Ubicom Holdings Inc
TSE:3937
Cash Flow Statement
Cash Flow Statement
Ubicom Holdings Inc
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 |
206
|
355
|
492
|
590
|
634
|
602
|
642
|
877
|
966
|
1 039
|
1 068
|
926
|
898
|
|
Depreciation & Amortization |
80
|
79
|
73
|
106
|
139
|
134
|
141
|
149
|
139
|
114
|
125
|
157
|
168
|
|
Other Non-Cash Items |
(32)
|
(18)
|
(53)
|
(126)
|
(71)
|
176
|
156
|
(45)
|
23
|
(9)
|
13
|
122
|
110
|
|
Cash Taxes Paid |
60
|
84
|
132
|
158
|
203
|
240
|
199
|
206
|
223
|
226
|
317
|
392
|
244
|
|
Cash Interest Paid |
2
|
2
|
1
|
2
|
9
|
13
|
10
|
13
|
12
|
7
|
12
|
14
|
13
|
|
Change in Working Capital |
(64)
|
(121)
|
(123)
|
(3)
|
(266)
|
(414)
|
(139)
|
(59)
|
(197)
|
(270)
|
(331)
|
(384)
|
(349)
|
|
Cash from Operating Activities |
189
N/A
|
295
+56%
|
389
+32%
|
568
+46%
|
436
-23%
|
499
+14%
|
800
+60%
|
922
+15%
|
932
+1%
|
874
-6%
|
874
0%
|
821
-6%
|
826
+1%
|
|
Investing Cash Flow | ||||||||||||||
Capital Expenditures |
(123)
|
(79)
|
(74)
|
(61)
|
(33)
|
(36)
|
(23)
|
(34)
|
(51)
|
(54)
|
(54)
|
(51)
|
(132)
|
|
Other Items |
(17)
|
(2)
|
(147)
|
(146)
|
(0)
|
(33)
|
(69)
|
(27)
|
(15)
|
(149)
|
(134)
|
(60)
|
(166)
|
|
Cash from Investing Activities |
(140)
N/A
|
(81)
+42%
|
(221)
-173%
|
(207)
+6%
|
(33)
+84%
|
(69)
-110%
|
(93)
-33%
|
(61)
+35%
|
(66)
-9%
|
(203)
-208%
|
(188)
+7%
|
(111)
+41%
|
(298)
-169%
|
|
Financing Cash Flow | ||||||||||||||
Net Issuance of Common Stock |
45
|
27
|
19
|
28
|
42
|
35
|
68
|
78
|
41
|
(10)
|
(108)
|
(249)
|
(156)
|
|
Net Issuance of Debt |
(96)
|
(78)
|
(72)
|
31
|
33
|
(74)
|
(93)
|
(96)
|
(73)
|
(59)
|
(75)
|
(92)
|
(96)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(57)
|
(57)
|
(58)
|
(58)
|
(82)
|
(82)
|
(106)
|
(107)
|
(129)
|
|
Other |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
Cash from Financing Activities |
(51)
N/A
|
(51)
+0%
|
(53)
-5%
|
59
N/A
|
18
-69%
|
(96)
N/A
|
(84)
+13%
|
(76)
+9%
|
(115)
-51%
|
(152)
-32%
|
(289)
-91%
|
(447)
-55%
|
(381)
+15%
|
|
Change in Cash | ||||||||||||||
Effect of Foreign Exchange Rates |
33
|
(32)
|
(20)
|
7
|
(9)
|
6
|
27
|
47
|
6
|
49
|
132
|
32
|
53
|
|
Net Change in Cash |
30
N/A
|
131
+331%
|
95
-27%
|
427
+350%
|
411
-4%
|
339
-18%
|
651
+92%
|
832
+28%
|
757
-9%
|
569
-25%
|
529
-7%
|
294
-44%
|
200
-32%
|
|
Free Cash Flow | ||||||||||||||
Free Cash Flow |
66
N/A
|
216
+228%
|
315
+46%
|
507
+61%
|
403
-21%
|
462
+15%
|
777
+68%
|
888
+14%
|
881
-1%
|
820
-7%
|
820
+0%
|
770
-6%
|
695
-10%
|