Ikka Holdings Cayman Ltd
TWSE:2250
Cash Flow Statement
Cash Flow Statement
Ikka Holdings Cayman Ltd
| Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||
| Net Income |
240
|
274
|
298
|
261
|
202
|
152
|
157
|
193
|
141
|
163
|
170
|
204
|
257
|
294
|
281
|
281
|
273
|
241
|
212
|
|
| Depreciation & Amortization |
205
|
160
|
187
|
204
|
183
|
179
|
172
|
182
|
191
|
194
|
182
|
182
|
172
|
175
|
176
|
176
|
177
|
178
|
176
|
|
| Stock-Based Compensation |
4
|
7
|
8
|
7
|
7
|
6
|
5
|
4
|
3
|
2
|
2
|
2
|
5
|
4
|
4
|
4
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
14
|
20
|
16
|
17
|
13
|
10
|
5
|
(1)
|
(1)
|
(1)
|
2
|
15
|
20
|
20
|
9
|
7
|
1
|
(1)
|
6
|
|
| Cash Taxes Paid |
51
|
40
|
52
|
41
|
78
|
76
|
119
|
124
|
101
|
96
|
58
|
61
|
78
|
79
|
91
|
108
|
86
|
87
|
77
|
|
| Cash Interest Paid |
17
|
12
|
18
|
21
|
11
|
10
|
7
|
10
|
11
|
11
|
11
|
13
|
15
|
16
|
17
|
14
|
12
|
11
|
9
|
|
| Change in Working Capital |
(19)
|
(29)
|
(57)
|
(380)
|
(384)
|
(320)
|
(268)
|
(173)
|
(57)
|
(123)
|
(53)
|
37
|
(2)
|
57
|
57
|
43
|
(7)
|
42
|
(16)
|
|
| Cash from Operating Activities |
440
N/A
|
425
-3%
|
443
+4%
|
102
-77%
|
14
-86%
|
21
+47%
|
65
+216%
|
201
+211%
|
275
+36%
|
233
-15%
|
301
+29%
|
437
+45%
|
448
+3%
|
545
+22%
|
524
-4%
|
506
-3%
|
442
-13%
|
459
+4%
|
376
-18%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(129)
|
(31)
|
(101)
|
(146)
|
(157)
|
(144)
|
(158)
|
(148)
|
(145)
|
(136)
|
(93)
|
(73)
|
(79)
|
(135)
|
(152)
|
(157)
|
(141)
|
(87)
|
(92)
|
|
| Other Items |
(7)
|
0
|
65
|
118
|
54
|
60
|
(107)
|
(123)
|
(101)
|
(39)
|
72
|
56
|
2
|
(70)
|
(29)
|
(8)
|
8
|
53
|
(5)
|
|
| Cash from Investing Activities |
(137)
N/A
|
(31)
+77%
|
(37)
-17%
|
(28)
+23%
|
(103)
-264%
|
(84)
+18%
|
(265)
-214%
|
(271)
-2%
|
(246)
+9%
|
(175)
+29%
|
(21)
+88%
|
(17)
+19%
|
(78)
-359%
|
(206)
-163%
|
(181)
+12%
|
(165)
+9%
|
(131)
+20%
|
(34)
+74%
|
(97)
-184%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
595
|
479
|
479
|
0
|
0
|
4
|
4
|
5
|
5
|
5
|
8
|
118
|
119
|
119
|
118
|
9
|
12
|
12
|
|
| Net Issuance of Debt |
(167)
|
(162)
|
(158)
|
(293)
|
(170)
|
(174)
|
(132)
|
(103)
|
(107)
|
(103)
|
47
|
9
|
(38)
|
(46)
|
(4)
|
(5)
|
40
|
45
|
(106)
|
|
| Cash Paid for Dividends |
0
|
0
|
(81)
|
(81)
|
0
|
0
|
(87)
|
(87)
|
0
|
0
|
(88)
|
(88)
|
0
|
0
|
(100)
|
(100)
|
0
|
0
|
(116)
|
|
| Other |
(0)
|
(1)
|
(29)
|
(0)
|
(0)
|
(0)
|
33
|
0
|
0
|
0
|
(35)
|
(31)
|
(31)
|
(31)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
|
| Cash from Financing Activities |
(51)
N/A
|
432
N/A
|
211
-51%
|
104
-51%
|
227
+118%
|
(255)
N/A
|
(181)
+29%
|
(185)
-2%
|
(189)
-2%
|
(184)
+2%
|
(70)
+62%
|
(101)
-44%
|
(37)
+63%
|
(46)
-23%
|
12
N/A
|
11
-9%
|
(54)
N/A
|
(45)
+17%
|
(209)
-364%
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(45)
|
(57)
|
(104)
|
(74)
|
(11)
|
(36)
|
(39)
|
1
|
(18)
|
(30)
|
14
|
(56)
|
(40)
|
(21)
|
8
|
(14)
|
45
|
(104)
|
(103)
|
|
| Net Change in Cash |
208
N/A
|
769
+270%
|
513
-33%
|
104
-80%
|
127
+22%
|
(355)
N/A
|
(421)
-19%
|
(254)
+40%
|
(178)
+30%
|
(156)
+12%
|
223
N/A
|
263
+18%
|
293
+12%
|
273
-7%
|
363
+33%
|
339
-7%
|
301
-11%
|
275
-9%
|
(32)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
311
N/A
|
394
+27%
|
342
-13%
|
(44)
N/A
|
(143)
-225%
|
(124)
+14%
|
(93)
+25%
|
53
N/A
|
130
+144%
|
97
-25%
|
208
+113%
|
364
+75%
|
369
+2%
|
410
+11%
|
372
-9%
|
350
-6%
|
301
-14%
|
371
+23%
|
284
-23%
|
|