Aval Data Corp
TSE:6918
Cash Flow Statement
Cash Flow Statement
Aval Data Corp
Jun-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-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 |
(249)
|
(158)
|
302
|
516
|
721
|
875
|
766
|
645
|
414
|
52
|
101
|
479
|
446
|
469
|
640
|
646
|
700
|
933
|
1 148
|
1 267
|
1 500
|
1 549
|
1 448
|
1 515
|
1 703
|
1 842
|
1 956
|
2 029
|
2 275
|
5 990
|
6 015
|
|
Depreciation & Amortization |
(8)
|
(30)
|
(5)
|
34
|
(13)
|
28
|
153
|
149
|
144
|
137
|
133
|
133
|
130
|
128
|
127
|
127
|
127
|
127
|
124
|
108
|
95
|
95
|
107
|
123
|
121
|
113
|
107
|
101
|
102
|
103
|
103
|
|
Other Non-Cash Items |
68
|
(118)
|
25
|
89
|
108
|
164
|
(110)
|
(73)
|
(56)
|
(56)
|
(36)
|
73
|
(24)
|
(29)
|
10
|
7
|
17
|
26
|
10
|
40
|
19
|
(9)
|
(21)
|
(58)
|
(47)
|
(36)
|
(50)
|
(101)
|
(69)
|
(3 559)
|
(3 612)
|
|
Cash Taxes Paid |
(8)
|
(229)
|
4
|
(6)
|
130
|
130
|
184
|
270
|
237
|
270
|
11
|
(102)
|
187
|
265
|
113
|
75
|
181
|
218
|
304
|
304
|
579
|
812
|
451
|
339
|
427
|
405
|
514
|
583
|
529
|
535
|
1 814
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
111
|
86
|
(507)
|
(679)
|
(957)
|
(1 121)
|
(345)
|
(221)
|
81
|
305
|
192
|
3
|
(169)
|
(248)
|
(386)
|
(84)
|
27
|
(317)
|
(303)
|
(660)
|
(1 032)
|
(982)
|
(813)
|
(386)
|
(202)
|
71
|
(163)
|
(2 353)
|
(2 814)
|
(2 079)
|
(4 593)
|
|
Cash from Operating Activities |
(77)
N/A
|
(220)
-186%
|
(184)
+16%
|
(41)
+78%
|
(140)
-245%
|
(54)
+61%
|
463
N/A
|
500
+8%
|
583
+17%
|
438
-25%
|
390
-11%
|
687
+76%
|
384
-44%
|
321
-17%
|
390
+22%
|
696
+78%
|
869
+25%
|
768
-12%
|
979
+27%
|
754
-23%
|
582
-23%
|
652
+12%
|
722
+11%
|
1 194
+65%
|
1 575
+32%
|
1 990
+26%
|
1 850
-7%
|
(323)
N/A
|
(506)
-57%
|
454
N/A
|
(2 087)
N/A
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||
Capital Expenditures |
5
|
(3)
|
(22)
|
(32)
|
(23)
|
(42)
|
(88)
|
(96)
|
(120)
|
(109)
|
(107)
|
(96)
|
(74)
|
(111)
|
(73)
|
(74)
|
(123)
|
(138)
|
(256)
|
(366)
|
(192)
|
(79)
|
(220)
|
(201)
|
(76)
|
(48)
|
(39)
|
(43)
|
(89)
|
(277)
|
(668)
|
|
Other Items |
(18)
|
(244)
|
(104)
|
(79)
|
128
|
148
|
65
|
59
|
(74)
|
(223)
|
(114)
|
73
|
(639)
|
(750)
|
(38)
|
(29)
|
(155)
|
(134)
|
(540)
|
(615)
|
(89)
|
(4)
|
1
|
1
|
20
|
(81)
|
(100)
|
22
|
21
|
3 584
|
3 415
|
|
Cash from Investing Activities |
(12)
N/A
|
(247)
-1 890%
|
(126)
+49%
|
(111)
+12%
|
104
N/A
|
107
+2%
|
(23)
N/A
|
(36)
-59%
|
(194)
-433%
|
(331)
-71%
|
(221)
+33%
|
(23)
+90%
|
(712)
-3 025%
|
(861)
-21%
|
(111)
+87%
|
(103)
+7%
|
(278)
-170%
|
(272)
+2%
|
(795)
-192%
|
(981)
-23%
|
(281)
+71%
|
(84)
+70%
|
(219)
-162%
|
(200)
+9%
|
(56)
+72%
|
(129)
-131%
|
(139)
-7%
|
(21)
+85%
|
(68)
-225%
|
3 307
N/A
|
2 747
-17%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(40)
|
(135)
|
40
|
40
|
152
|
(1 004)
|
(1 143)
|
30
|
31
|
31
|
30
|
89
|
151
|
127
|
87
|
(470)
|
(452)
|
67
|
61
|
57
|
19
|
20
|
21
|
22
|
21
|
21
|
21
|
32
|
21
|
(0)
|
(0)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
188
|
169
|
(35)
|
(33)
|
(30)
|
(29)
|
(30)
|
(28)
|
(28)
|
(28)
|
(28)
|
(27)
|
(37)
|
47
|
60
|
(22)
|
(23)
|
(23)
|
(22)
|
(22)
|
(15)
|
(4)
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
(1)
|
47
|
2
|
(5)
|
(48)
|
(56)
|
(130)
|
(139)
|
(131)
|
(94)
|
(50)
|
(56)
|
(94)
|
(89)
|
(98)
|
(119)
|
(155)
|
(175)
|
(236)
|
(291)
|
(353)
|
(396)
|
(392)
|
(392)
|
(392)
|
(405)
|
(477)
|
(531)
|
(521)
|
(565)
|
(1 504)
|
|
Other |
14
|
14
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
(4)
|
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
(46)
|
(48)
|
(134)
|
(131)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(27)
N/A
|
(74)
-175%
|
43
N/A
|
35
-18%
|
104
+198%
|
(1 060)
N/A
|
(1 092)
-3%
|
53
N/A
|
(142)
N/A
|
(103)
+27%
|
(55)
+47%
|
(1)
+98%
|
21
N/A
|
3
-84%
|
(46)
N/A
|
(623)
-1 260%
|
(680)
-9%
|
(183)
+73%
|
(347)
-89%
|
(317)
+8%
|
(273)
+14%
|
(398)
-46%
|
(393)
+1%
|
(394)
0%
|
(393)
+0%
|
(406)
-3%
|
(470)
-16%
|
(503)
-7%
|
(500)
+1%
|
(566)
-13%
|
(1 505)
-166%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
(1)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
(116)
N/A
|
(541)
-365%
|
(268)
+51%
|
(117)
+56%
|
68
N/A
|
(1 008)
N/A
|
(652)
+35%
|
516
N/A
|
247
-52%
|
3
-99%
|
114
+3 265%
|
664
+480%
|
(307)
N/A
|
(537)
-75%
|
233
N/A
|
(30)
N/A
|
(89)
-200%
|
313
N/A
|
(163)
N/A
|
(544)
-234%
|
28
N/A
|
172
+518%
|
108
-37%
|
596
+452%
|
1 126
+89%
|
1 456
+29%
|
1 241
-15%
|
(847)
N/A
|
(1 074)
-27%
|
3 195
N/A
|
(845)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||
Free Cash Flow |
(72)
N/A
|
(223)
-211%
|
(206)
+8%
|
(72)
+65%
|
(164)
-126%
|
(96)
+41%
|
375
N/A
|
404
+8%
|
463
+15%
|
329
-29%
|
283
-14%
|
592
+109%
|
310
-48%
|
209
-33%
|
317
+52%
|
622
+96%
|
746
+20%
|
630
-16%
|
723
+15%
|
389
-46%
|
390
+0%
|
573
+47%
|
502
-12%
|
993
+98%
|
1 499
+51%
|
1 942
+30%
|
1 811
-7%
|
(366)
N/A
|
(595)
-62%
|
177
N/A
|
(2 755)
N/A
|