Zoom Corp
TSE:6694
Cash Flow Statement
Cash Flow Statement
Zoom Corp
Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||
Net Income |
310
|
345
|
313
|
319
|
180
|
629
|
1 300
|
1 217
|
584
|
685
|
1 029
|
626
|
|
Depreciation & Amortization |
216
|
229
|
227
|
155
|
221
|
315
|
381
|
408
|
421
|
447
|
640
|
805
|
|
Other Non-Cash Items |
(191)
|
(98)
|
(51)
|
(95)
|
(10)
|
88
|
60
|
35
|
47
|
(52)
|
(75)
|
(181)
|
|
Cash Taxes Paid |
84
|
136
|
82
|
63
|
48
|
77
|
264
|
398
|
419
|
308
|
718
|
728
|
|
Cash Interest Paid |
14
|
43
|
59
|
19
|
19
|
36
|
29
|
31
|
31
|
42
|
71
|
101
|
|
Change in Working Capital |
(515)
|
(628)
|
(725)
|
(432)
|
689
|
(42)
|
(831)
|
(1 023)
|
(1 509)
|
(1 666)
|
(1 079)
|
(539)
|
|
Cash from Operating Activities |
(180)
N/A
|
(152)
+15%
|
(236)
-55%
|
(54)
+77%
|
1 080
N/A
|
990
-8%
|
911
-8%
|
637
-30%
|
(457)
N/A
|
(587)
-28%
|
514
N/A
|
723
+40%
|
|
Investing Cash Flow | |||||||||||||
Capital Expenditures |
(262)
|
(315)
|
(287)
|
(316)
|
(284)
|
(194)
|
(155)
|
(229)
|
(249)
|
(267)
|
(232)
|
(229)
|
|
Other Items |
(158)
|
(66)
|
68
|
(140)
|
(1 279)
|
(1 075)
|
(250)
|
(250)
|
(5)
|
91
|
(2 116)
|
(2 215)
|
|
Cash from Investing Activities |
(420)
N/A
|
(381)
+9%
|
(220)
+42%
|
(456)
-108%
|
(1 563)
-242%
|
(1 270)
+19%
|
(404)
+68%
|
(478)
-18%
|
(253)
+47%
|
(176)
+31%
|
(2 348)
-1 236%
|
(2 444)
-4%
|
|
Financing Cash Flow | |||||||||||||
Net Issuance of Common Stock |
(37)
|
12
|
0
|
3
|
(66)
|
(65)
|
(406)
|
(403)
|
(55)
|
(57)
|
0
|
7
|
|
Net Issuance of Debt |
0
|
90
|
(112)
|
52
|
1 877
|
1 482
|
(464)
|
(390)
|
354
|
1 001
|
3 377
|
2 439
|
|
Cash Paid for Dividends |
(90)
|
(90)
|
(98)
|
(93)
|
(72)
|
(82)
|
(144)
|
(139)
|
(218)
|
(218)
|
(214)
|
(214)
|
|
Other |
0
|
(0)
|
3
|
6
|
(616)
|
(619)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
(127)
N/A
|
11
N/A
|
(204)
N/A
|
(31)
+85%
|
1 123
N/A
|
716
-36%
|
(1 018)
N/A
|
(937)
+8%
|
81
N/A
|
726
+799%
|
3 168
+336%
|
2 232
-30%
|
|
Change in Cash | |||||||||||||
Effect of Foreign Exchange Rates |
(35)
|
(51)
|
(59)
|
(59)
|
(15)
|
(52)
|
45
|
113
|
162
|
160
|
260
|
159
|
|
Net Change in Cash |
(761)
N/A
|
(572)
+25%
|
(719)
-26%
|
(601)
+16%
|
626
N/A
|
384
-39%
|
(467)
N/A
|
(665)
-42%
|
(468)
+30%
|
124
N/A
|
1 595
+1 190%
|
670
-58%
|
|
Free Cash Flow | |||||||||||||
Free Cash Flow |
(441)
N/A
|
(467)
-6%
|
(523)
-12%
|
(370)
+29%
|
797
N/A
|
796
0%
|
756
-5%
|
408
-46%
|
(706)
N/A
|
(854)
-21%
|
283
N/A
|
494
+75%
|