VIS Co Ltd
TSE:5071
Cash Flow Statement
Cash Flow Statement
VIS Co Ltd
Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||
Net Income |
510
|
814
|
1 012
|
1 268
|
1 264
|
1 129
|
|
Depreciation & Amortization |
30
|
46
|
56
|
62
|
76
|
91
|
|
Other Non-Cash Items |
33
|
29
|
4
|
(36)
|
(17)
|
135
|
|
Cash Taxes Paid |
282
|
186
|
146
|
345
|
424
|
426
|
|
Change in Working Capital |
(147)
|
285
|
322
|
(409)
|
(114)
|
113
|
|
Cash from Operating Activities |
426
N/A
|
1 174
+176%
|
1 394
+19%
|
885
-37%
|
1 209
+37%
|
1 468
+21%
|
|
Investing Cash Flow | |||||||
Capital Expenditures |
(648)
|
(504)
|
(50)
|
(99)
|
(97)
|
(177)
|
|
Other Items |
0
|
(0)
|
(33)
|
(16)
|
(280)
|
(379)
|
|
Cash from Investing Activities |
(648)
N/A
|
(504)
+22%
|
(83)
+84%
|
(116)
-40%
|
(377)
-226%
|
(556)
-47%
|
|
Financing Cash Flow | |||||||
Net Issuance of Common Stock |
2
|
4
|
11
|
10
|
5
|
5
|
|
Cash Paid for Dividends |
(122)
|
(65)
|
(65)
|
(139)
|
(139)
|
(173)
|
|
Other |
(14)
|
(5)
|
0
|
0
|
(0)
|
0
|
|
Cash from Financing Activities |
(133)
N/A
|
(67)
+50%
|
(54)
+19%
|
(130)
-139%
|
(135)
-4%
|
(168)
-25%
|
|
Change in Cash | |||||||
Net Change in Cash |
(355)
N/A
|
603
N/A
|
1 257
+108%
|
640
-49%
|
697
+9%
|
744
+7%
|
|
Free Cash Flow | |||||||
Free Cash Flow |
(222)
N/A
|
670
N/A
|
1 344
+101%
|
786
-42%
|
1 112
+41%
|
1 291
+16%
|