Relia Inc
TSE:4708
Cash Flow Statement
Cash Flow Statement
Relia Inc
Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||
Net Income |
6 391
|
(827)
|
(949)
|
214
|
1 901
|
(911)
|
1 271
|
7 026
|
9 025
|
14 569
|
13 354
|
8 479
|
5 581
|
2 933
|
3 889
|
4 019
|
4 712
|
5 108
|
4 777
|
4 840
|
5 647
|
5 298
|
(5 670)
|
(3 382)
|
11 591
|
11 996
|
10 905
|
9 456
|
8 220
|
8 543
|
6 511
|
|
Depreciation & Amortization |
328
|
42
|
130
|
97
|
294
|
242
|
562
|
1 115
|
1 077
|
1 173
|
1 308
|
1 250
|
1 084
|
940
|
863
|
849
|
917
|
937
|
1 543
|
2 752
|
3 389
|
3 379
|
3 384
|
3 075
|
2 764
|
2 778
|
2 822
|
2 755
|
2 838
|
3 141
|
3 339
|
|
Other Non-Cash Items |
(783)
|
52
|
105
|
299
|
(152)
|
246
|
510
|
50
|
212
|
(21)
|
(130)
|
(277)
|
(351)
|
(61)
|
(13)
|
(11)
|
225
|
210
|
(375)
|
(552)
|
(240)
|
423
|
11 264
|
11 086
|
546
|
(146)
|
(561)
|
(289)
|
(143)
|
(17)
|
236
|
|
Cash Taxes Paid |
3 972
|
(487)
|
(844)
|
440
|
422
|
434
|
436
|
3 258
|
3 414
|
3 862
|
4 197
|
5 957
|
6 631
|
1 214
|
(881)
|
1 416
|
1 645
|
1 758
|
2 085
|
1 876
|
1 763
|
2 150
|
2 316
|
1 747
|
1 572
|
3 978
|
5 047
|
3 246
|
2 844
|
3 146
|
2 913
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
2
|
3
|
6
|
5
|
4
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
3
|
2
|
2
|
47
|
98
|
91
|
79
|
75
|
64
|
56
|
57
|
|
Change in Working Capital |
(2 568)
|
69
|
484
|
442
|
(243)
|
147
|
(2 437)
|
(4 149)
|
(1 682)
|
(1 305)
|
(2 647)
|
(6 332)
|
(7 918)
|
(2 203)
|
1 975
|
(2 593)
|
(5 264)
|
(2 248)
|
(1 456)
|
(2 513)
|
(1 479)
|
(1 942)
|
(1 284)
|
(3 327)
|
(3 819)
|
(3 480)
|
(5 253)
|
(2 058)
|
(3 705)
|
(4 726)
|
(2 661)
|
|
Cash from Operating Activities |
3 368
N/A
|
(663)
N/A
|
(230)
+65%
|
1 051
N/A
|
1 799
+71%
|
(276)
N/A
|
(95)
+66%
|
4 042
N/A
|
8 632
+114%
|
14 417
+67%
|
11 885
-18%
|
3 119
-74%
|
(1 605)
N/A
|
1 609
N/A
|
6 714
+317%
|
2 262
-66%
|
591
-74%
|
4 009
+579%
|
4 489
+12%
|
4 527
+1%
|
7 317
+62%
|
7 158
-2%
|
7 694
+7%
|
7 452
-3%
|
11 082
+49%
|
11 148
+1%
|
7 913
-29%
|
9 864
+25%
|
7 210
-27%
|
6 941
-4%
|
7 425
+7%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||
Capital Expenditures |
(302)
|
(102)
|
(135)
|
(340)
|
(430)
|
(553)
|
(1 009)
|
(1 008)
|
(607)
|
(941)
|
(1 012)
|
(742)
|
(1 074)
|
(935)
|
(390)
|
(474)
|
(1 054)
|
(1 193)
|
(1 096)
|
(1 271)
|
(1 430)
|
(1 908)
|
(1 929)
|
(2 088)
|
(2 082)
|
(1 381)
|
(1 528)
|
(2 196)
|
(2 198)
|
(1 946)
|
(2 225)
|
|
Other Items |
662
|
(2 073)
|
(2 538)
|
530
|
(405)
|
(1 030)
|
69
|
363
|
178
|
(1 812)
|
(1 684)
|
(1 431)
|
(1 605)
|
(4 540)
|
1 499
|
5 650
|
(6 270)
|
(9 743)
|
(3 076)
|
39
|
(532)
|
(1 286)
|
(1 091)
|
477
|
818
|
1 022
|
1 900
|
999
|
830
|
611
|
(147)
|
|
Cash from Investing Activities |
360
N/A
|
(2 176)
N/A
|
(2 673)
-23%
|
189
N/A
|
(834)
N/A
|
(1 582)
-90%
|
(940)
+41%
|
(647)
+31%
|
(428)
+34%
|
(2 750)
-543%
|
(2 696)
+2%
|
(2 174)
+19%
|
(2 679)
-23%
|
(5 476)
-104%
|
1 109
N/A
|
5 177
+367%
|
(7 323)
N/A
|
(10 935)
-49%
|
(4 172)
+62%
|
(1 232)
+70%
|
(1 962)
-59%
|
(3 194)
-63%
|
(3 020)
+5%
|
(1 611)
+47%
|
(1 264)
+22%
|
(359)
+72%
|
372
N/A
|
(1 197)
N/A
|
(1 368)
-14%
|
(1 335)
+2%
|
(2 372)
-78%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
155
|
(40)
|
(146)
|
6
|
10
|
4
|
19
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 329)
|
(2 329)
|
(2 007)
|
(2 499)
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 000
|
3 500
|
(7 300)
|
(1 000)
|
(959)
|
(1 759)
|
(1 705)
|
(951)
|
(404)
|
(446)
|
(601)
|
(633)
|
(687)
|
(662)
|
|
Cash Paid for Dividends |
(1 722)
|
(85)
|
(30)
|
(159)
|
(220)
|
(379)
|
(383)
|
(1 929)
|
(1 963)
|
(2 583)
|
(3 582)
|
(3 995)
|
(3 032)
|
(2 000)
|
(2 000)
|
(2 001)
|
(2 001)
|
(2 001)
|
(2 000)
|
(1 999)
|
(2 275)
|
(2 481)
|
(2 481)
|
(2 481)
|
(2 550)
|
(2 688)
|
(2 648)
|
(2 806)
|
(2 906)
|
(2 731)
|
(2 788)
|
|
Other |
214
|
0
|
(1)
|
0
|
(1)
|
(11)
|
(21)
|
(43)
|
(43)
|
(43)
|
62
|
68
|
(34)
|
(18)
|
(34)
|
(120)
|
(107)
|
15
|
1
|
(34)
|
(74)
|
(45)
|
(8)
|
(5)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
|
Cash from Financing Activities |
(1 352)
N/A
|
(125)
+91%
|
(178)
-42%
|
(153)
+14%
|
(211)
-38%
|
(385)
-82%
|
(386)
0%
|
(1 955)
-406%
|
(2 006)
-3%
|
(2 625)
-31%
|
(3 520)
-34%
|
(3 928)
-12%
|
(3 066)
+22%
|
(2 018)
+34%
|
(2 000)
+1%
|
(2 121)
-6%
|
(2 108)
+1%
|
8 014
N/A
|
1 501
-81%
|
(9 333)
N/A
|
(3 349)
+64%
|
(3 485)
-4%
|
(4 248)
-22%
|
(4 191)
+1%
|
(3 502)
+16%
|
(5 421)
-55%
|
(5 423)
0%
|
(5 415)
+0%
|
(6 040)
-12%
|
(3 911)
+35%
|
(3 450)
+12%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
124
|
81
|
(21)
|
(28)
|
(37)
|
(47)
|
(41)
|
(17)
|
(139)
|
71
|
286
|
578
|
408
|
|
Net Change in Cash |
2 376
N/A
|
(2 964)
N/A
|
(3 081)
-4%
|
1 087
N/A
|
754
-31%
|
(2 243)
N/A
|
(1 421)
+37%
|
1 440
N/A
|
6 198
+330%
|
9 042
+46%
|
5 669
-37%
|
(2 983)
N/A
|
(7 350)
-146%
|
(5 885)
+20%
|
5 823
N/A
|
5 318
-9%
|
(8 841)
N/A
|
1 088
N/A
|
1 942
+78%
|
(5 957)
N/A
|
1 985
N/A
|
451
-77%
|
389
-14%
|
1 603
+312%
|
6 275
+291%
|
5 351
-15%
|
2 723
-49%
|
3 323
+22%
|
88
-97%
|
2 273
+2 483%
|
2 011
-12%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||
Free Cash Flow |
3 066
N/A
|
(765)
N/A
|
(365)
+52%
|
711
N/A
|
1 369
+93%
|
(829)
N/A
|
(1 104)
-33%
|
3 034
N/A
|
8 025
+165%
|
13 476
+68%
|
10 873
-19%
|
2 377
-78%
|
(2 679)
N/A
|
674
N/A
|
6 324
+838%
|
1 788
-72%
|
(463)
N/A
|
2 816
N/A
|
3 393
+20%
|
3 256
-4%
|
5 887
+81%
|
5 250
-11%
|
5 765
+10%
|
5 364
-7%
|
9 000
+68%
|
9 767
+9%
|
6 385
-35%
|
7 668
+20%
|
5 012
-35%
|
4 995
0%
|
5 200
+4%
|