Valtes Co Ltd
TSE:4442
Cash Flow Statement
Cash Flow Statement
Valtes Co Ltd
Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||
Net Income |
366
|
347
|
258
|
580
|
1 014
|
982
|
806
|
|
Depreciation & Amortization |
33
|
45
|
55
|
57
|
77
|
108
|
141
|
|
Other Non-Cash Items |
37
|
34
|
24
|
14
|
21
|
35
|
73
|
|
Cash Taxes Paid |
99
|
119
|
118
|
126
|
184
|
218
|
351
|
|
Cash Interest Paid |
1
|
1
|
2
|
2
|
2
|
2
|
4
|
|
Change in Working Capital |
(139)
|
(135)
|
(96)
|
(146)
|
(303)
|
(278)
|
(352)
|
|
Cash from Operating Activities |
297
N/A
|
291
-2%
|
240
-17%
|
505
+110%
|
809
+60%
|
847
+5%
|
669
-21%
|
|
Investing Cash Flow | ||||||||
Capital Expenditures |
(126)
|
(127)
|
(60)
|
(43)
|
(38)
|
(118)
|
(213)
|
|
Other Items |
37
|
34
|
0
|
(61)
|
(530)
|
(522)
|
(493)
|
|
Cash from Investing Activities |
(89)
N/A
|
(93)
-4%
|
(61)
+34%
|
(104)
-71%
|
(568)
-445%
|
(640)
-13%
|
(706)
-10%
|
|
Financing Cash Flow | ||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
(201)
|
(201)
|
(0)
|
(0)
|
|
Net Issuance of Debt |
12
|
0
|
(31)
|
(27)
|
(32)
|
(27)
|
662
|
|
Other |
(3)
|
(5)
|
(9)
|
(8)
|
(4)
|
(2)
|
(2)
|
|
Cash from Financing Activities |
9
N/A
|
(5)
N/A
|
(40)
-704%
|
(236)
-492%
|
(237)
-1%
|
(29)
+88%
|
660
N/A
|
|
Change in Cash | ||||||||
Effect of Foreign Exchange Rates |
0
|
1
|
(0)
|
1
|
2
|
1
|
2
|
|
Net Change in Cash |
218
N/A
|
194
-11%
|
139
-28%
|
166
+19%
|
6
-96%
|
179
+2 845%
|
624
+249%
|
|
Free Cash Flow | ||||||||
Free Cash Flow |
171
N/A
|
164
-4%
|
180
+10%
|
462
+157%
|
771
+67%
|
729
-5%
|
456
-37%
|