Comture Corp
TSE:3844
Cash Flow Statement
Cash Flow Statement
Comture Corp
Jun-2008 | Dec-2008 | Jun-2009 | 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 | Jun-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||
Net Income |
78
|
48
|
(17)
|
28
|
(65)
|
32
|
(96)
|
53
|
439
|
487
|
722
|
802
|
930
|
1 047
|
1 066
|
1 058
|
1 090
|
1 285
|
1 336
|
1 527
|
1 890
|
2 046
|
2 310
|
2 573
|
2 749
|
2 883
|
2 861
|
3 108
|
0
|
3 588
|
3 786
|
3 757
|
3 865
|
3 992
|
|
Depreciation & Amortization |
15
|
21
|
(5)
|
(18)
|
1
|
13
|
(6)
|
18
|
76
|
86
|
92
|
86
|
79
|
77
|
80
|
89
|
111
|
129
|
191
|
302
|
339
|
277
|
225
|
228
|
242
|
255
|
241
|
222
|
322
|
283
|
317
|
369
|
357
|
381
|
|
Other Non-Cash Items |
(16)
|
(9)
|
21
|
(6)
|
13
|
143
|
77
|
172
|
(24)
|
(19)
|
8
|
(29)
|
5
|
71
|
(10)
|
(58)
|
45
|
18
|
54
|
2
|
(50)
|
93
|
211
|
172
|
(58)
|
(119)
|
(52)
|
150
|
0
|
318
|
486
|
101
|
283
|
696
|
|
Cash Taxes Paid |
26
|
46
|
(30)
|
(31)
|
(6)
|
(6)
|
(16)
|
(15)
|
191
|
174
|
211
|
224
|
324
|
362
|
453
|
521
|
361
|
318
|
486
|
609
|
522
|
517
|
757
|
813
|
788
|
834
|
893
|
1 457
|
0
|
1 114
|
579
|
1 482
|
1 858
|
1 746
|
|
Cash Interest Paid |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
6
|
6
|
4
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
2
|
1
|
0
|
1
|
2
|
|
Change in Working Capital |
99
|
95
|
62
|
(49)
|
15
|
(176)
|
25
|
(42)
|
(33)
|
(277)
|
(317)
|
(103)
|
(427)
|
(540)
|
(300)
|
(362)
|
(525)
|
(653)
|
(632)
|
(897)
|
(865)
|
(463)
|
(874)
|
(1 429)
|
(1 441)
|
(1 284)
|
(964)
|
(1 918)
|
0
|
(1 488)
|
(169)
|
(1 213)
|
(2 558)
|
(2 347)
|
|
Cash from Operating Activities |
176
N/A
|
155
-12%
|
61
-61%
|
(44)
N/A
|
(36)
+19%
|
11
N/A
|
0
N/A
|
200
N/A
|
458
+129%
|
277
-40%
|
504
+82%
|
757
+50%
|
586
-23%
|
656
+12%
|
835
+27%
|
727
-13%
|
721
-1%
|
780
+8%
|
948
+21%
|
934
-1%
|
1 314
+41%
|
1 953
+49%
|
1 872
-4%
|
1 544
-18%
|
1 492
-3%
|
1 736
+16%
|
2 086
+20%
|
1 562
-25%
|
1 662
+6%
|
2 701
+62%
|
4 420
+64%
|
3 014
-32%
|
1 947
-35%
|
2 722
+40%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||
Capital Expenditures |
(3)
|
28
|
17
|
9
|
2
|
0
|
(1)
|
(2)
|
(125)
|
(111)
|
(16)
|
(40)
|
(33)
|
(23)
|
(21)
|
(15)
|
(54)
|
(59)
|
(112)
|
(116)
|
(31)
|
(35)
|
(28)
|
(71)
|
(106)
|
(341)
|
(522)
|
(253)
|
0
|
(39)
|
(31)
|
(66)
|
(117)
|
(94)
|
|
Other Items |
(8)
|
91
|
(177)
|
(291)
|
185
|
131
|
218
|
95
|
(223)
|
(257)
|
(53)
|
108
|
(92)
|
21
|
27
|
50
|
193
|
(44)
|
(335)
|
(512)
|
135
|
413
|
8
|
(39)
|
45
|
(360)
|
(926)
|
(1 138)
|
0
|
(680)
|
62
|
260
|
(1 590)
|
(1 090)
|
|
Cash from Investing Activities |
(11)
N/A
|
120
N/A
|
(159)
N/A
|
(283)
-77%
|
187
N/A
|
131
-30%
|
216
+65%
|
93
-57%
|
(348)
N/A
|
(368)
-6%
|
(68)
+81%
|
68
N/A
|
(125)
N/A
|
(2)
+99%
|
6
N/A
|
35
+492%
|
139
+297%
|
(104)
N/A
|
(446)
-331%
|
(628)
-41%
|
104
N/A
|
378
+264%
|
(20)
N/A
|
(110)
-443%
|
(62)
+44%
|
(702)
-1 037%
|
(1 448)
-106%
|
(1 391)
+4%
|
0
N/A
|
(719)
N/A
|
31
N/A
|
194
+526%
|
(1 707)
N/A
|
(1 184)
+31%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
2 879
|
4 067
|
1 187
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
(10)
|
5
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
517
|
347
|
(210)
|
(210)
|
(240)
|
(140)
|
(140)
|
(140)
|
(140)
|
160
|
0
|
(140)
|
(370)
|
(400)
|
100
|
0
|
|
Cash Paid for Dividends |
3
|
(3)
|
(6)
|
(7)
|
(5)
|
(11)
|
(4)
|
(4)
|
(52)
|
(52)
|
(64)
|
(122)
|
(136)
|
(163)
|
(223)
|
(266)
|
(244)
|
(252)
|
(407)
|
(448)
|
(396)
|
(434)
|
(503)
|
(567)
|
(812)
|
(994)
|
(938)
|
(971)
|
0
|
(1 001)
|
(1 066)
|
(1 260)
|
(1 403)
|
(1 423)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
20
|
22
|
1
|
(0)
|
(1)
|
1
|
10
|
6
|
0
|
6
|
2
|
(2)
|
(3)
|
(3)
|
(3)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
|
Cash from Financing Activities |
3
N/A
|
(13)
N/A
|
(1)
+91%
|
23
N/A
|
(5)
N/A
|
(11)
-124%
|
(4)
+66%
|
(4)
N/A
|
(52)
-1 300%
|
(53)
-2%
|
(66)
-25%
|
(123)
-87%
|
(122)
+1%
|
(143)
-18%
|
(217)
-51%
|
(1 243)
-474%
|
(1 223)
+2%
|
(252)
+79%
|
111
N/A
|
(91)
N/A
|
(601)
-562%
|
(644)
-7%
|
(738)
-15%
|
2 174
N/A
|
3 112
+43%
|
51
-98%
|
(1 080)
N/A
|
(814)
+25%
|
0
N/A
|
(1 144)
N/A
|
(1 437)
-26%
|
(1 661)
-16%
|
(1 303)
+22%
|
(1 422)
-9%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||
Net Change in Cash |
168
N/A
|
262
+55%
|
(100)
N/A
|
(304)
-203%
|
146
N/A
|
131
-11%
|
213
+63%
|
289
+36%
|
59
-80%
|
(144)
N/A
|
370
N/A
|
701
+90%
|
340
-52%
|
511
+51%
|
624
+22%
|
(481)
N/A
|
(362)
+25%
|
425
N/A
|
613
+44%
|
216
-65%
|
817
+279%
|
1 688
+106%
|
1 114
-34%
|
3 608
+224%
|
4 542
+26%
|
1 085
-76%
|
(442)
N/A
|
(643)
-45%
|
0
N/A
|
839
N/A
|
3 014
+259%
|
1 547
-49%
|
(1 063)
N/A
|
116
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||
Free Cash Flow |
173
N/A
|
184
+6%
|
78
-58%
|
(36)
N/A
|
(34)
+5%
|
11
N/A
|
(1)
N/A
|
198
N/A
|
334
+68%
|
166
-50%
|
488
+195%
|
716
+47%
|
554
-23%
|
633
+14%
|
814
+29%
|
713
-12%
|
667
-6%
|
721
+8%
|
836
+16%
|
818
-2%
|
1 284
+57%
|
1 919
+50%
|
1 844
-4%
|
1 473
-20%
|
1 386
-6%
|
1 394
+1%
|
1 565
+12%
|
1 309
-16%
|
1 662
+27%
|
2 663
+60%
|
4 389
+65%
|
2 948
-33%
|
1 830
-38%
|
2 628
+44%
|