User Local Inc
TSE:3984
Cash Flow Statement
Cash Flow Statement
User Local Inc
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 |
468
|
475
|
500
|
569
|
658
|
775
|
851
|
969
|
1 017
|
1 114
|
1 257
|
1 452
|
|
Depreciation & Amortization |
28
|
28
|
30
|
32
|
30
|
27
|
26
|
26
|
24
|
25
|
25
|
24
|
|
Other Non-Cash Items |
0
|
0
|
29
|
59
|
30
|
1
|
(0)
|
2
|
84
|
172
|
278
|
258
|
|
Cash Taxes Paid |
126
|
171
|
194
|
189
|
198
|
251
|
267
|
241
|
251
|
314
|
350
|
350
|
|
Change in Working Capital |
(76)
|
(140)
|
(175)
|
(127)
|
(96)
|
(162)
|
(180)
|
(137)
|
(213)
|
(326)
|
(246)
|
(297)
|
|
Cash from Operating Activities |
419
N/A
|
362
-14%
|
385
+6%
|
532
+38%
|
622
+17%
|
640
+3%
|
697
+9%
|
860
+23%
|
912
+6%
|
984
+8%
|
1 313
+34%
|
1 437
+9%
|
|
Investing Cash Flow | |||||||||||||
Capital Expenditures |
(29)
|
(34)
|
(41)
|
(37)
|
(18)
|
(19)
|
(20)
|
(38)
|
(42)
|
(28)
|
(23)
|
(13)
|
|
Other Items |
(5)
|
(5)
|
(51)
|
0
|
(5)
|
0
|
(80)
|
(164)
|
(78)
|
0
|
(5)
|
0
|
|
Cash from Investing Activities |
(34)
N/A
|
(55)
-63%
|
(92)
-66%
|
(71)
+22%
|
(23)
+68%
|
(24)
-4%
|
(100)
-315%
|
(202)
-102%
|
(120)
+40%
|
(23)
+81%
|
(28)
-23%
|
(18)
+35%
|
|
Financing Cash Flow | |||||||||||||
Net Issuance of Common Stock |
9
|
27
|
(115)
|
939
|
1 008
|
(35)
|
65
|
55
|
(128)
|
(439)
|
(190)
|
113
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
(39)
|
(48)
|
(48)
|
(64)
|
|
Other |
0
|
0
|
0
|
(19)
|
(19)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
Cash from Financing Activities |
9
N/A
|
27
+198%
|
(115)
N/A
|
921
N/A
|
989
+7%
|
(35)
N/A
|
65
N/A
|
16
-76%
|
(167)
N/A
|
(487)
-191%
|
(238)
+51%
|
49
N/A
|
|
Change in Cash | |||||||||||||
Net Change in Cash |
395
N/A
|
335
-15%
|
178
-47%
|
1 381
+675%
|
1 588
+15%
|
581
-63%
|
662
+14%
|
673
+2%
|
624
-7%
|
474
-24%
|
1 047
+121%
|
1 469
+40%
|
|
Free Cash Flow | |||||||||||||
Free Cash Flow |
390
N/A
|
329
-16%
|
345
+5%
|
495
+44%
|
603
+22%
|
621
+3%
|
677
+9%
|
821
+21%
|
869
+6%
|
955
+10%
|
1 290
+35%
|
1 424
+10%
|