Startek Inc
F:K2R
Cash Flow Statement
Cash Flow Statement
Startek Inc
| Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(4)
|
(6)
|
(5)
|
(7)
|
(5)
|
(5)
|
(8)
|
(10)
|
(18)
|
(16)
|
(12)
|
(9)
|
(0)
|
0
|
2
|
4
|
2
|
(1)
|
(13)
|
(13)
|
(17)
|
(22)
|
(15)
|
(19)
|
(16)
|
(13)
|
(36)
|
(39)
|
(34)
|
(34)
|
(18)
|
(4)
|
(3)
|
10
|
20
|
14
|
14
|
4
|
6
|
10
|
(17)
|
|
| Depreciation & Amortization |
13
|
13
|
12
|
11
|
11
|
10
|
11
|
12
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
11
|
11
|
11
|
16
|
15
|
20
|
25
|
24
|
30
|
30
|
30
|
29
|
29
|
28
|
28
|
27
|
27
|
24
|
23
|
21
|
25
|
23
|
22
|
22
|
17
|
|
| Change in Deffered Taxes |
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(2)
|
(1)
|
0
|
(1)
|
(0)
|
1
|
(1)
|
1
|
2
|
(0)
|
(0)
|
(2)
|
(3)
|
0
|
0
|
(1)
|
1
|
(4)
|
(3)
|
(3)
|
(3)
|
(1)
|
|
| Stock-Based Compensation |
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
|
| Other Non-Cash Items |
2
|
3
|
3
|
3
|
2
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
1
|
7
|
1
|
2
|
3
|
(2)
|
4
|
3
|
12
|
35
|
36
|
37
|
43
|
31
|
22
|
21
|
11
|
0
|
3
|
4
|
13
|
3
|
(1)
|
22
|
|
| Cash Taxes Paid |
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
7
|
10
|
9
|
5
|
5
|
6
|
10
|
4
|
4
|
1
|
4
|
5
|
4
|
(1)
|
2
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
15
|
17
|
22
|
26
|
13
|
26
|
24
|
23
|
21
|
9
|
8
|
9
|
11
|
13
|
13
|
12
|
|
| Change in Working Capital |
(10)
|
(3)
|
(6)
|
(5)
|
(2)
|
(2)
|
2
|
1
|
2
|
(3)
|
(2)
|
(1)
|
(4)
|
(4)
|
(3)
|
(5)
|
(1)
|
5
|
1
|
5
|
2
|
0
|
(2)
|
(17)
|
(10)
|
(1)
|
7
|
53
|
53
|
29
|
34
|
(22)
|
(22)
|
(16)
|
(31)
|
(5)
|
(12)
|
(11)
|
(8)
|
(13)
|
(12)
|
|
| Cash from Operating Activities |
1
N/A
|
6
+831%
|
5
-18%
|
5
-12%
|
7
+57%
|
4
-38%
|
6
+42%
|
3
-54%
|
(2)
N/A
|
(5)
-138%
|
(0)
+94%
|
5
N/A
|
10
+108%
|
11
+7%
|
13
+21%
|
13
-5%
|
13
+7%
|
16
+16%
|
5
-70%
|
7
+58%
|
2
-72%
|
2
-27%
|
5
+215%
|
(7)
N/A
|
8
N/A
|
27
+246%
|
37
+41%
|
81
+116%
|
84
+4%
|
66
-22%
|
74
+12%
|
20
-73%
|
24
+22%
|
28
+16%
|
11
-61%
|
35
+216%
|
27
-23%
|
25
-8%
|
19
-22%
|
16
-19%
|
9
-44%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(9)
|
(10)
|
(14)
|
(14)
|
(12)
|
(13)
|
(10)
|
(9)
|
(8)
|
(5)
|
(3)
|
(2)
|
(4)
|
(5)
|
(5)
|
(7)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(9)
|
(13)
|
(12)
|
(16)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(21)
|
(10)
|
(9)
|
(8)
|
(8)
|
(12)
|
(13)
|
(14)
|
(12)
|
|
| Other Items |
3
|
3
|
4
|
5
|
6
|
(2)
|
(2)
|
(20)
|
(21)
|
(17)
|
(17)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
2
|
(1)
|
(1)
|
(0)
|
(2)
|
1
|
1
|
0
|
0
|
0
|
(28)
|
(28)
|
(28)
|
(35)
|
(8)
|
(9)
|
(7)
|
46
|
43
|
79
|
78
|
|
| Cash from Investing Activities |
(4)
N/A
|
(6)
-38%
|
(6)
-12%
|
(9)
-48%
|
(9)
+5%
|
(13)
-53%
|
(15)
-10%
|
(30)
-105%
|
(29)
+3%
|
(25)
+14%
|
(22)
+12%
|
(3)
+86%
|
(2)
+30%
|
(5)
-118%
|
(5)
-3%
|
(5)
-12%
|
(7)
-28%
|
(7)
-1%
|
(8)
-17%
|
(7)
+7%
|
(6)
+18%
|
(9)
-46%
|
(11)
-17%
|
(13)
-20%
|
(14)
-8%
|
(14)
-4%
|
(14)
+4%
|
(16)
-16%
|
(16)
-3%
|
(17)
-5%
|
(45)
-165%
|
(45)
+0%
|
(49)
-8%
|
(45)
+8%
|
(16)
+63%
|
(16)
+1%
|
(14)
+12%
|
33
N/A
|
30
-10%
|
64
+112%
|
66
+3%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
5
|
5
|
11
|
11
|
7
|
6
|
8
|
9
|
9
|
10
|
2
|
2
|
(0)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
(0)
|
1
|
0
|
1
|
2
|
3
|
8
|
27
|
24
|
26
|
15
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(10)
|
1
|
(6)
|
2
|
6
|
6
|
17
|
4
|
(11)
|
(15)
|
(42)
|
(48)
|
(40)
|
(12)
|
23
|
33
|
25
|
(4)
|
(12)
|
(10)
|
4
|
(40)
|
(94)
|
(93)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
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
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
0
N/A
|
1
+476%
|
1
-50%
|
1
+79%
|
2
+125%
|
3
+40%
|
8
+143%
|
27
+229%
|
25
-9%
|
27
+6%
|
16
-39%
|
(8)
N/A
|
(8)
-13%
|
(9)
-4%
|
(9)
-1%
|
(7)
+17%
|
(7)
+9%
|
(9)
-30%
|
2
N/A
|
(5)
N/A
|
3
N/A
|
8
+208%
|
8
+2%
|
25
+219%
|
12
-53%
|
(4)
N/A
|
(9)
-122%
|
(34)
-290%
|
(40)
-16%
|
(31)
+21%
|
(5)
+84%
|
23
N/A
|
32
+40%
|
22
-30%
|
(6)
N/A
|
(15)
-132%
|
(12)
+17%
|
3
N/A
|
(40)
N/A
|
(94)
-133%
|
(94)
+1%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Net Change in Cash |
(3)
N/A
|
2
N/A
|
(1)
N/A
|
(4)
-663%
|
1
N/A
|
(6)
N/A
|
(0)
+94%
|
0
N/A
|
(6)
N/A
|
(3)
+53%
|
(6)
-110%
|
(5)
+9%
|
(0)
+100%
|
(2)
-15 700%
|
1
N/A
|
1
+20%
|
1
-15%
|
0
-24%
|
(0)
N/A
|
(4)
-2 619%
|
(2)
+48%
|
(1)
+53%
|
0
N/A
|
4
+1 341%
|
5
+22%
|
8
+57%
|
14
+74%
|
31
+118%
|
28
-8%
|
18
-36%
|
25
+39%
|
(2)
N/A
|
7
N/A
|
5
-30%
|
(12)
N/A
|
2
N/A
|
(2)
N/A
|
60
N/A
|
7
-88%
|
(16)
N/A
|
(19)
-24%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(3)
+57%
|
(5)
-90%
|
(10)
-97%
|
(7)
+25%
|
(7)
-1%
|
(7)
+9%
|
(7)
-9%
|
(11)
-47%
|
(12)
-17%
|
(5)
+60%
|
2
N/A
|
8
+343%
|
7
-12%
|
9
+23%
|
7
-17%
|
6
-11%
|
8
+29%
|
(3)
N/A
|
0
N/A
|
(6)
N/A
|
(6)
-10%
|
(5)
+27%
|
(20)
-338%
|
(5)
+77%
|
11
N/A
|
23
+105%
|
65
+188%
|
68
+4%
|
49
-28%
|
57
+17%
|
3
-95%
|
4
+30%
|
18
+396%
|
2
-87%
|
27
+1 016%
|
19
-29%
|
13
-34%
|
6
-50%
|
1
-79%
|
(3)
N/A
|
|