E-Guardian Inc
TSE:6050
Cash Flow Statement
Cash Flow Statement
E-Guardian Inc
Mar-2011 | Jun-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 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||
Net Income |
339
|
247
|
159
|
61
|
95
|
205
|
220
|
197
|
214
|
232
|
333
|
429
|
534
|
717
|
846
|
964
|
1 036
|
1 096
|
1 170
|
1 241
|
1 275
|
1 456
|
1 812
|
2 214
|
2 302
|
2 040
|
1 685
|
|
Depreciation & Amortization |
19
|
17
|
21
|
32
|
48
|
55
|
52
|
51
|
50
|
55
|
64
|
71
|
73
|
65
|
62
|
63
|
72
|
82
|
79
|
102
|
135
|
196
|
250
|
245
|
251
|
248
|
240
|
|
Other Non-Cash Items |
4
|
3
|
2
|
4
|
4
|
21
|
8
|
19
|
27
|
14
|
18
|
70
|
55
|
38
|
60
|
(1)
|
5
|
21
|
55
|
47
|
85
|
186
|
227
|
129
|
43
|
(24)
|
(93)
|
|
Cash Taxes Paid |
115
|
148
|
150
|
82
|
72
|
36
|
16
|
105
|
129
|
86
|
80
|
138
|
177
|
208
|
225
|
297
|
375
|
349
|
315
|
358
|
369
|
464
|
513
|
721
|
833
|
709
|
694
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(112)
|
(115)
|
(126)
|
(48)
|
(48)
|
(43)
|
11
|
(142)
|
(192)
|
(78)
|
(22)
|
(163)
|
(168)
|
(212)
|
(275)
|
(253)
|
(314)
|
(307)
|
(398)
|
(417)
|
(481)
|
(605)
|
(661)
|
(1 006)
|
(940)
|
(879)
|
(569)
|
|
Cash from Operating Activities |
250
N/A
|
151
-40%
|
57
-62%
|
50
-12%
|
100
+100%
|
237
+137%
|
292
+23%
|
125
-57%
|
99
-21%
|
223
+124%
|
393
+76%
|
407
+3%
|
494
+22%
|
608
+23%
|
692
+14%
|
773
+12%
|
798
+3%
|
892
+12%
|
906
+2%
|
973
+7%
|
1 014
+4%
|
1 233
+22%
|
1 629
+32%
|
1 582
-3%
|
1 655
+5%
|
1 386
-16%
|
1 262
-9%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||
Capital Expenditures |
(55)
|
(96)
|
(137)
|
(176)
|
(85)
|
(12)
|
(8)
|
(13)
|
(21)
|
(31)
|
(29)
|
(67)
|
(65)
|
(35)
|
(90)
|
(136)
|
(138)
|
(138)
|
(79)
|
(83)
|
(156)
|
(87)
|
(65)
|
(232)
|
(245)
|
(132)
|
(146)
|
|
Other Items |
(20)
|
(30)
|
(23)
|
(15)
|
(50)
|
(45)
|
2
|
(27)
|
(57)
|
(34)
|
(62)
|
(64)
|
(12)
|
(134)
|
(151)
|
(45)
|
(89)
|
(70)
|
(160)
|
(196)
|
(40)
|
(697)
|
(772)
|
(141)
|
(31)
|
36
|
6
|
|
Cash from Investing Activities |
(75)
N/A
|
(126)
-69%
|
(160)
-26%
|
(191)
-19%
|
(135)
+29%
|
(56)
+59%
|
(7)
+88%
|
(40)
-509%
|
(78)
-97%
|
(64)
+18%
|
(91)
-41%
|
(131)
-44%
|
(76)
+42%
|
(169)
-121%
|
(240)
-42%
|
(181)
+25%
|
(226)
-25%
|
(208)
+8%
|
(239)
-15%
|
(279)
-17%
|
(196)
+30%
|
(784)
-300%
|
(837)
-7%
|
(374)
+55%
|
(275)
+26%
|
(96)
+65%
|
(141)
-47%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||
Net Issuance of Common Stock |
435
|
434
|
370
|
1
|
(69)
|
(69)
|
27
|
(53)
|
(76)
|
0
|
48
|
48
|
40
|
40
|
22
|
23
|
(67)
|
(58)
|
(177)
|
(187)
|
(0)
|
2
|
(292)
|
(295)
|
(0)
|
0
|
(90)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
(1)
|
(101)
|
(1)
|
(147)
|
(147)
|
(10)
|
(12)
|
(5)
|
(4)
|
(82)
|
(82)
|
(4)
|
(4)
|
(2)
|
(0)
|
0
|
0
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
(8)
|
(8)
|
0
|
0
|
(16)
|
(16)
|
(19)
|
(19)
|
(23)
|
(23)
|
(41)
|
(41)
|
(63)
|
(62)
|
(82)
|
(82)
|
(93)
|
(93)
|
(100)
|
(97)
|
(136)
|
(138)
|
(239)
|
(239)
|
|
Other |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(78)
|
(78)
|
(0)
|
(0)
|
0
|
0
|
|
Cash from Financing Activities |
435
N/A
|
434
0%
|
370
-15%
|
(8)
N/A
|
(76)
-903%
|
(68)
+11%
|
27
N/A
|
(69)
N/A
|
(92)
-32%
|
85
N/A
|
28
-68%
|
(77)
N/A
|
15
N/A
|
(147)
N/A
|
(166)
-13%
|
(50)
+70%
|
(141)
-184%
|
(145)
-3%
|
(263)
-81%
|
(363)
-38%
|
(175)
+52%
|
(178)
-2%
|
(471)
-164%
|
(433)
+8%
|
(139)
+68%
|
(239)
-72%
|
(329)
-38%
|
|
Change in Cash | ||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
1
|
(2)
|
(1)
|
7
|
4
|
2
|
7
|
16
|
9
|
6
|
|
Net Change in Cash |
610
N/A
|
459
-25%
|
268
-42%
|
(148)
N/A
|
(111)
+25%
|
113
N/A
|
312
+176%
|
16
-95%
|
(70)
N/A
|
244
N/A
|
330
+35%
|
199
-40%
|
433
+118%
|
292
-33%
|
286
-2%
|
541
+89%
|
429
-21%
|
539
+26%
|
401
-26%
|
331
-18%
|
650
+96%
|
274
-58%
|
324
+18%
|
783
+142%
|
1 258
+61%
|
1 061
-16%
|
799
-25%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||
Free Cash Flow |
196
N/A
|
54
-72%
|
(80)
N/A
|
(125)
-57%
|
15
N/A
|
226
+1 415%
|
284
+26%
|
112
-60%
|
78
-30%
|
193
+146%
|
364
+89%
|
340
-7%
|
430
+26%
|
573
+33%
|
602
+5%
|
637
+6%
|
660
+4%
|
754
+14%
|
827
+10%
|
890
+8%
|
857
-4%
|
1 146
+34%
|
1 564
+36%
|
1 350
-14%
|
1 411
+5%
|
1 254
-11%
|
1 116
-11%
|