Showcase Inc
TSE:3909
Cash Flow Statement
Cash Flow Statement
Showcase Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||
Net Income |
319
|
279
|
234
|
85
|
(103)
|
94
|
58
|
(72)
|
27
|
52
|
31
|
70
|
(81)
|
(665)
|
(477)
|
(185)
|
|
Depreciation & Amortization |
58
|
57
|
66
|
123
|
252
|
215
|
86
|
67
|
59
|
66
|
72
|
81
|
112
|
180
|
209
|
197
|
|
Other Non-Cash Items |
1
|
55
|
94
|
101
|
116
|
178
|
325
|
190
|
(10)
|
(5)
|
(37)
|
(56)
|
(1)
|
78
|
(80)
|
(115)
|
|
Cash Taxes Paid |
98
|
104
|
91
|
91
|
90
|
80
|
54
|
23
|
17
|
18
|
(2)
|
(11)
|
2
|
3
|
5
|
10
|
|
Cash Interest Paid |
0
|
0
|
1
|
3
|
6
|
6
|
7
|
7
|
6
|
6
|
5
|
4
|
6
|
9
|
11
|
13
|
|
Change in Working Capital |
(81)
|
(93)
|
(143)
|
(255)
|
(193)
|
(37)
|
67
|
55
|
(29)
|
(16)
|
49
|
(3)
|
(46)
|
(399)
|
(541)
|
(79)
|
|
Cash from Operating Activities |
296
N/A
|
298
+1%
|
250
-16%
|
54
-79%
|
72
+34%
|
451
+523%
|
536
+19%
|
239
-55%
|
48
-80%
|
96
+100%
|
115
+19%
|
92
-20%
|
(15)
N/A
|
(806)
-5 169%
|
(888)
-10%
|
(182)
+80%
|
|
Investing Cash Flow | |||||||||||||||||
Capital Expenditures |
(43)
|
(61)
|
(87)
|
(94)
|
(84)
|
(119)
|
(125)
|
(93)
|
(101)
|
(99)
|
(87)
|
(117)
|
(128)
|
(141)
|
(211)
|
(226)
|
|
Other Items |
(191)
|
(189)
|
(358)
|
(470)
|
(266)
|
(218)
|
(155)
|
93
|
89
|
37
|
79
|
52
|
713
|
391
|
(31)
|
278
|
|
Cash from Investing Activities |
(234)
N/A
|
(251)
-7%
|
(445)
-78%
|
(564)
-27%
|
(349)
+38%
|
(337)
+4%
|
(280)
+17%
|
(0)
+100%
|
(11)
-5 310%
|
(62)
-459%
|
(8)
+87%
|
(65)
-690%
|
585
N/A
|
250
-57%
|
(243)
N/A
|
52
N/A
|
|
Financing Cash Flow | |||||||||||||||||
Net Issuance of Common Stock |
33
|
21
|
2
|
3
|
4
|
2
|
0
|
1
|
0
|
1 222
|
0
|
1
|
1
|
0
|
0
|
(600)
|
|
Net Issuance of Debt |
0
|
0
|
197
|
924
|
729
|
188
|
(41)
|
(162)
|
(125)
|
(441)
|
(281)
|
(287)
|
34
|
407
|
258
|
396
|
|
Cash Paid for Dividends |
(33)
|
(33)
|
(50)
|
(54)
|
(41)
|
(37)
|
0
|
0
|
(37)
|
(37)
|
(51)
|
(51)
|
(56)
|
(56)
|
0
|
0
|
|
Other |
4
|
(21)
|
(24)
|
2
|
0
|
(0)
|
(4)
|
(57)
|
(57)
|
(9)
|
(11)
|
(12)
|
(38)
|
(39)
|
(13)
|
(12)
|
|
Cash from Financing Activities |
3
N/A
|
(33)
N/A
|
126
N/A
|
875
+596%
|
692
-21%
|
152
-78%
|
(46)
N/A
|
(218)
-379%
|
(218)
0%
|
735
N/A
|
878
+19%
|
(349)
N/A
|
(58)
+83%
|
312
N/A
|
246
-21%
|
(216)
N/A
|
|
Change in Cash | |||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
(0)
|
|
Net Change in Cash |
64
N/A
|
14
-78%
|
(69)
N/A
|
365
N/A
|
415
+14%
|
266
-36%
|
210
-21%
|
21
-90%
|
(181)
N/A
|
770
N/A
|
985
+28%
|
(323)
N/A
|
512
N/A
|
(240)
N/A
|
(881)
-266%
|
(347)
+61%
|
|
Free Cash Flow | |||||||||||||||||
Free Cash Flow |
252
N/A
|
237
-6%
|
163
-31%
|
(40)
N/A
|
(12)
+72%
|
332
N/A
|
411
+24%
|
146
-64%
|
(52)
N/A
|
(2)
+96%
|
28
N/A
|
(25)
N/A
|
(143)
-468%
|
(948)
-562%
|
(1 100)
-16%
|
(408)
+63%
|