iRidge Inc
TSE:3917
Cash Flow Statement
Cash Flow Statement
iRidge Inc
Jan-2017 | Jul-2017 | Jan-2018 | Jul-2018 | Jan-2019 | 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 |
192
|
212
|
176
|
44
|
(102)
|
16
|
(60)
|
(30)
|
33
|
20
|
113
|
336
|
234
|
389
|
88
|
|
Depreciation & Amortization |
51
|
57
|
58
|
65
|
114
|
106
|
198
|
196
|
174
|
154
|
163
|
161
|
162
|
184
|
255
|
|
Other Non-Cash Items |
10
|
15
|
4
|
5
|
19
|
7
|
(2)
|
176
|
161
|
163
|
110
|
47
|
22
|
5
|
27
|
|
Cash Taxes Paid |
53
|
57
|
71
|
80
|
18
|
(11)
|
(14)
|
(3)
|
48
|
67
|
91
|
113
|
115
|
129
|
112
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
5
|
|
Change in Working Capital |
(65)
|
11
|
(169)
|
(139)
|
357
|
70
|
(201)
|
(30)
|
399
|
172
|
(269)
|
(346)
|
274
|
(214)
|
75
|
|
Cash from Operating Activities |
189
N/A
|
295
+56%
|
70
-76%
|
(25)
N/A
|
388
N/A
|
198
-49%
|
(66)
N/A
|
313
N/A
|
767
+145%
|
509
-34%
|
117
-77%
|
198
+69%
|
691
+249%
|
364
-47%
|
445
+22%
|
|
Investing Cash Flow | ||||||||||||||||
Capital Expenditures |
(48)
|
(67)
|
(97)
|
(105)
|
(182)
|
(163)
|
(273)
|
(216)
|
(188)
|
(175)
|
(177)
|
(154)
|
(214)
|
(403)
|
(482)
|
|
Other Items |
0
|
(0)
|
0
|
(95)
|
(1 613)
|
(1 518)
|
(1 518)
|
2
|
(21)
|
(324)
|
(307)
|
(44)
|
(133)
|
(258)
|
(189)
|
|
Cash from Investing Activities |
(41)
N/A
|
(67)
-66%
|
(97)
-44%
|
(201)
-106%
|
(1 795)
-794%
|
(1 680)
+6%
|
(1 790)
-7%
|
(214)
+88%
|
(210)
+2%
|
(499)
-138%
|
(484)
+3%
|
(198)
+59%
|
(347)
-75%
|
(661)
-91%
|
(671)
-1%
|
|
Financing Cash Flow | ||||||||||||||||
Net Issuance of Common Stock |
3
|
7
|
24
|
1 372
|
1 369
|
14
|
19
|
19
|
25
|
203
|
205
|
19
|
5
|
27
|
37
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
280
|
500
|
170
|
(100)
|
(100)
|
200
|
875
|
525
|
|
Other |
0
|
(0)
|
0
|
(0)
|
0
|
130
|
0
|
10
|
0
|
(50)
|
(45)
|
75
|
0
|
(185)
|
0
|
|
Cash from Financing Activities |
3
N/A
|
7
+158%
|
24
+217%
|
1 372
+5 688%
|
1 499
+9%
|
143
-90%
|
149
+4%
|
309
+108%
|
535
+73%
|
323
-40%
|
60
-82%
|
(6)
N/A
|
276
N/A
|
717
+160%
|
377
-47%
|
|
Change in Cash | ||||||||||||||||
Net Change in Cash |
151
N/A
|
235
+55%
|
(4)
N/A
|
1 146
N/A
|
91
-92%
|
(1 339)
N/A
|
(1 707)
-28%
|
408
N/A
|
1 092
+168%
|
333
-69%
|
(307)
N/A
|
(6)
+98%
|
620
N/A
|
420
-32%
|
152
-64%
|
|
Free Cash Flow | ||||||||||||||||
Free Cash Flow |
141
N/A
|
227
+61%
|
(28)
N/A
|
(130)
-373%
|
205
N/A
|
36
-83%
|
(338)
N/A
|
97
N/A
|
578
+494%
|
334
-42%
|
(60)
N/A
|
44
N/A
|
477
+986%
|
(39)
N/A
|
(37)
+5%
|