YRGLM Inc
TSE:3690
Cash Flow Statement
Cash Flow Statement
YRGLM Inc
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 |
314
|
250
|
270
|
106
|
(94)
|
(115)
|
(87)
|
(12)
|
113
|
261
|
368
|
361
|
360
|
389
|
421
|
320
|
|
Depreciation & Amortization |
26
|
39
|
64
|
82
|
90
|
104
|
132
|
162
|
196
|
237
|
269
|
273
|
273
|
293
|
306
|
310
|
|
Other Non-Cash Items |
3
|
1
|
(14)
|
(31)
|
13
|
28
|
82
|
31
|
(39)
|
40
|
19
|
(4)
|
1
|
1
|
13
|
(14)
|
|
Cash Taxes Paid |
123
|
137
|
77
|
56
|
33
|
16
|
2
|
(11)
|
20
|
28
|
66
|
95
|
167
|
195
|
91
|
73
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
4
|
6
|
7
|
6
|
6
|
5
|
5
|
4
|
|
Change in Working Capital |
(146)
|
(149)
|
(107)
|
(14)
|
20
|
(2)
|
(19)
|
27
|
(68)
|
(16)
|
30
|
11
|
(30)
|
(249)
|
(170)
|
(50)
|
|
Cash from Operating Activities |
197
N/A
|
141
-28%
|
214
+51%
|
143
-33%
|
29
-80%
|
15
-48%
|
107
+606%
|
208
+93%
|
201
-3%
|
521
+159%
|
686
+32%
|
640
-7%
|
604
-6%
|
434
-28%
|
569
+31%
|
565
-1%
|
|
Investing Cash Flow | |||||||||||||||||
Capital Expenditures |
(98)
|
(147)
|
(141)
|
(172)
|
(196)
|
(202)
|
(271)
|
(322)
|
(250)
|
(181)
|
(127)
|
(114)
|
(167)
|
(221)
|
(220)
|
(162)
|
|
Other Items |
(9)
|
(2)
|
(16)
|
(22)
|
(5)
|
(11)
|
(215)
|
(204)
|
(317)
|
(329)
|
(9)
|
(233)
|
(408)
|
(37)
|
123
|
6
|
|
Cash from Investing Activities |
(107)
N/A
|
(149)
-39%
|
(157)
-5%
|
(193)
-23%
|
(200)
-4%
|
(213)
-6%
|
(486)
-129%
|
(526)
-8%
|
(567)
-8%
|
(510)
+10%
|
(136)
+73%
|
(347)
-156%
|
(575)
-65%
|
(259)
+55%
|
(96)
+63%
|
(157)
-62%
|
|
Financing Cash Flow | |||||||||||||||||
Net Issuance of Common Stock |
12
|
15
|
3
|
0
|
0
|
0
|
(100)
|
(100)
|
0
|
(0)
|
0
|
1
|
(99)
|
(99)
|
0
|
2
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
200
|
742
|
642
|
0
|
291
|
335
|
(195)
|
(163)
|
(85)
|
(182)
|
(254)
|
(250)
|
|
Cash Paid for Dividends |
(28)
|
(28)
|
(32)
|
(31)
|
(31)
|
(31)
|
(0)
|
(0)
|
(0)
|
(0)
|
(25)
|
(25)
|
(33)
|
(34)
|
(45)
|
(44)
|
|
Other |
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
163
|
163
|
(2)
|
0
|
1
|
(1)
|
|
Cash from Financing Activities |
(16)
N/A
|
(13)
+18%
|
(28)
-119%
|
(31)
-10%
|
169
N/A
|
710
+321%
|
542
-24%
|
(100)
N/A
|
291
N/A
|
335
+15%
|
(57)
N/A
|
(24)
+58%
|
(218)
-808%
|
(316)
-45%
|
(299)
+5%
|
(293)
+2%
|
|
Change in Cash | |||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
(3)
|
(3)
|
(0)
|
(1)
|
0
|
1
|
(1)
|
(2)
|
(1)
|
3
|
4
|
6
|
9
|
2
|
0
|
|
Net Change in Cash |
72
N/A
|
(24)
N/A
|
25
N/A
|
(82)
N/A
|
(4)
+96%
|
513
N/A
|
164
-68%
|
(420)
N/A
|
(77)
+82%
|
345
N/A
|
495
+44%
|
273
-45%
|
(182)
N/A
|
(132)
+28%
|
176
N/A
|
116
-35%
|
|
Free Cash Flow | |||||||||||||||||
Free Cash Flow |
99
N/A
|
(6)
N/A
|
73
N/A
|
(29)
N/A
|
(166)
-483%
|
(187)
-12%
|
(164)
+12%
|
(115)
+30%
|
(49)
+57%
|
340
N/A
|
558
+64%
|
527
-6%
|
437
-17%
|
212
-51%
|
350
+65%
|
403
+15%
|