Minkabu The Infonoid Inc
TSE:4436
Cash Flow Statement
Cash Flow Statement
Minkabu The Infonoid Inc
Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||
Net Income |
610
|
741
|
756
|
829
|
620
|
1 246
|
936
|
|
Depreciation & Amortization |
433
|
521
|
602
|
665
|
713
|
908
|
1 122
|
|
Other Non-Cash Items |
28
|
(10)
|
(14)
|
42
|
79
|
(1 246)
|
(1 317)
|
|
Cash Taxes Paid |
92
|
140
|
99
|
98
|
167
|
239
|
267
|
|
Cash Interest Paid |
13
|
14
|
13
|
11
|
9
|
24
|
50
|
|
Change in Working Capital |
(2)
|
(338)
|
(198)
|
(246)
|
(212)
|
(136)
|
(364)
|
|
Cash from Operating Activities |
1 070
N/A
|
914
-15%
|
1 146
+25%
|
1 290
+13%
|
1 200
-7%
|
772
-36%
|
377
-51%
|
|
Investing Cash Flow | ||||||||
Capital Expenditures |
(677)
|
(668)
|
(767)
|
(973)
|
(1 166)
|
(1 114)
|
(1 102)
|
|
Other Items |
(904)
|
(447)
|
(877)
|
(389)
|
(28)
|
(4 256)
|
(4 607)
|
|
Cash from Investing Activities |
(1 581)
N/A
|
(1 115)
+29%
|
(1 644)
-47%
|
(1 362)
+17%
|
(1 194)
+12%
|
(5 370)
-350%
|
(5 708)
-6%
|
|
Financing Cash Flow | ||||||||
Net Issuance of Common Stock |
385
|
38
|
3 497
|
3 477
|
35
|
38
|
5
|
|
Net Issuance of Debt |
834
|
167
|
(189)
|
(718)
|
87
|
5 856
|
5 010
|
|
Cash Paid for Dividends |
(220)
|
(220)
|
(248)
|
(248)
|
(357)
|
(357)
|
(390)
|
|
Other |
0
|
0
|
(96)
|
(760)
|
(665)
|
(1)
|
0
|
|
Cash from Financing Activities |
1 000
N/A
|
(15)
N/A
|
2 963
N/A
|
1 750
-41%
|
(900)
N/A
|
5 536
N/A
|
4 625
-16%
|
|
Change in Cash | ||||||||
Net Change in Cash |
489
N/A
|
(217)
N/A
|
2 464
N/A
|
1 679
-32%
|
(894)
N/A
|
938
N/A
|
(706)
N/A
|
|
Free Cash Flow | ||||||||
Free Cash Flow |
393
N/A
|
246
-37%
|
379
+54%
|
318
-16%
|
34
-89%
|
(342)
N/A
|
(724)
-112%
|