Ina Research Inc
TSE:2176
Cash Flow Statement
Cash Flow Statement
Ina Research Inc
| Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||
| Net Income |
(129)
|
(111)
|
(135)
|
(77)
|
72
|
166
|
(121)
|
(29)
|
53
|
(104)
|
49
|
92
|
32
|
(619)
|
(1 181)
|
(554)
|
28
|
146
|
173
|
(1)
|
61
|
146
|
40
|
182
|
186
|
215
|
340
|
|
| Depreciation & Amortization |
48
|
5
|
79
|
12
|
90
|
290
|
272
|
260
|
246
|
232
|
215
|
211
|
207
|
195
|
182
|
152
|
123
|
111
|
102
|
101
|
104
|
105
|
112
|
131
|
142
|
149
|
159
|
|
| Other Non-Cash Items |
(20)
|
22
|
51
|
39
|
106
|
29
|
69
|
21
|
(103)
|
(50)
|
51
|
28
|
(24)
|
394
|
962
|
621
|
92
|
33
|
61
|
44
|
36
|
79
|
3
|
1
|
61
|
30
|
68
|
|
| Cash Taxes Paid |
(191)
|
21
|
21
|
21
|
21
|
43
|
38
|
7
|
25
|
29
|
13
|
26
|
35
|
16
|
3
|
1
|
4
|
7
|
10
|
21
|
20
|
4
|
2
|
3
|
3
|
34
|
51
|
|
| Cash Interest Paid |
(2)
|
2
|
13
|
6
|
15
|
39
|
35
|
30
|
26
|
26
|
28
|
30
|
30
|
32
|
37
|
40
|
41
|
42
|
41
|
39
|
32
|
26
|
28
|
30
|
29
|
28
|
26
|
|
| Change in Working Capital |
(193)
|
172
|
225
|
527
|
140
|
(4)
|
331
|
286
|
(184)
|
(172)
|
(106)
|
(77)
|
(90)
|
70
|
(135)
|
(71)
|
(244)
|
(379)
|
308
|
105
|
(294)
|
(229)
|
116
|
116
|
50
|
(91)
|
124
|
|
| Cash from Operating Activities |
(294)
N/A
|
89
N/A
|
221
+150%
|
500
+126%
|
409
-18%
|
481
+18%
|
551
+14%
|
537
-2%
|
13
-98%
|
(94)
N/A
|
209
N/A
|
254
+21%
|
125
-51%
|
40
-68%
|
(171)
N/A
|
148
N/A
|
(2)
N/A
|
(88)
-4 447%
|
644
N/A
|
249
-61%
|
(93)
N/A
|
100
N/A
|
271
+171%
|
430
+59%
|
439
+2%
|
303
-31%
|
690
+128%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
279
|
36
|
(6)
|
250
|
211
|
(60)
|
(30)
|
(46)
|
(46)
|
(24)
|
(50)
|
(56)
|
(42)
|
(59)
|
(47)
|
(39)
|
(25)
|
(19)
|
(17)
|
(24)
|
(37)
|
(40)
|
(56)
|
(151)
|
(168)
|
(79)
|
(64)
|
|
| Other Items |
(4)
|
22
|
13
|
29
|
21
|
(11)
|
(11)
|
141
|
178
|
94
|
64
|
1
|
0
|
0
|
17
|
48
|
32
|
41
|
39
|
(0)
|
(0)
|
(0)
|
17
|
0
|
0
|
(16)
|
(18)
|
|
| Cash from Investing Activities |
275
N/A
|
57
-79%
|
7
-89%
|
280
+4 202%
|
231
-17%
|
(71)
N/A
|
(40)
+43%
|
95
N/A
|
132
+40%
|
70
-47%
|
14
-80%
|
(55)
N/A
|
(42)
+23%
|
(59)
-40%
|
(30)
+49%
|
10
N/A
|
7
-28%
|
22
+210%
|
22
+2%
|
(24)
N/A
|
(37)
-54%
|
(41)
-9%
|
(39)
+3%
|
(134)
-242%
|
(168)
-25%
|
(95)
+44%
|
(82)
+13%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(962)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
683
|
(165)
|
(209)
|
(689)
|
(453)
|
(371)
|
(562)
|
(599)
|
(145)
|
(33)
|
(79)
|
(68)
|
12
|
(16)
|
(123)
|
54
|
88
|
(37)
|
13
|
(142)
|
(366)
|
(214)
|
(150)
|
(65)
|
(79)
|
(187)
|
(292)
|
|
| Cash Paid for Dividends |
(21)
|
24
|
20
|
33
|
33
|
(21)
|
(21)
|
(24)
|
(24)
|
(9)
|
(9)
|
(18)
|
0
|
(9)
|
(9)
|
(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
|
|
| Cash from Financing Activities |
(300)
N/A
|
(141)
+53%
|
(189)
-34%
|
(657)
-247%
|
(422)
+36%
|
(392)
+7%
|
(583)
-49%
|
(624)
-7%
|
(169)
+73%
|
(42)
+75%
|
(88)
-110%
|
(86)
+3%
|
(7)
+92%
|
(25)
-281%
|
(132)
-433%
|
54
N/A
|
88
+62%
|
(38)
N/A
|
13
N/A
|
(142)
N/A
|
(366)
-158%
|
(214)
+41%
|
(150)
+30%
|
(65)
+57%
|
(79)
-21%
|
(187)
-138%
|
(292)
-56%
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
19
|
(3)
|
(3)
|
(9)
|
(5)
|
(7)
|
0
|
1
|
19
|
26
|
4
|
1
|
0
|
(1)
|
(4)
|
(3)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(300)
N/A
|
2
N/A
|
36
+1 695%
|
113
+216%
|
213
+88%
|
12
-94%
|
(73)
N/A
|
9
N/A
|
(5)
N/A
|
(40)
-694%
|
139
N/A
|
114
-18%
|
77
-33%
|
(45)
N/A
|
(338)
-657%
|
209
N/A
|
92
-56%
|
(104)
N/A
|
679
N/A
|
83
-88%
|
(496)
N/A
|
(155)
+69%
|
81
N/A
|
230
+182%
|
192
-16%
|
21
-89%
|
316
+1 382%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(15)
N/A
|
124
N/A
|
215
+73%
|
751
+249%
|
619
-17%
|
422
-32%
|
521
+24%
|
491
-6%
|
(33)
N/A
|
(118)
-257%
|
160
N/A
|
197
+24%
|
83
-58%
|
(19)
N/A
|
(219)
-1 051%
|
109
N/A
|
(27)
N/A
|
(107)
-292%
|
627
N/A
|
225
-64%
|
(130)
N/A
|
59
N/A
|
215
+261%
|
278
+30%
|
271
-3%
|
224
-17%
|
626
+180%
|
|