Fit Corp
TSE:1436
Cash Flow Statement
Cash Flow Statement
Fit Corp
Oct-2017 | Apr-2018 | Oct-2018 | Apr-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Apr-2021 | Oct-2021 | Apr-2022 | Oct-2022 | Apr-2023 | Oct-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||
Net Income |
669
|
915
|
549
|
(380)
|
115
|
125
|
250
|
186
|
480
|
460
|
295
|
501
|
415
|
|
Depreciation & Amortization |
92
|
61
|
18
|
20
|
20
|
22
|
26
|
57
|
83
|
100
|
113
|
107
|
168
|
|
Other Non-Cash Items |
(3)
|
177
|
352
|
177
|
17
|
34
|
53
|
126
|
98
|
67
|
80
|
50
|
41
|
|
Cash Taxes Paid |
389
|
278
|
375
|
476
|
5
|
(182)
|
38
|
55
|
54
|
86
|
280
|
402
|
154
|
|
Cash Interest Paid |
12
|
12
|
10
|
13
|
16
|
18
|
20
|
21
|
21
|
29
|
40
|
39
|
34
|
|
Change in Working Capital |
286
|
(648)
|
(1 097)
|
(2 044)
|
(2 120)
|
(1 034)
|
(68)
|
918
|
883
|
(2 266)
|
(2 415)
|
(274)
|
621
|
|
Cash from Operating Activities |
1 043
N/A
|
505
-52%
|
(178)
N/A
|
(2 227)
-1 150%
|
(1 968)
+12%
|
(853)
+57%
|
261
N/A
|
1 288
+394%
|
1 545
+20%
|
(1 639)
N/A
|
(1 927)
-18%
|
383
N/A
|
1 246
+225%
|
|
Investing Cash Flow | ||||||||||||||
Capital Expenditures |
(459)
|
(58)
|
(26)
|
(119)
|
(212)
|
(31)
|
56
|
(165)
|
(185)
|
(43)
|
(31)
|
(39)
|
(117)
|
|
Other Items |
(14)
|
(90)
|
(111)
|
(133)
|
(134)
|
43
|
43
|
(98)
|
(121)
|
(126)
|
(105)
|
(62)
|
(285)
|
|
Cash from Investing Activities |
(473)
N/A
|
(148)
+69%
|
(137)
+7%
|
(252)
-85%
|
(346)
-37%
|
12
N/A
|
100
+739%
|
(263)
N/A
|
(306)
-16%
|
(169)
+45%
|
(135)
+20%
|
(101)
+25%
|
(402)
-297%
|
|
Financing Cash Flow | ||||||||||||||
Net Issuance of Common Stock |
4
|
0
|
0
|
0
|
0
|
(13)
|
(66)
|
(52)
|
0
|
(109)
|
(109)
|
1
|
0
|
|
Net Issuance of Debt |
298
|
161
|
(337)
|
813
|
1 020
|
11
|
389
|
380
|
(24)
|
1 520
|
1 113
|
(322)
|
(819)
|
|
Cash Paid for Dividends |
(108)
|
(107)
|
(111)
|
(111)
|
(43)
|
(43)
|
(43)
|
(43)
|
(42)
|
(42)
|
(41)
|
(41)
|
(49)
|
|
Other |
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
194
N/A
|
54
-72%
|
(448)
N/A
|
702
N/A
|
977
+39%
|
(45)
N/A
|
281
N/A
|
286
+2%
|
(65)
N/A
|
1 369
N/A
|
963
-30%
|
(362)
N/A
|
(867)
-140%
|
|
Change in Cash | ||||||||||||||
Net Change in Cash |
764
N/A
|
412
-46%
|
(763)
N/A
|
(1 778)
-133%
|
(1 336)
+25%
|
(887)
+34%
|
641
N/A
|
1 310
+104%
|
1 173
-10%
|
(439)
N/A
|
(1 099)
-150%
|
(80)
+93%
|
(24)
+71%
|
|
Free Cash Flow | ||||||||||||||
Free Cash Flow |
584
N/A
|
447
-23%
|
(204)
N/A
|
(2 346)
-1 049%
|
(2 180)
+7%
|
(885)
+59%
|
317
N/A
|
1 123
+254%
|
1 360
+21%
|
(1 682)
N/A
|
(1 958)
-16%
|
344
N/A
|
1 129
+228%
|