Digital Media Professionals Inc
TSE:3652
Cash Flow Statement
Cash Flow Statement
Digital Media Professionals Inc
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 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||
Net Income |
303
|
168
|
(39)
|
(181)
|
(367)
|
(400)
|
(312)
|
(226)
|
(64)
|
(383)
|
(365)
|
22
|
118
|
89
|
36
|
(186)
|
85
|
161
|
(363)
|
(316)
|
(156)
|
(141)
|
29
|
263
|
|
Depreciation & Amortization |
17
|
16
|
18
|
25
|
26
|
22
|
19
|
20
|
65
|
88
|
53
|
27
|
18
|
42
|
61
|
77
|
93
|
76
|
64
|
69
|
72
|
71
|
72
|
57
|
|
Other Non-Cash Items |
7
|
6
|
(101)
|
(190)
|
(202)
|
(179)
|
(133)
|
(196)
|
(128)
|
6
|
102
|
98
|
(54)
|
(11)
|
4
|
36
|
18
|
(27)
|
(28)
|
11
|
77
|
64
|
17
|
6
|
|
Cash Taxes Paid |
1
|
1
|
1
|
1
|
1
|
1
|
7
|
8
|
2
|
1
|
0
|
1
|
1
|
9
|
14
|
2
|
(3)
|
20
|
32
|
1
|
(10)
|
3
|
2
|
10
|
|
Change in Working Capital |
155
|
115
|
179
|
288
|
191
|
198
|
265
|
155
|
(139)
|
182
|
136
|
(278)
|
124
|
149
|
(200)
|
48
|
(111)
|
(42)
|
363
|
49
|
(32)
|
(119)
|
(155)
|
156
|
|
Cash from Operating Activities |
481
N/A
|
304
-37%
|
58
-81%
|
(58)
N/A
|
(351)
-504%
|
(358)
-2%
|
(161)
+55%
|
(248)
-54%
|
(266)
-7%
|
(108)
+59%
|
(74)
+31%
|
(131)
-77%
|
205
N/A
|
270
+32%
|
(98)
N/A
|
(25)
+74%
|
84
N/A
|
168
+100%
|
36
-78%
|
(187)
N/A
|
(40)
+79%
|
(125)
-214%
|
(38)
+70%
|
482
N/A
|
|
Investing Cash Flow | |||||||||||||||||||||||||
Capital Expenditures |
(23)
|
(8)
|
(79)
|
(75)
|
(4)
|
(3)
|
(5)
|
(101)
|
(210)
|
(112)
|
(2)
|
(211)
|
(269)
|
(61)
|
(1)
|
(34)
|
(41)
|
(25)
|
(31)
|
(21)
|
(37)
|
(35)
|
(36)
|
(46)
|
|
Other Items |
(1 254)
|
(104)
|
105
|
621
|
669
|
454
|
269
|
(2)
|
25
|
507
|
413
|
303
|
411
|
111
|
(1)
|
(905)
|
(917)
|
(13)
|
99
|
59
|
(40)
|
201
|
502
|
99
|
|
Cash from Investing Activities |
(1 277)
N/A
|
(112)
+91%
|
27
N/A
|
546
+1 952%
|
666
+22%
|
451
-32%
|
265
-41%
|
(103)
N/A
|
(185)
-79%
|
394
N/A
|
410
+4%
|
92
-78%
|
142
+54%
|
50
-65%
|
(3)
N/A
|
(939)
-35 576%
|
(958)
-2%
|
(38)
+96%
|
69
N/A
|
38
-45%
|
(77)
N/A
|
166
N/A
|
466
+181%
|
53
-89%
|
|
Financing Cash Flow | |||||||||||||||||||||||||
Net Issuance of Common Stock |
936
|
(182)
|
(183)
|
0
|
0
|
280
|
329
|
53
|
23
|
35
|
36
|
57
|
97
|
95
|
33
|
1 428
|
1 429
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(2)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
936
N/A
|
(182)
N/A
|
(183)
-1%
|
0
N/A
|
0
N/A
|
280
N/A
|
329
+18%
|
53
-84%
|
23
-56%
|
35
+48%
|
36
+4%
|
57
+57%
|
97
+72%
|
95
-2%
|
31
-67%
|
1 427
+4 442%
|
1 429
+0%
|
(1)
N/A
|
(2)
-140%
|
(1)
+36%
|
(0)
+91%
|
0
N/A
|
(0)
N/A
|
(0)
-269%
|
|
Change in Cash | |||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
1
|
11
|
15
|
23
|
(7)
|
(31)
|
(0)
|
6
|
(9)
|
2
|
6
|
(8)
|
(2)
|
(2)
|
2
|
6
|
8
|
17
|
5
|
2
|
|
Net Change in Cash |
140
N/A
|
10
-93%
|
(99)
N/A
|
488
N/A
|
315
-35%
|
383
+22%
|
448
+17%
|
(274)
N/A
|
(433)
-58%
|
290
N/A
|
372
+28%
|
23
-94%
|
436
+1 770%
|
417
-4%
|
(62)
N/A
|
454
N/A
|
553
+22%
|
128
-77%
|
106
-17%
|
(144)
N/A
|
(110)
+24%
|
58
N/A
|
433
+650%
|
536
+24%
|
|
Free Cash Flow | |||||||||||||||||||||||||
Free Cash Flow |
458
N/A
|
296
-35%
|
(21)
N/A
|
(133)
-548%
|
(355)
-167%
|
(362)
-2%
|
(166)
+54%
|
(349)
-111%
|
(476)
-36%
|
(220)
+54%
|
(76)
+65%
|
(342)
-348%
|
(64)
+81%
|
209
N/A
|
(99)
N/A
|
(59)
+40%
|
43
N/A
|
143
+233%
|
6
-96%
|
(208)
N/A
|
(77)
+63%
|
(161)
-107%
|
(73)
+54%
|
436
N/A
|