Institute for Q-shu Pioneers of Space Inc
TSE:5595
Cash Flow Statement
Cash Flow Statement
Institute for Q-shu Pioneers of Space Inc
May-2022 | May-2023 | May-2024 | ||
---|---|---|---|---|
Operating Cash Flow | ||||
Net Income |
(386)
|
(1 104)
|
(375)
|
|
Depreciation & Amortization |
17
|
47
|
208
|
|
Other Non-Cash Items |
2
|
823
|
644
|
|
Cash Taxes Paid |
1
|
1
|
1
|
|
Cash Interest Paid |
2
|
2
|
9
|
|
Change in Working Capital |
(160)
|
85
|
230
|
|
Cash from Operating Activities |
(528)
N/A
|
(150)
+72%
|
707
N/A
|
|
Investing Cash Flow | ||||
Capital Expenditures |
(1 732)
|
(2 386)
|
(3 756)
|
|
Other Items |
(2)
|
1 489
|
0
|
|
Cash from Investing Activities |
(1 734)
N/A
|
(897)
+48%
|
(3 756)
-319%
|
|
Financing Cash Flow | ||||
Net Issuance of Common Stock |
4 902
|
1 000
|
3 680
|
|
Net Issuance of Debt |
(20)
|
0
|
1 800
|
|
Other |
0
|
0
|
(85)
|
|
Cash from Financing Activities |
4 882
N/A
|
1 000
-80%
|
5 395
+439%
|
|
Change in Cash | ||||
Effect of Foreign Exchange Rates |
0
|
(4)
|
(2)
|
|
Net Change in Cash |
2 620
N/A
|
(51)
N/A
|
2 344
N/A
|
|
Free Cash Flow | ||||
Free Cash Flow |
(2 260)
N/A
|
(2 535)
-12%
|
(3 049)
-20%
|