iPeople Inc
XPHS:IPO
Cash Flow Statement
Cash Flow Statement
iPeople Inc
| Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-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 |
410
|
298
|
0
|
259
|
484
|
557
|
0
|
660
|
706
|
805
|
0
|
0
|
398
|
707
|
1 029
|
1 164
|
970
|
960
|
996
|
963
|
1 184
|
|
| Depreciation & Amortization |
637
|
514
|
463
|
453
|
444
|
431
|
457
|
453
|
454
|
475
|
17
|
37
|
42
|
507
|
512
|
512
|
513
|
536
|
551
|
566
|
582
|
|
| Other Non-Cash Items |
187
|
170
|
214
|
222
|
228
|
233
|
233
|
242
|
218
|
184
|
(14)
|
(15)
|
(14)
|
157
|
127
|
112
|
127
|
127
|
128
|
144
|
146
|
|
| Cash Taxes Paid |
102
|
69
|
41
|
46
|
(4)
|
(1)
|
1
|
2
|
11
|
6
|
(1)
|
(2)
|
(2)
|
29
|
29
|
79
|
94
|
92
|
91
|
100
|
97
|
|
| Cash Interest Paid |
144
|
147
|
140
|
135
|
166
|
127
|
137
|
126
|
111
|
129
|
26
|
39
|
27
|
151
|
140
|
128
|
129
|
130
|
127
|
130
|
126
|
|
| Change in Working Capital |
27
|
(204)
|
(857)
|
(677)
|
(668)
|
(948)
|
(475)
|
(521)
|
(518)
|
(221)
|
143
|
(147)
|
125
|
(250)
|
(542)
|
(356)
|
(558)
|
124
|
(51)
|
242
|
157
|
|
| Cash from Operating Activities |
1 262
N/A
|
778
-38%
|
95
-88%
|
257
+170%
|
488
+90%
|
274
-44%
|
849
+210%
|
834
-2%
|
860
+3%
|
1 244
+45%
|
198
-84%
|
(189)
N/A
|
(44)
+77%
|
1 122
N/A
|
878
-22%
|
1 146
+31%
|
1 052
-8%
|
1 747
+66%
|
1 624
-7%
|
1 916
+18%
|
2 069
+8%
|
|
| Investing Cash Flow | ||||||||||||||||||||||
| Capital Expenditures |
(1 859)
|
(1 157)
|
(882)
|
(808)
|
(570)
|
(255)
|
(184)
|
(221)
|
(179)
|
(274)
|
(119)
|
(141)
|
(162)
|
(478)
|
(389)
|
(493)
|
(620)
|
(700)
|
(698)
|
(704)
|
(600)
|
|
| Other Items |
412
|
(180)
|
2 101
|
2 101
|
2 102
|
2 105
|
(10)
|
(17)
|
(10)
|
(9)
|
9
|
2
|
1
|
10
|
43
|
40
|
32
|
(1)
|
(8)
|
(8)
|
(2)
|
|
| Cash from Investing Activities |
(1 447)
N/A
|
(1 337)
+8%
|
1 220
N/A
|
1 294
+6%
|
1 532
+18%
|
1 850
+21%
|
(194)
N/A
|
(238)
-22%
|
(189)
+20%
|
(283)
-50%
|
(111)
+61%
|
(139)
-25%
|
(161)
-16%
|
(469)
-191%
|
(346)
+26%
|
(452)
-31%
|
(589)
-30%
|
(701)
-19%
|
(705)
-1%
|
(712)
-1%
|
(602)
+15%
|
|
| Financing Cash Flow | ||||||||||||||||||||||
| Net Issuance of Debt |
878
|
330
|
(1 093)
|
(1 360)
|
(1 660)
|
(1 654)
|
(42)
|
(212)
|
(77)
|
(94)
|
392
|
391
|
(112)
|
(575)
|
(606)
|
(598)
|
(97)
|
(76)
|
(71)
|
(70)
|
(69)
|
|
| Cash Paid for Dividends |
(190)
|
(74)
|
(73)
|
(73)
|
(63)
|
(63)
|
(313)
|
(313)
|
(417)
|
(417)
|
0
|
(31)
|
(57)
|
(224)
|
0
|
(224)
|
(198)
|
(198)
|
0
|
(268)
|
(268)
|
|
| Other |
12
|
12
|
14
|
(6)
|
(14)
|
(14)
|
(15)
|
9
|
14
|
12
|
(5)
|
(11)
|
(17)
|
(8)
|
1
|
(3)
|
3
|
(3)
|
(1)
|
4
|
1
|
|
| Cash from Financing Activities |
700
N/A
|
268
-62%
|
(1 152)
N/A
|
(1 439)
-25%
|
(1 737)
-21%
|
(1 731)
+0%
|
(370)
+79%
|
(516)
-39%
|
(481)
+7%
|
(499)
-4%
|
387
N/A
|
348
-10%
|
(185)
N/A
|
(807)
-336%
|
(829)
-3%
|
(824)
+1%
|
(292)
+65%
|
(277)
+5%
|
(270)
+2%
|
(334)
-24%
|
(335)
0%
|
|
| Change in Cash | ||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
2
|
2
|
2
|
1
|
0
|
0
|
1
|
2
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
0
|
2
|
1
|
(0)
|
1
|
|
| Net Change in Cash |
515
N/A
|
(291)
N/A
|
165
N/A
|
113
-31%
|
285
+152%
|
394
+38%
|
285
-28%
|
81
-72%
|
191
+137%
|
464
+142%
|
473
+2%
|
19
-96%
|
(391)
N/A
|
(154)
+61%
|
(296)
-92%
|
(129)
+56%
|
172
N/A
|
771
+347%
|
649
-16%
|
870
+34%
|
1 132
+30%
|
|
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow |
(598)
N/A
|
(379)
+37%
|
(787)
-108%
|
(551)
+30%
|
(81)
+85%
|
19
N/A
|
665
+3 450%
|
613
-8%
|
681
+11%
|
970
+42%
|
78
-92%
|
(329)
N/A
|
(206)
+38%
|
644
N/A
|
489
-24%
|
653
+33%
|
432
-34%
|
1 047
+143%
|
926
-12%
|
1 212
+31%
|
1 468
+21%
|
|