Mynet Inc
TSE:3928
Cash Flow Statement
Cash Flow Statement
Mynet Inc
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 |
205
|
274
|
(2 297)
|
(1 999)
|
82
|
(2 066)
|
(856)
|
1 022
|
820
|
472
|
140
|
(1 520)
|
(1 449)
|
37
|
|
Depreciation & Amortization |
1 254
|
1 474
|
1 231
|
937
|
792
|
737
|
480
|
189
|
171
|
208
|
208
|
347
|
318
|
167
|
|
Other Non-Cash Items |
383
|
302
|
2 214
|
1 843
|
(221)
|
1 236
|
1 161
|
117
|
64
|
99
|
151
|
1 194
|
998
|
87
|
|
Cash Taxes Paid |
212
|
619
|
223
|
(220)
|
141
|
160
|
8
|
2
|
67
|
79
|
(28)
|
(9)
|
35
|
(20)
|
|
Cash Interest Paid |
35
|
23
|
12
|
14
|
16
|
17
|
19
|
16
|
12
|
8
|
11
|
14
|
16
|
17
|
|
Change in Working Capital |
(11)
|
(367)
|
(318)
|
445
|
297
|
(237)
|
(314)
|
520
|
135
|
(251)
|
(75)
|
(170)
|
25
|
(94)
|
|
Cash from Operating Activities |
1 831
N/A
|
1 683
-8%
|
830
-51%
|
1 226
+48%
|
951
-22%
|
(330)
N/A
|
472
N/A
|
1 848
+291%
|
1 190
-36%
|
528
-56%
|
424
-20%
|
(149)
N/A
|
(107)
+28%
|
197
N/A
|
|
Investing Cash Flow | |||||||||||||||
Capital Expenditures |
(530)
|
(464)
|
(68)
|
(56)
|
(118)
|
(520)
|
(441)
|
(0)
|
(25)
|
(29)
|
(30)
|
(129)
|
0
|
(0)
|
|
Other Items |
(4 769)
|
(136)
|
(1 642)
|
(1 881)
|
(354)
|
(359)
|
(331)
|
(178)
|
(296)
|
14
|
(163)
|
(1 232)
|
(997)
|
(194)
|
|
Cash from Investing Activities |
(5 298)
N/A
|
(600)
+89%
|
(1 710)
-185%
|
(1 937)
-13%
|
(472)
+76%
|
(879)
-86%
|
(772)
+12%
|
(179)
+77%
|
(322)
-80%
|
(15)
+95%
|
(192)
-1 184%
|
(1 361)
-608%
|
(1 099)
+19%
|
(195)
+82%
|
|
Financing Cash Flow | |||||||||||||||
Net Issuance of Common Stock |
3 486
|
2 775
|
76
|
59
|
39
|
22
|
0
|
7
|
0
|
0
|
(100)
|
(100)
|
0
|
0
|
|
Net Issuance of Debt |
291
|
(4 114)
|
676
|
1 406
|
447
|
330
|
(745)
|
(1 115)
|
(561)
|
210
|
121
|
174
|
15
|
(415)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
(102)
|
0
|
0
|
|
Other |
(27)
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
|
Cash from Financing Activities |
3 750
N/A
|
(1 338)
N/A
|
758
N/A
|
1 470
+94%
|
486
-67%
|
352
-28%
|
(744)
N/A
|
(1 108)
-49%
|
(554)
+50%
|
210
N/A
|
(29)
N/A
|
(26)
+9%
|
(36)
-37%
|
(415)
-1 055%
|
|
Change in Cash | |||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
282
N/A
|
(255)
N/A
|
(122)
+52%
|
759
N/A
|
964
+27%
|
(857)
N/A
|
(1 044)
-22%
|
562
N/A
|
314
-44%
|
723
+131%
|
203
-72%
|
(1 535)
N/A
|
(1 242)
+19%
|
(413)
+67%
|
|
Free Cash Flow | |||||||||||||||
Free Cash Flow |
1 301
N/A
|
1 220
-6%
|
762
-38%
|
1 170
+54%
|
832
-29%
|
(850)
N/A
|
31
N/A
|
1 848
+5 847%
|
1 164
-37%
|
499
-57%
|
394
-21%
|
(277)
N/A
|
(107)
+61%
|
196
N/A
|