Linkbal Inc
TSE:6046
Cash Flow Statement
Cash Flow Statement
Linkbal Inc
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 | Sep-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||
Net Income |
307
|
466
|
493
|
505
|
736
|
954
|
1 015
|
798
|
22
|
(406)
|
(346)
|
(377)
|
(300)
|
(241)
|
(261)
|
(224)
|
|
Depreciation & Amortization |
16
|
15
|
14
|
14
|
14
|
15
|
17
|
19
|
21
|
20
|
15
|
12
|
8
|
8
|
13
|
17
|
|
Other Non-Cash Items |
(12)
|
(2)
|
(7)
|
(5)
|
(5)
|
10
|
6
|
(3)
|
31
|
27
|
19
|
19
|
(4)
|
(1)
|
11
|
12
|
|
Cash Taxes Paid |
133
|
133
|
146
|
205
|
242
|
278
|
314
|
390
|
420
|
2
|
(166)
|
(1)
|
(3)
|
1
|
1
|
1
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(60)
|
(50)
|
(66)
|
(372)
|
(283)
|
(301)
|
(368)
|
(311)
|
(506)
|
(29)
|
163
|
4
|
27
|
18
|
4
|
23
|
|
Cash from Operating Activities |
252
N/A
|
429
+70%
|
434
+1%
|
142
-67%
|
462
+225%
|
678
+47%
|
670
-1%
|
502
-25%
|
(432)
N/A
|
(388)
+10%
|
(149)
+62%
|
(343)
-130%
|
(269)
+21%
|
(216)
+20%
|
(234)
-8%
|
(172)
+27%
|
|
Investing Cash Flow | |||||||||||||||||
Capital Expenditures |
(8)
|
(10)
|
(18)
|
(16)
|
(8)
|
(33)
|
(28)
|
(3)
|
(34)
|
(33)
|
(8)
|
0
|
(0)
|
(32)
|
(111)
|
(80)
|
|
Other Items |
(9)
|
21
|
24
|
(2)
|
(1)
|
(11)
|
(22)
|
(14)
|
2
|
(8)
|
50
|
63
|
3
|
(19)
|
(61)
|
(34)
|
|
Cash from Investing Activities |
(17)
N/A
|
12
N/A
|
6
-53%
|
(18)
N/A
|
(10)
+45%
|
(44)
-352%
|
(50)
-14%
|
(17)
+67%
|
(32)
-91%
|
(41)
-28%
|
42
N/A
|
56
+34%
|
3
-95%
|
(51)
N/A
|
(172)
-237%
|
(115)
+33%
|
|
Financing Cash Flow | |||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
(144)
|
(144)
|
(250)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
120
|
220
|
(1)
|
(2)
|
(3)
|
(3)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
0
N/A
|
0
N/A
|
(144)
N/A
|
(144)
+0%
|
(250)
-74%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
120
N/A
|
220
+83%
|
(1)
N/A
|
(2)
-200%
|
(3)
-22%
|
(3)
N/A
|
|
Change in Cash | |||||||||||||||||
Net Change in Cash |
235
N/A
|
440
+88%
|
295
-33%
|
(20)
N/A
|
202
N/A
|
384
+90%
|
619
+61%
|
486
-22%
|
(464)
N/A
|
(429)
+7%
|
13
N/A
|
(67)
N/A
|
(267)
-301%
|
(270)
-1%
|
(409)
-52%
|
(289)
+29%
|
|
Free Cash Flow | |||||||||||||||||
Free Cash Flow |
243
N/A
|
419
+72%
|
416
-1%
|
126
-70%
|
453
+259%
|
645
+42%
|
641
-1%
|
500
-22%
|
(466)
N/A
|
(421)
+10%
|
(157)
+63%
|
(343)
-118%
|
(270)
+21%
|
(248)
+8%
|
(345)
-39%
|
(252)
+27%
|