CyberBuzz Inc
TSE:7069
Cash Flow Statement
Cash Flow Statement
CyberBuzz Inc
Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||
Net Income |
36
|
(70)
|
(18)
|
177
|
267
|
348
|
|
Depreciation & Amortization |
39
|
30
|
40
|
41
|
96
|
171
|
|
Other Non-Cash Items |
27
|
99
|
99
|
18
|
5
|
85
|
|
Cash Taxes Paid |
66
|
36
|
28
|
8
|
72
|
101
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
2
|
|
Change in Working Capital |
(49)
|
(132)
|
(57)
|
(11)
|
(129)
|
(674)
|
|
Cash from Operating Activities |
53
N/A
|
(73)
N/A
|
65
N/A
|
226
+250%
|
240
+6%
|
(71)
N/A
|
|
Investing Cash Flow | |||||||
Capital Expenditures |
(79)
|
(68)
|
(63)
|
(34)
|
(4)
|
(21)
|
|
Other Items |
(43)
|
(50)
|
(131)
|
(123)
|
(467)
|
(450)
|
|
Cash from Investing Activities |
(122)
N/A
|
(119)
+2%
|
(193)
-63%
|
(157)
+19%
|
(471)
-200%
|
(471)
+0%
|
|
Financing Cash Flow | |||||||
Net Issuance of Common Stock |
(104)
|
(131)
|
94
|
95
|
16
|
15
|
|
Net Issuance of Debt |
0
|
0
|
(25)
|
(25)
|
486
|
438
|
|
Other |
0
|
0
|
(1)
|
(1)
|
0
|
0
|
|
Cash from Financing Activities |
(104)
N/A
|
(131)
-26%
|
68
N/A
|
69
+2%
|
502
+630%
|
453
-10%
|
|
Change in Cash | |||||||
Net Change in Cash |
(173)
N/A
|
(323)
-87%
|
(61)
+81%
|
138
N/A
|
270
+96%
|
(88)
N/A
|
|
Free Cash Flow | |||||||
Free Cash Flow |
(26)
N/A
|
(142)
-447%
|
2
N/A
|
192
+9 425%
|
236
+23%
|
(91)
N/A
|