Orchestra Holdings Inc
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 |
360
|
426
|
449
|
418
|
477
|
579
|
701
|
1 096
|
1 318
|
1 505
|
1 464
|
968
|
924
|
|
Depreciation & Amortization |
23
|
40
|
54
|
73
|
94
|
103
|
102
|
102
|
125
|
175
|
254
|
350
|
453
|
|
Other Non-Cash Items |
7
|
14
|
8
|
22
|
55
|
36
|
25
|
12
|
110
|
91
|
(92)
|
(70)
|
(203)
|
|
Cash Taxes Paid |
136
|
152
|
207
|
144
|
114
|
212
|
209
|
352
|
422
|
1 233
|
1 736
|
565
|
208
|
|
Cash Interest Paid |
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
8
|
19
|
|
Change in Working Capital |
(245)
|
44
|
121
|
(68)
|
(254)
|
(617)
|
(167)
|
(77)
|
(440)
|
(1 440)
|
(2 111)
|
(353)
|
(170)
|
|
Cash from Operating Activities |
145
N/A
|
524
+260%
|
632
+21%
|
445
-30%
|
373
-16%
|
100
-73%
|
660
+557%
|
1 134
+72%
|
1 113
-2%
|
332
-70%
|
(485)
N/A
|
894
N/A
|
1 004
+12%
|
|
Investing Cash Flow | ||||||||||||||
Capital Expenditures |
(52)
|
(36)
|
(18)
|
(8)
|
(15)
|
(80)
|
(74)
|
(9)
|
(6)
|
(27)
|
(49)
|
(48)
|
(31)
|
|
Other Items |
(280)
|
(562)
|
(493)
|
(512)
|
(540)
|
(165)
|
11
|
(64)
|
(27)
|
(449)
|
(945)
|
(2 598)
|
(1 969)
|
|
Cash from Investing Activities |
(332)
N/A
|
(598)
-80%
|
(511)
+15%
|
(520)
-2%
|
(556)
-7%
|
(245)
+56%
|
(63)
+74%
|
(73)
-16%
|
(32)
+56%
|
(476)
-1 380%
|
(994)
-109%
|
(2 645)
-166%
|
(2 000)
+24%
|
|
Financing Cash Flow | ||||||||||||||
Net Issuance of Common Stock |
1
|
0
|
3
|
3
|
9
|
9
|
11
|
11
|
13
|
14
|
10
|
14
|
6
|
|
Net Issuance of Debt |
83
|
196
|
47
|
419
|
371
|
66
|
131
|
(167)
|
(265)
|
(247)
|
(127)
|
2 020
|
1 287
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
(42)
|
(43)
|
(56)
|
(55)
|
(68)
|
(68)
|
(78)
|
(78)
|
(88)
|
(88)
|
|
Other |
2
|
(2)
|
(2)
|
1
|
1
|
(0)
|
40
|
2 821
|
2 781
|
(204)
|
(218)
|
(13)
|
1
|
|
Cash from Financing Activities |
85
N/A
|
195
+128%
|
48
-75%
|
381
+693%
|
338
-11%
|
19
-94%
|
127
+576%
|
2 597
+1 939%
|
2 462
-5%
|
(515)
N/A
|
(414)
+20%
|
1 933
N/A
|
1 206
-38%
|
|
Change in Cash | ||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
2
|
2
|
1
|
0
|
0
|
|
Net Change in Cash |
(101)
N/A
|
121
N/A
|
169
+40%
|
306
+81%
|
155
-49%
|
(126)
N/A
|
725
N/A
|
3 659
+405%
|
3 544
-3%
|
(657)
N/A
|
(1 890)
-188%
|
183
N/A
|
210
+15%
|
|
Free Cash Flow | ||||||||||||||
Free Cash Flow |
93
N/A
|
488
+424%
|
614
+26%
|
437
-29%
|
357
-18%
|
21
-94%
|
587
+2 745%
|
1 125
+92%
|
1 107
-2%
|
305
-72%
|
(534)
N/A
|
847
N/A
|
972
+15%
|