Think Research Corporation
XTSX:THNK
Cash Flow Statement
Cash Flow Statement
Think Research Corporation
| Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||
| Net Income |
(21)
|
(29)
|
(52)
|
(54)
|
(49)
|
(26)
|
(43)
|
(38)
|
(35)
|
|
| Depreciation & Amortization |
4
|
8
|
15
|
17
|
19
|
14
|
25
|
24
|
24
|
|
| Change in Deffered Taxes |
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
7
|
8
|
15
|
14
|
13
|
7
|
11
|
10
|
7
|
|
| Cash Interest Paid |
1
|
2
|
4
|
4
|
4
|
4
|
6
|
6
|
6
|
|
| Change in Working Capital |
(1)
|
1
|
10
|
4
|
2
|
(0)
|
(2)
|
(0)
|
4
|
|
| Cash from Operating Activities |
(11)
N/A
|
(11)
-1%
|
(12)
-4%
|
(18)
-51%
|
(15)
+18%
|
(5)
+68%
|
(8)
-67%
|
(4)
+53%
|
(0)
+90%
|
|
| Investing Cash Flow | ||||||||||
| Capital Expenditures |
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(4)
|
(7)
|
(7)
|
(7)
|
|
| Other Items |
(22)
|
(24)
|
(42)
|
(43)
|
(25)
|
(0)
|
0
|
(2)
|
(3)
|
|
| Cash from Investing Activities |
(24)
N/A
|
(27)
-13%
|
(48)
-74%
|
(48)
-2%
|
(31)
+36%
|
(5)
+85%
|
(8)
-79%
|
(9)
-10%
|
(10)
-10%
|
|
| Financing Cash Flow | ||||||||||
| Net Issuance of Common Stock |
13
|
12
|
25
|
25
|
12
|
2
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
20
|
24
|
34
|
40
|
31
|
7
|
15
|
10
|
11
|
|
| Cash Paid for Dividends |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(2)
|
(3)
|
(5)
|
(5)
|
(4)
|
(3)
|
(5)
|
(5)
|
(6)
|
|
| Cash from Financing Activities |
31
N/A
|
34
+12%
|
54
+57%
|
61
+13%
|
39
-36%
|
6
-84%
|
12
+89%
|
7
-40%
|
8
+6%
|
|
| Change in Cash | ||||||||||
| Net Change in Cash |
(5)
N/A
|
(5)
+7%
|
(6)
-22%
|
(6)
+0%
|
(6)
-18%
|
(3)
+55%
|
(4)
-37%
|
(5)
-36%
|
(3)
+53%
|
|
| Free Cash Flow | ||||||||||
| Free Cash Flow |
(13)
N/A
|
(15)
-10%
|
(17)
-19%
|
(24)
-38%
|
(21)
+11%
|
(9)
+58%
|
(15)
-72%
|
(10)
+32%
|
(7)
+29%
|
|