Bestone.Com Co Ltd
TSE:6577
Cash Flow Statement
Cash Flow Statement
Bestone.Com Co Ltd
Jul-2019 | Jan-2020 | Jul-2020 | Jan-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||
Net Income |
131
|
162
|
(69)
|
(170)
|
(128)
|
(160)
|
(220)
|
(223)
|
11
|
48
|
|
Depreciation & Amortization |
5
|
8
|
13
|
14
|
13
|
15
|
18
|
20
|
22
|
23
|
|
Other Non-Cash Items |
5
|
4
|
15
|
1
|
(9)
|
4
|
29
|
30
|
8
|
3
|
|
Cash Taxes Paid |
46
|
45
|
54
|
(2)
|
(43)
|
(17)
|
0
|
0
|
0
|
3
|
|
Cash Interest Paid |
5
|
6
|
8
|
9
|
8
|
8
|
8
|
7
|
7
|
7
|
|
Change in Working Capital |
31
|
(30)
|
(228)
|
(126)
|
(12)
|
(33)
|
29
|
45
|
78
|
39
|
|
Cash from Operating Activities |
172
N/A
|
143
-16%
|
(269)
N/A
|
(281)
-4%
|
(136)
+51%
|
(174)
-28%
|
(145)
+17%
|
(128)
+12%
|
119
N/A
|
113
-6%
|
|
Investing Cash Flow | |||||||||||
Capital Expenditures |
(15)
|
(21)
|
(21)
|
(17)
|
(21)
|
(26)
|
(30)
|
(26)
|
(33)
|
(35)
|
|
Other Items |
(194)
|
(74)
|
(6)
|
30
|
(43)
|
(72)
|
(24)
|
(18)
|
(52)
|
(51)
|
|
Cash from Investing Activities |
(208)
N/A
|
(95)
+54%
|
(27)
+72%
|
14
N/A
|
(64)
N/A
|
(98)
-54%
|
(54)
+45%
|
(44)
+18%
|
(84)
-92%
|
(86)
-2%
|
|
Financing Cash Flow | |||||||||||
Net Issuance of Common Stock |
(24)
|
(7)
|
11
|
(0)
|
20
|
206
|
187
|
0
|
157
|
262
|
|
Net Issuance of Debt |
265
|
29
|
492
|
419
|
(213)
|
(232)
|
(179)
|
(208)
|
(318)
|
(32)
|
|
Other |
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
2
|
1
|
|
Cash from Financing Activities |
241
N/A
|
22
-91%
|
503
+2 195%
|
418
-17%
|
(195)
N/A
|
(27)
+86%
|
9
N/A
|
(207)
N/A
|
(160)
+23%
|
230
N/A
|
|
Change in Cash | |||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(1)
|
(1)
|
2
|
3
|
8
|
7
|
1
|
6
|
|
Net Change in Cash |
204
N/A
|
70
-66%
|
205
+193%
|
150
-27%
|
(393)
N/A
|
(296)
+25%
|
(181)
+39%
|
(372)
-105%
|
(124)
+67%
|
263
N/A
|
|
Free Cash Flow | |||||||||||
Free Cash Flow |
157
N/A
|
123
-22%
|
(291)
N/A
|
(298)
-2%
|
(157)
+47%
|
(200)
-28%
|
(174)
+13%
|
(154)
+11%
|
87
N/A
|
77
-11%
|