logly Inc
TSE:6579
Cash Flow Statement
Cash Flow Statement
logly Inc
| Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||
| Net Income |
92
|
60
|
194
|
45
|
(126)
|
(605)
|
(530)
|
134
|
52
|
(23)
|
(93)
|
(185)
|
(162)
|
|
| Depreciation & Amortization |
8
|
27
|
49
|
49
|
70
|
71
|
5
|
5
|
5
|
5
|
4
|
6
|
9
|
|
| Other Non-Cash Items |
11
|
5
|
4
|
134
|
140
|
635
|
631
|
4
|
3
|
16
|
15
|
28
|
63
|
|
| Cash Taxes Paid |
56
|
74
|
12
|
(8)
|
100
|
144
|
46
|
12
|
18
|
(5)
|
4
|
7
|
4
|
|
| Cash Interest Paid |
2
|
3
|
4
|
4
|
3
|
3
|
4
|
3
|
3
|
2
|
2
|
3
|
3
|
|
| Change in Working Capital |
(47)
|
16
|
189
|
44
|
(291)
|
(297)
|
(33)
|
65
|
(113)
|
(110)
|
(36)
|
19
|
(63)
|
|
| Cash from Operating Activities |
65
N/A
|
108
+66%
|
435
+303%
|
272
-37%
|
(208)
N/A
|
(196)
+6%
|
97
N/A
|
208
+114%
|
(53)
N/A
|
(113)
-112%
|
(110)
+2%
|
(131)
-19%
|
(153)
-16%
|
|
| Investing Cash Flow | ||||||||||||||
| Capital Expenditures |
(41)
|
(2)
|
(3)
|
(8)
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
(11)
|
(25)
|
(15)
|
(1)
|
|
| Other Items |
(357)
|
(335)
|
(37)
|
(47)
|
(622)
|
(625)
|
(6)
|
3
|
3
|
0
|
(19)
|
42
|
61
|
|
| Cash from Investing Activities |
(398)
N/A
|
(336)
+15%
|
(40)
+88%
|
(55)
-37%
|
(627)
-1 038%
|
(626)
+0%
|
(8)
+99%
|
1
N/A
|
1
+83%
|
(11)
N/A
|
(45)
-300%
|
27
N/A
|
60
+123%
|
|
| Financing Cash Flow | ||||||||||||||
| Net Issuance of Common Stock |
1
|
(73)
|
(72)
|
54
|
2
|
(50)
|
0
|
0
|
107
|
107
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
620
|
468
|
(204)
|
(154)
|
534
|
609
|
(155)
|
(255)
|
(344)
|
(294)
|
(162)
|
(160)
|
(150)
|
|
| Other |
(0)
|
2
|
0
|
(7)
|
(7)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
|
| Cash from Financing Activities |
621
N/A
|
396
-36%
|
(275)
N/A
|
(107)
+61%
|
529
N/A
|
559
+6%
|
(154)
N/A
|
(255)
-65%
|
(238)
+7%
|
(188)
+21%
|
(162)
+13%
|
(160)
+1%
|
(185)
-15%
|
|
| Change in Cash | ||||||||||||||
| Net Change in Cash |
288
N/A
|
168
-42%
|
120
-28%
|
110
-8%
|
(306)
N/A
|
(262)
+14%
|
(66)
+75%
|
(46)
+30%
|
(290)
-528%
|
(311)
-8%
|
(317)
-2%
|
(265)
+17%
|
(277)
-5%
|
|
| Free Cash Flow | ||||||||||||||
| Free Cash Flow |
24
N/A
|
106
+337%
|
432
+307%
|
265
-39%
|
(208)
N/A
|
(197)
+5%
|
95
N/A
|
205
+116%
|
(55)
N/A
|
(124)
-124%
|
(135)
-9%
|
(146)
-8%
|
(154)
-5%
|
|