Amita Holdings Co Ltd
TSE:2195
Cash Flow Statement
Cash Flow Statement
Amita Holdings Co Ltd
| Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||
| Net Income |
(342)
|
(246)
|
35
|
101
|
51
|
124
|
167
|
222
|
48
|
(8)
|
(70)
|
(20)
|
(4)
|
74
|
134
|
(257)
|
(239)
|
125
|
221
|
247
|
317
|
317
|
484
|
586
|
574
|
712
|
605
|
504
|
544
|
500
|
474
|
|
| Depreciation & Amortization |
245
|
306
|
250
|
238
|
214
|
193
|
184
|
182
|
180
|
176
|
176
|
172
|
178
|
194
|
197
|
182
|
161
|
150
|
150
|
154
|
160
|
155
|
146
|
144
|
141
|
140
|
140
|
145
|
162
|
187
|
195
|
|
| Other Non-Cash Items |
73
|
92
|
76
|
148
|
30
|
(23)
|
78
|
(57)
|
(122)
|
(307)
|
(200)
|
59
|
76
|
74
|
(38)
|
332
|
326
|
9
|
84
|
27
|
(34)
|
15
|
(16)
|
(14)
|
(34)
|
(120)
|
(68)
|
(16)
|
(35)
|
(7)
|
25
|
|
| Cash Taxes Paid |
61
|
36
|
47
|
47
|
8
|
(13)
|
17
|
14
|
41
|
63
|
34
|
27
|
39
|
45
|
123
|
173
|
73
|
29
|
103
|
119
|
85
|
73
|
4
|
(88)
|
(37)
|
35
|
115
|
150
|
194
|
242
|
176
|
|
| Cash Interest Paid |
38
|
49
|
42
|
40
|
36
|
35
|
32
|
29
|
28
|
23
|
20
|
20
|
21
|
22
|
20
|
18
|
17
|
18
|
18
|
20
|
21
|
16
|
16
|
21
|
19
|
17
|
17
|
21
|
26
|
29
|
34
|
|
| Change in Working Capital |
65
|
130
|
(31)
|
(122)
|
71
|
(112)
|
86
|
94
|
80
|
218
|
162
|
(161)
|
96
|
92
|
(29)
|
(91)
|
(91)
|
6
|
(14)
|
3
|
(90)
|
(95)
|
92
|
157
|
(35)
|
(147)
|
(113)
|
93
|
(48)
|
(206)
|
(53)
|
|
| Cash from Operating Activities |
41
N/A
|
283
+586%
|
331
+17%
|
366
+11%
|
365
0%
|
181
-50%
|
514
+184%
|
440
-14%
|
185
-58%
|
78
-58%
|
68
-14%
|
50
-25%
|
345
+585%
|
434
+26%
|
263
-39%
|
165
-37%
|
157
-5%
|
289
+84%
|
440
+52%
|
430
-2%
|
353
-18%
|
392
+11%
|
705
+80%
|
873
+24%
|
646
-26%
|
585
-9%
|
564
-4%
|
726
+29%
|
624
-14%
|
475
-24%
|
641
+35%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||
| Capital Expenditures |
(654)
|
(687)
|
(119)
|
(80)
|
(30)
|
(20)
|
(70)
|
(82)
|
(96)
|
(134)
|
(151)
|
(332)
|
(717)
|
(484)
|
(22)
|
(65)
|
(60)
|
(86)
|
(122)
|
(164)
|
(152)
|
(81)
|
(92)
|
(73)
|
(76)
|
(102)
|
(313)
|
(398)
|
(371)
|
(424)
|
(347)
|
|
| Other Items |
43
|
42
|
(40)
|
(40)
|
(26)
|
(69)
|
(177)
|
17
|
165
|
59
|
(10)
|
(29)
|
(36)
|
(33)
|
(36)
|
(14)
|
4
|
7
|
8
|
(2)
|
8
|
51
|
45
|
(1)
|
(21)
|
33
|
46
|
(43)
|
(117)
|
(90)
|
(13)
|
|
| Cash from Investing Activities |
(611)
N/A
|
(645)
-6%
|
(159)
+75%
|
(120)
+25%
|
(57)
+53%
|
(88)
-56%
|
(247)
-180%
|
(65)
+74%
|
69
N/A
|
(75)
N/A
|
(161)
-115%
|
(361)
-124%
|
(753)
-109%
|
(517)
+31%
|
(58)
+89%
|
(80)
-38%
|
(55)
+30%
|
(80)
-44%
|
(114)
-43%
|
(166)
-45%
|
(143)
+14%
|
(30)
+79%
|
(47)
-57%
|
(74)
-58%
|
(97)
-31%
|
(70)
+28%
|
(267)
-283%
|
(441)
-65%
|
(488)
-11%
|
(514)
-5%
|
(360)
+30%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
3
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
17
|
6
|
(6)
|
(6)
|
0
|
|
| Net Issuance of Debt |
761
|
522
|
229
|
(104)
|
277
|
(64)
|
(347)
|
(162)
|
(341)
|
(259)
|
(134)
|
331
|
563
|
11
|
(258)
|
4
|
6
|
(114)
|
(88)
|
(88)
|
(59)
|
201
|
38
|
(550)
|
(400)
|
(97)
|
405
|
821
|
462
|
(85)
|
717
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
(34)
|
(52)
|
(54)
|
(72)
|
(70)
|
(70)
|
|
| Other |
(30)
|
(37)
|
(26)
|
(26)
|
(22)
|
(36)
|
(40)
|
(41)
|
(44)
|
(47)
|
(49)
|
(49)
|
(46)
|
(46)
|
(48)
|
(45)
|
(44)
|
(45)
|
(55)
|
(64)
|
(63)
|
(105)
|
(157)
|
(100)
|
(31)
|
(22)
|
(18)
|
(19)
|
(15)
|
52
|
54
|
|
| Cash from Financing Activities |
729
N/A
|
484
-34%
|
206
-57%
|
(127)
N/A
|
258
N/A
|
(99)
N/A
|
(388)
-290%
|
(203)
+48%
|
(396)
-95%
|
(317)
+20%
|
(183)
+42%
|
281
N/A
|
517
+84%
|
(35)
N/A
|
(306)
-775%
|
(40)
+87%
|
(38)
+6%
|
(159)
-321%
|
(143)
+11%
|
(152)
-7%
|
(122)
+20%
|
97
N/A
|
(119)
N/A
|
(650)
-445%
|
(465)
+28%
|
(142)
+69%
|
353
N/A
|
754
+114%
|
369
-51%
|
(109)
N/A
|
702
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(1)
|
1
|
2
|
1
|
12
|
5
|
14
|
22
|
(1)
|
(3)
|
6
|
(9)
|
(17)
|
0
|
(3)
|
(6)
|
(5)
|
(5)
|
(1)
|
1
|
(1)
|
2
|
5
|
22
|
16
|
12
|
11
|
47
|
49
|
(42)
|
|
| Net Change in Cash |
159
N/A
|
122
-24%
|
379
+212%
|
121
-68%
|
568
+370%
|
6
-99%
|
(115)
N/A
|
186
N/A
|
(120)
N/A
|
(315)
-162%
|
(280)
+11%
|
(23)
+92%
|
100
N/A
|
(135)
N/A
|
(101)
+26%
|
43
N/A
|
58
+37%
|
45
-23%
|
179
+299%
|
111
-38%
|
89
-20%
|
457
+415%
|
541
+18%
|
155
-71%
|
106
-32%
|
389
+268%
|
661
+70%
|
1 050
+59%
|
552
-47%
|
(100)
N/A
|
941
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow |
(612)
N/A
|
(404)
+34%
|
211
N/A
|
286
+35%
|
335
+17%
|
162
-52%
|
444
+174%
|
358
-19%
|
89
-75%
|
(56)
N/A
|
(84)
-50%
|
(281)
-236%
|
(372)
-32%
|
(51)
+86%
|
241
N/A
|
100
-58%
|
98
-3%
|
202
+107%
|
318
+57%
|
266
-17%
|
202
-24%
|
310
+54%
|
614
+98%
|
800
+30%
|
570
-29%
|
483
-15%
|
251
-48%
|
328
+31%
|
253
-23%
|
51
-80%
|
294
+482%
|
|