Ricksoft Co Ltd
TSE:4429
Cash Flow Statement
Cash Flow Statement
Ricksoft Co Ltd
Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
303
|
601
|
640
|
450
|
582
|
567
|
204
|
350
|
|
Depreciation & Amortization |
15
|
15
|
24
|
30
|
21
|
19
|
23
|
25
|
|
Other Non-Cash Items |
18
|
38
|
1
|
(16)
|
(0)
|
(1)
|
357
|
326
|
|
Cash Taxes Paid |
120
|
107
|
171
|
201
|
118
|
94
|
91
|
76
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Change in Working Capital |
(183)
|
(176)
|
(37)
|
(303)
|
(94)
|
392
|
(293)
|
(602)
|
|
Cash from Operating Activities |
153
N/A
|
478
+212%
|
628
+32%
|
161
-74%
|
509
+216%
|
978
+92%
|
291
-70%
|
100
-65%
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(14)
|
(9)
|
(20)
|
(61)
|
(58)
|
(25)
|
(25)
|
(30)
|
|
Other Items |
0
|
0
|
(0)
|
14
|
13
|
(2)
|
(3)
|
(7)
|
|
Cash from Investing Activities |
(43)
N/A
|
(8)
+80%
|
(20)
-141%
|
(47)
-132%
|
(46)
+2%
|
(27)
+40%
|
(28)
-1%
|
(37)
-32%
|
|
Financing Cash Flow | |||||||||
Net Issuance of Common Stock |
21
|
19
|
20
|
23
|
30
|
18
|
14
|
7
|
|
Other |
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
21
N/A
|
19
-10%
|
20
+6%
|
23
+15%
|
30
+34%
|
18
-40%
|
14
-21%
|
7
-48%
|
|
Change in Cash | |||||||||
Effect of Foreign Exchange Rates |
(3)
|
(2)
|
5
|
8
|
22
|
13
|
4
|
16
|
|
Net Change in Cash |
129
N/A
|
486
+278%
|
633
+30%
|
145
-77%
|
516
+256%
|
982
+90%
|
281
-71%
|
87
-69%
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
139
N/A
|
469
+238%
|
609
+30%
|
101
-83%
|
451
+349%
|
953
+111%
|
266
-72%
|
71
-73%
|