Rakumo Inc
TSE:4060
Cash Flow Statement
Cash Flow Statement
Rakumo Inc
Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|
Operating Cash Flow | ||||||
Net Income |
192
|
199
|
222
|
270
|
298
|
|
Depreciation & Amortization |
46
|
41
|
43
|
50
|
74
|
|
Other Non-Cash Items |
32
|
34
|
8
|
5
|
1
|
|
Cash Taxes Paid |
13
|
29
|
39
|
33
|
24
|
|
Cash Interest Paid |
2
|
2
|
2
|
1
|
0
|
|
Change in Working Capital |
16
|
54
|
2
|
27
|
(22)
|
|
Cash from Operating Activities |
286
N/A
|
328
+15%
|
275
-16%
|
351
+28%
|
352
+0%
|
|
Investing Cash Flow | ||||||
Capital Expenditures |
(53)
|
(47)
|
(48)
|
(54)
|
(58)
|
|
Other Items |
(0)
|
(39)
|
(44)
|
(12)
|
(300)
|
|
Cash from Investing Activities |
(53)
N/A
|
(86)
-60%
|
(92)
-8%
|
(65)
+29%
|
(358)
-447%
|
|
Financing Cash Flow | ||||||
Net Issuance of Common Stock |
32
|
14
|
10
|
12
|
4
|
|
Net Issuance of Debt |
(20)
|
(20)
|
(57)
|
409
|
452
|
|
Other |
(1)
|
0
|
0
|
5
|
(0)
|
|
Cash from Financing Activities |
11
N/A
|
(6)
N/A
|
(47)
-633%
|
425
N/A
|
456
+7%
|
|
Change in Cash | ||||||
Effect of Foreign Exchange Rates |
9
|
17
|
9
|
5
|
4
|
|
Net Change in Cash |
252
N/A
|
253
+0%
|
144
-43%
|
716
+396%
|
454
-37%
|
|
Free Cash Flow | ||||||
Free Cash Flow |
233
N/A
|
281
+21%
|
227
-19%
|
297
+31%
|
293
-1%
|