SPK Corp
TSE:7466
Cash Flow Statement
Cash Flow Statement
SPK 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 |
(205)
|
74
|
329
|
154
|
485
|
1 204
|
1 348
|
1 416
|
1 409
|
1 416
|
1 849
|
1 938
|
1 654
|
1 574
|
1 673
|
1 640
|
1 744
|
2 004
|
1 858
|
1 831
|
2 089
|
2 566
|
2 289
|
1 740
|
2 042
|
2 403
|
2 349
|
2 375
|
2 969
|
3 719
|
|
Depreciation & Amortization |
(70)
|
(5)
|
11
|
8
|
31
|
95
|
101
|
102
|
100
|
101
|
100
|
102
|
106
|
107
|
109
|
121
|
131
|
135
|
145
|
152
|
163
|
173
|
222
|
257
|
249
|
270
|
313
|
383
|
435
|
467
|
|
Other Non-Cash Items |
(82)
|
28
|
14
|
54
|
32
|
(7)
|
(5)
|
145
|
133
|
(53)
|
(56)
|
8
|
34
|
71
|
(48)
|
(96)
|
(5)
|
23
|
64
|
(14)
|
(188)
|
(526)
|
(389)
|
(29)
|
33
|
(8)
|
(80)
|
(3)
|
17
|
(8)
|
|
Cash Taxes Paid |
(298)
|
76
|
77
|
139
|
140
|
530
|
563
|
544
|
555
|
545
|
565
|
655
|
550
|
480
|
558
|
521
|
557
|
550
|
564
|
624
|
667
|
672
|
674
|
807
|
650
|
584
|
750
|
753
|
763
|
1 008
|
|
Cash Interest Paid |
1
|
0
|
1
|
2
|
2
|
5
|
5
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
8
|
8
|
11
|
14
|
16
|
20
|
18
|
|
Change in Working Capital |
802
|
(989)
|
(1 032)
|
(1 592)
|
(1 142)
|
(627)
|
(1 276)
|
(1 457)
|
(601)
|
(376)
|
(1 756)
|
(1 910)
|
(1 127)
|
(701)
|
(614)
|
(707)
|
(539)
|
(1 177)
|
(1 662)
|
(880)
|
(822)
|
(1 053)
|
(1 039)
|
(610)
|
26
|
(916)
|
(2 046)
|
(2 233)
|
(2 583)
|
(2 776)
|
|
Cash from Operating Activities |
446
N/A
|
(892)
N/A
|
(679)
+24%
|
(1 376)
-103%
|
(593)
+57%
|
666
N/A
|
168
-75%
|
207
+23%
|
1 041
+403%
|
1 089
+5%
|
137
-87%
|
137
+0%
|
666
+385%
|
1 051
+58%
|
1 120
+7%
|
958
-14%
|
1 332
+39%
|
986
-26%
|
405
-59%
|
1 090
+169%
|
1 242
+14%
|
1 160
-7%
|
1 083
-7%
|
1 357
+25%
|
2 350
+73%
|
1 749
-26%
|
536
-69%
|
521
-3%
|
838
+61%
|
1 401
+67%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||
Capital Expenditures |
122
|
1
|
(2)
|
4
|
(16)
|
(74)
|
(209)
|
(202)
|
(62)
|
(35)
|
(62)
|
(237)
|
(204)
|
(378)
|
(490)
|
(153)
|
(48)
|
(586)
|
(694)
|
(578)
|
(513)
|
(227)
|
(212)
|
(224)
|
(380)
|
(418)
|
(526)
|
(564)
|
(678)
|
(1 315)
|
|
Other Items |
767
|
130
|
326
|
(75)
|
825
|
283
|
(200)
|
(203)
|
(169)
|
942
|
277
|
(195)
|
355
|
(79)
|
75
|
(323)
|
(416)
|
(329)
|
(621)
|
(210)
|
419
|
776
|
420
|
(49)
|
(442)
|
(442)
|
(67)
|
(373)
|
(201)
|
(83)
|
|
Cash from Investing Activities |
890
N/A
|
131
-85%
|
324
+148%
|
(71)
N/A
|
809
N/A
|
209
-74%
|
(409)
N/A
|
(405)
+1%
|
(231)
+43%
|
907
N/A
|
215
-76%
|
(432)
N/A
|
152
N/A
|
(456)
N/A
|
(415)
+9%
|
(476)
-15%
|
(464)
+3%
|
(915)
-97%
|
(1 315)
-44%
|
(787)
+40%
|
(93)
+88%
|
549
N/A
|
208
-62%
|
(273)
N/A
|
(822)
-201%
|
(860)
-5%
|
(593)
+31%
|
(937)
-58%
|
(880)
+6%
|
(1 398)
-59%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
225
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(90)
|
(90)
|
(0)
|
0
|
0
|
0
|
0
|
(341)
|
(230)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(5)
|
0
|
(15)
|
(24)
|
(38)
|
(29)
|
125
|
259
|
(307)
|
(272)
|
14
|
(45)
|
563
|
58
|
216
|
624
|
(99)
|
697
|
559
|
(216)
|
71
|
47
|
(423)
|
727
|
714
|
(832)
|
(803)
|
(644)
|
848
|
597
|
|
Cash Paid for Dividends |
(7)
|
(5)
|
(5)
|
(11)
|
(11)
|
(270)
|
(275)
|
(279)
|
(282)
|
(287)
|
(293)
|
(297)
|
(300)
|
(304)
|
(304)
|
(306)
|
(311)
|
(316)
|
(321)
|
(326)
|
(331)
|
(336)
|
(341)
|
(362)
|
(351)
|
(372)
|
(392)
|
(402)
|
(422)
|
(442)
|
|
Other |
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
|
Cash from Financing Activities |
213
N/A
|
(10)
N/A
|
(15)
-47%
|
(30)
-95%
|
(44)
-47%
|
(299)
-579%
|
(240)
+20%
|
(110)
+54%
|
(590)
-438%
|
(560)
+5%
|
(278)
+50%
|
(341)
-23%
|
152
N/A
|
(586)
N/A
|
(318)
+46%
|
318
N/A
|
(411)
N/A
|
381
N/A
|
238
-38%
|
(542)
N/A
|
(261)
+52%
|
(290)
-11%
|
(765)
-164%
|
365
N/A
|
362
-1%
|
(1 204)
N/A
|
(1 194)
+1%
|
(1 046)
+12%
|
426
N/A
|
155
-64%
|
|
Change in Cash | |||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
5
|
(1)
|
(1)
|
(2)
|
(0)
|
(8)
|
9
|
18
|
5
|
8
|
7
|
2
|
6
|
7
|
(6)
|
(20)
|
(7)
|
8
|
5
|
(3)
|
(9)
|
(12)
|
(2)
|
(1)
|
(11)
|
20
|
43
|
120
|
81
|
42
|
|
Net Change in Cash |
1 554
N/A
|
(773)
N/A
|
(371)
+52%
|
(1 479)
-298%
|
171
N/A
|
568
+231%
|
(472)
N/A
|
(290)
+39%
|
226
N/A
|
1 444
+539%
|
81
-94%
|
(634)
N/A
|
976
N/A
|
16
-98%
|
381
+2 339%
|
781
+105%
|
450
-42%
|
459
+2%
|
(667)
N/A
|
(243)
+64%
|
879
N/A
|
1 408
+60%
|
523
-63%
|
1 449
+177%
|
1 880
+30%
|
(294)
N/A
|
(1 207)
-310%
|
(1 341)
-11%
|
466
N/A
|
200
-57%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||
Free Cash Flow |
568
N/A
|
(892)
N/A
|
(680)
+24%
|
(1 372)
-102%
|
(609)
+56%
|
592
N/A
|
(41)
N/A
|
5
N/A
|
979
+20 294%
|
1 054
+8%
|
76
-93%
|
(100)
N/A
|
462
N/A
|
673
+46%
|
630
-6%
|
805
+28%
|
1 285
+60%
|
400
-69%
|
(289)
N/A
|
512
N/A
|
729
+42%
|
934
+28%
|
871
-7%
|
1 134
+30%
|
1 970
+74%
|
1 331
-32%
|
11
-99%
|
(42)
N/A
|
160
N/A
|
86
-46%
|