AI Inc
TSE:4388
Cash Flow Statement
Cash Flow Statement
AI Inc
Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||
Net Income |
207
|
243
|
282
|
284
|
222
|
109
|
46
|
22
|
35
|
|
Depreciation & Amortization |
13
|
12
|
11
|
11
|
11
|
10
|
10
|
9
|
8
|
|
Other Non-Cash Items |
(2)
|
30
|
30
|
3
|
(0)
|
2
|
2
|
4
|
20
|
|
Cash Taxes Paid |
52
|
56
|
74
|
83
|
69
|
65
|
23
|
3
|
4
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Change in Working Capital |
(77)
|
(68)
|
(53)
|
(117)
|
(99)
|
9
|
11
|
(17)
|
109
|
|
Cash from Operating Activities |
141
N/A
|
217
+54%
|
270
+24%
|
181
-33%
|
134
-26%
|
131
-2%
|
69
-47%
|
18
-74%
|
172
+848%
|
|
Investing Cash Flow | ||||||||||
Capital Expenditures |
(13)
|
(9)
|
(5)
|
(12)
|
(14)
|
(9)
|
(7)
|
(5)
|
(4)
|
|
Other Items |
(51)
|
15
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1 069)
|
|
Cash from Investing Activities |
(65)
N/A
|
6
N/A
|
10
+55%
|
(12)
N/A
|
(13)
-13%
|
(9)
+34%
|
(7)
+19%
|
(5)
+27%
|
(1 072)
-20 462%
|
|
Financing Cash Flow | ||||||||||
Net Issuance of Common Stock |
21
|
(188)
|
(197)
|
4
|
2
|
(0)
|
(100)
|
(87)
|
0
|
|
Net Issuance of Debt |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
149
|
321
|
|
Cash Paid for Dividends |
(40)
|
(40)
|
(35)
|
(35)
|
(43)
|
(43)
|
(18)
|
(18)
|
(0)
|
|
Other |
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
|
Cash from Financing Activities |
(20)
N/A
|
(229)
-1 054%
|
(233)
-1%
|
(32)
+86%
|
(41)
-30%
|
(44)
-5%
|
(118)
-172%
|
44
N/A
|
334
+652%
|
|
Change in Cash | ||||||||||
Net Change in Cash |
57
N/A
|
(6)
N/A
|
47
N/A
|
137
+189%
|
79
-42%
|
78
-1%
|
(56)
N/A
|
57
N/A
|
(566)
N/A
|
|
Free Cash Flow | ||||||||||
Free Cash Flow |
128
N/A
|
209
+63%
|
265
+27%
|
169
-36%
|
120
-29%
|
122
+1%
|
62
-49%
|
13
-79%
|
169
+1 203%
|