Digital Hearts Holdings Co Ltd
TSE:3676
Cash Flow Statement
Cash Flow Statement
Digital Hearts Holdings Co Ltd
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 |
1 663
|
1 526
|
1 414
|
1 132
|
1 463
|
1 441
|
1 488
|
1 633
|
1 381
|
2 333
|
2 113
|
1 296
|
1 277
|
1 504
|
2 477
|
2 749
|
2 803
|
1 997
|
224
|
|
Depreciation & Amortization |
331
|
438
|
440
|
362
|
255
|
231
|
275
|
274
|
244
|
254
|
308
|
339
|
354
|
414
|
491
|
728
|
1 003
|
1 176
|
1 189
|
|
Other Non-Cash Items |
(24)
|
42
|
218
|
814
|
643
|
504
|
515
|
260
|
315
|
(534)
|
(609)
|
194
|
216
|
535
|
389
|
57
|
(49)
|
1 110
|
2 199
|
|
Cash Taxes Paid |
584
|
787
|
929
|
1 087
|
581
|
357
|
419
|
664
|
842
|
496
|
747
|
600
|
264
|
436
|
671
|
702
|
719
|
913
|
919
|
|
Cash Interest Paid |
20
|
26
|
18
|
12
|
6
|
4
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
6
|
8
|
8
|
10
|
14
|
17
|
|
Change in Working Capital |
(801)
|
(1 136)
|
(1 105)
|
(1 228)
|
(531)
|
(351)
|
(527)
|
(746)
|
(1 052)
|
(1 154)
|
(1 243)
|
(743)
|
(658)
|
(1 040)
|
(338)
|
(458)
|
(952)
|
(1 432)
|
(1 034)
|
|
Cash from Operating Activities |
1 168
N/A
|
870
-26%
|
967
+11%
|
1 080
+12%
|
1 831
+69%
|
1 825
0%
|
1 751
-4%
|
1 421
-19%
|
888
-37%
|
900
+1%
|
568
-37%
|
1 087
+91%
|
1 190
+10%
|
1 413
+19%
|
3 019
+114%
|
3 077
+2%
|
2 804
-9%
|
2 851
+2%
|
2 577
-10%
|
|
Investing Cash Flow | ||||||||||||||||||||
Capital Expenditures |
(199)
|
(230)
|
(262)
|
(179)
|
(129)
|
(143)
|
(141)
|
(362)
|
(394)
|
(241)
|
(331)
|
(257)
|
(173)
|
(320)
|
(359)
|
(379)
|
(910)
|
(1 033)
|
(756)
|
|
Other Items |
(441)
|
(338)
|
71
|
162
|
(317)
|
(467)
|
(388)
|
(257)
|
(342)
|
304
|
(121)
|
(762)
|
(143)
|
(1 493)
|
(2 875)
|
(2 158)
|
(1 442)
|
(870)
|
(243)
|
|
Cash from Investing Activities |
(640)
N/A
|
(569)
+11%
|
(192)
+66%
|
(17)
+91%
|
(445)
-2 518%
|
(610)
-37%
|
(529)
+13%
|
(619)
-17%
|
(736)
-19%
|
62
N/A
|
(452)
N/A
|
(1 018)
-125%
|
(316)
+69%
|
(1 814)
-473%
|
(3 234)
-78%
|
(2 537)
+22%
|
(2 351)
+7%
|
(1 903)
+19%
|
(999)
+47%
|
|
Financing Cash Flow | ||||||||||||||||||||
Net Issuance of Common Stock |
1
|
5
|
(1 000)
|
(1 515)
|
0
|
(1 000)
|
0
|
(6)
|
0
|
0
|
0
|
(500)
|
(500)
|
(0)
|
(0)
|
(0)
|
224
|
1 106
|
0
|
|
Net Issuance of Debt |
177
|
(757)
|
(826)
|
(512)
|
1 138
|
1 294
|
(53)
|
(38)
|
96
|
(413)
|
287
|
270
|
(459)
|
2 042
|
2 437
|
453
|
1 503
|
(484)
|
(1 500)
|
|
Cash Paid for Dividends |
(177)
|
(190)
|
(202)
|
(211)
|
(205)
|
(233)
|
(265)
|
(253)
|
(252)
|
(273)
|
(284)
|
(296)
|
(305)
|
(302)
|
(280)
|
(314)
|
(348)
|
(391)
|
(462)
|
|
Other |
2
|
(3)
|
320
|
324
|
(132)
|
(131)
|
15
|
46
|
24
|
(7)
|
(20)
|
11
|
21
|
(10)
|
(20)
|
(684)
|
(754)
|
(89)
|
(467)
|
|
Cash from Financing Activities |
3
N/A
|
(950)
N/A
|
(1 707)
-80%
|
(1 913)
-12%
|
286
N/A
|
(70)
N/A
|
(1 303)
-1 769%
|
(251)
+81%
|
(138)
+45%
|
(694)
-403%
|
(17)
+98%
|
(516)
-2 966%
|
(1 243)
-141%
|
1 730
N/A
|
2 137
+24%
|
(547)
N/A
|
625
N/A
|
141
-77%
|
(1 547)
N/A
|
|
Change in Cash | ||||||||||||||||||||
Effect of Foreign Exchange Rates |
11
|
14
|
4
|
(11)
|
(19)
|
1
|
2
|
(2)
|
11
|
0
|
(17)
|
(11)
|
2
|
7
|
31
|
139
|
371
|
194
|
117
|
|
Net Change in Cash |
541
N/A
|
(634)
N/A
|
(927)
-46%
|
(861)
+7%
|
1 653
N/A
|
1 147
-31%
|
(78)
N/A
|
550
N/A
|
26
-95%
|
268
+948%
|
82
-69%
|
(459)
N/A
|
(367)
+20%
|
1 337
N/A
|
1 953
+46%
|
132
-93%
|
1 449
+995%
|
1 283
-11%
|
147
-89%
|
|
Free Cash Flow | ||||||||||||||||||||
Free Cash Flow |
969
N/A
|
640
-34%
|
705
+10%
|
901
+28%
|
1 702
+89%
|
1 682
-1%
|
1 610
-4%
|
1 059
-34%
|
495
-53%
|
658
+33%
|
237
-64%
|
830
+250%
|
1 017
+23%
|
1 093
+7%
|
2 660
+143%
|
2 698
+1%
|
1 894
-30%
|
1 818
-4%
|
1 821
+0%
|