eMnet Japan Co Ltd
TSE:7036
Cash Flow Statement
Cash Flow Statement
eMnet Japan Co Ltd
Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||
Net Income |
334
|
292
|
292
|
315
|
436
|
383
|
238
|
170
|
114
|
|
Depreciation & Amortization |
5
|
5
|
6
|
7
|
6
|
9
|
13
|
12
|
11
|
|
Other Non-Cash Items |
4
|
6
|
7
|
95
|
97
|
41
|
31
|
38
|
39
|
|
Cash Taxes Paid |
95
|
100
|
105
|
77
|
71
|
124
|
150
|
72
|
39
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(153)
|
(118)
|
46
|
(223)
|
(154)
|
(115)
|
(402)
|
(76)
|
181
|
|
Cash from Operating Activities |
190
N/A
|
186
-2%
|
351
+89%
|
194
-45%
|
386
+99%
|
319
-17%
|
(119)
N/A
|
145
N/A
|
344
+138%
|
|
Investing Cash Flow | ||||||||||
Capital Expenditures |
(4)
|
(6)
|
(6)
|
(5)
|
(11)
|
(19)
|
(13)
|
(2)
|
(1)
|
|
Other Items |
(93)
|
32
|
105
|
(21)
|
(12)
|
(22)
|
(21)
|
(15)
|
(16)
|
|
Cash from Investing Activities |
(97)
N/A
|
26
N/A
|
99
+284%
|
(26)
N/A
|
(23)
+11%
|
(41)
-76%
|
(33)
+19%
|
(17)
+49%
|
(18)
-3%
|
|
Financing Cash Flow | ||||||||||
Net Issuance of Common Stock |
2
|
14
|
13
|
13
|
12
|
4
|
(43)
|
(62)
|
(11)
|
|
Net Issuance of Debt |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Cash Paid for Dividends |
(41)
|
(32)
|
(42)
|
(51)
|
(66)
|
(82)
|
(103)
|
(116)
|
(123)
|
|
Other |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(65)
|
(47)
|
18
|
|
Cash from Financing Activities |
(41)
N/A
|
(19)
+53%
|
(29)
-53%
|
(40)
-35%
|
(55)
-39%
|
(79)
-44%
|
(212)
-168%
|
(226)
-6%
|
(117)
+48%
|
|
Change in Cash | ||||||||||
Net Change in Cash |
53
N/A
|
193
+267%
|
421
+118%
|
128
-69%
|
307
+139%
|
198
-35%
|
(365)
N/A
|
(98)
+73%
|
210
N/A
|
|
Free Cash Flow | ||||||||||
Free Cash Flow |
186
N/A
|
180
-3%
|
345
+92%
|
189
-45%
|
374
+98%
|
299
-20%
|
(132)
N/A
|
142
N/A
|
343
+141%
|