Poppins Corp
TSE:7358
Cash Flow Statement
Cash Flow Statement
Poppins Corp
Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|
Operating Cash Flow | |||||
Net Income |
1 287
|
1 197
|
762
|
1 076
|
|
Depreciation & Amortization |
257
|
263
|
274
|
282
|
|
Other Non-Cash Items |
168
|
91
|
167
|
187
|
|
Cash Taxes Paid |
617
|
709
|
532
|
335
|
|
Cash Interest Paid |
13
|
11
|
10
|
11
|
|
Change in Working Capital |
(825)
|
(1 248)
|
(924)
|
(775)
|
|
Cash from Operating Activities |
887
N/A
|
303
-66%
|
279
-8%
|
770
+176%
|
|
Investing Cash Flow | |||||
Capital Expenditures |
(1 552)
|
(1 766)
|
(1 131)
|
(1 640)
|
|
Other Items |
380
|
558
|
832
|
812
|
|
Cash from Investing Activities |
(1 172)
N/A
|
(1 208)
-3%
|
(299)
+75%
|
(828)
-177%
|
|
Financing Cash Flow | |||||
Net Issuance of Debt |
(1 069)
|
(815)
|
563
|
1 201
|
|
Cash Paid for Dividends |
(387)
|
(387)
|
(387)
|
(387)
|
|
Other |
0
|
(2)
|
(4)
|
0
|
|
Cash from Financing Activities |
(1 456)
N/A
|
(1 204)
+17%
|
172
N/A
|
814
+373%
|
|
Change in Cash | |||||
Net Change in Cash |
(1 741)
N/A
|
(2 109)
-21%
|
152
N/A
|
756
+397%
|
|
Free Cash Flow | |||||
Free Cash Flow |
(665)
N/A
|
(1 463)
-120%
|
(852)
+42%
|
(870)
-2%
|