UUUM Co Ltd
TSE:3990
Cash Flow Statement
Cash Flow Statement
UUUM Co Ltd
Nov-2018 | May-2019 | Nov-2019 | Feb-2020 | May-2020 | Nov-2020 | May-2021 | Nov-2021 | May-2022 | Nov-2022 | May-2023 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||
Net Income |
1 180
|
1 248
|
1 184
|
1 184
|
556
|
198
|
855
|
887
|
738
|
846
|
(707)
|
(1 635)
|
|
Depreciation & Amortization |
65
|
154
|
230
|
284
|
259
|
330
|
381
|
394
|
378
|
313
|
277
|
273
|
|
Other Non-Cash Items |
74
|
87
|
121
|
121
|
288
|
99
|
(57)
|
32
|
306
|
394
|
479
|
723
|
|
Cash Taxes Paid |
362
|
486
|
493
|
493
|
565
|
307
|
194
|
314
|
351
|
482
|
539
|
351
|
|
Cash Interest Paid |
2
|
2
|
2
|
2
|
4
|
8
|
10
|
9
|
8
|
9
|
11
|
13
|
|
Change in Working Capital |
(568)
|
(486)
|
(665)
|
(665)
|
(583)
|
(362)
|
(951)
|
(232)
|
(73)
|
(1 734)
|
(711)
|
804
|
|
Cash from Operating Activities |
751
N/A
|
1 003
+34%
|
871
-13%
|
723
-17%
|
521
-28%
|
265
-49%
|
229
-14%
|
1 081
+373%
|
1 348
+25%
|
(180)
N/A
|
(663)
-267%
|
165
N/A
|
|
Investing Cash Flow | |||||||||||||
Capital Expenditures |
(66)
|
(139)
|
(103)
|
(103)
|
(552)
|
(1 403)
|
(988)
|
(310)
|
(340)
|
(271)
|
(159)
|
(100)
|
|
Other Items |
(796)
|
(973)
|
(842)
|
(842)
|
(901)
|
(177)
|
213
|
(203)
|
(195)
|
82
|
43
|
214
|
|
Cash from Investing Activities |
(862)
N/A
|
(1 112)
-29%
|
(946)
+15%
|
(946)
N/A
|
(1 453)
-54%
|
(1 581)
-9%
|
(775)
+51%
|
(513)
+34%
|
(535)
-4%
|
(189)
+65%
|
(117)
+38%
|
115
N/A
|
|
Financing Cash Flow | |||||||||||||
Net Issuance of Common Stock |
74
|
141
|
184
|
184
|
156
|
71
|
36
|
25
|
(62)
|
(73)
|
11
|
0
|
|
Net Issuance of Debt |
248
|
558
|
444
|
444
|
2 998
|
2 324
|
(803)
|
(747)
|
(135)
|
638
|
1 273
|
704
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
96
|
90
|
0
|
0
|
0
|
|
Cash from Financing Activities |
322
N/A
|
699
+117%
|
628
-10%
|
628
N/A
|
3 153
+402%
|
2 395
-24%
|
(762)
N/A
|
(626)
+18%
|
(107)
+83%
|
565
N/A
|
1 284
+127%
|
704
-45%
|
|
Change in Cash | |||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
211
N/A
|
590
+180%
|
553
-6%
|
405
-27%
|
2 221
+448%
|
1 079
-51%
|
(1 309)
N/A
|
(58)
+96%
|
706
N/A
|
196
-72%
|
504
+158%
|
984
+95%
|
|
Free Cash Flow | |||||||||||||
Free Cash Flow |
685
N/A
|
864
+26%
|
768
-11%
|
620
-19%
|
(31)
N/A
|
(1 138)
-3 539%
|
(760)
+33%
|
771
N/A
|
1 008
+31%
|
(452)
N/A
|
(822)
-82%
|
65
N/A
|