Amazia Inc
TSE:4424
Cash Flow Statement
Cash Flow Statement
Amazia Inc
Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
757
|
1 085
|
987
|
291
|
(131)
|
94
|
143
|
17
|
|
Depreciation & Amortization |
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
|
Other Non-Cash Items |
30
|
55
|
51
|
55
|
54
|
97
|
(4)
|
(72)
|
|
Cash Taxes Paid |
98
|
135
|
384
|
533
|
108
|
(28)
|
75
|
55
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(213)
|
(295)
|
(428)
|
(127)
|
212
|
(138)
|
(135)
|
(109)
|
|
Cash from Operating Activities |
579
N/A
|
850
+47%
|
616
-28%
|
224
-64%
|
139
-38%
|
57
-59%
|
8
-86%
|
(160)
N/A
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(3)
|
(5)
|
0
|
(0)
|
(3)
|
(8)
|
(78)
|
(73)
|
|
Other Items |
(5)
|
(21)
|
(27)
|
(25)
|
(124)
|
(122)
|
(24)
|
(124)
|
|
Cash from Investing Activities |
(8)
N/A
|
(26)
-225%
|
(31)
-18%
|
(26)
+15%
|
(127)
-390%
|
(130)
-3%
|
(102)
+22%
|
(197)
-93%
|
|
Financing Cash Flow | |||||||||
Net Issuance of Common Stock |
37
|
35
|
17
|
11
|
3
|
(95)
|
(126)
|
(29)
|
|
Net Issuance of Debt |
(4)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
|
Other |
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
|
Cash from Financing Activities |
32
N/A
|
30
-4%
|
13
-56%
|
7
-45%
|
1
-85%
|
(95)
N/A
|
(126)
-32%
|
(29)
+77%
|
|
Change in Cash | |||||||||
Net Change in Cash |
603
N/A
|
854
+42%
|
598
-30%
|
206
-66%
|
13
-94%
|
(168)
N/A
|
(220)
-31%
|
(386)
-76%
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
576
N/A
|
845
+47%
|
616
-27%
|
224
-64%
|
136
-39%
|
49
-64%
|
(70)
N/A
|
(233)
-234%
|