For Startups Inc
TSE:7089
Cash Flow Statement
Cash Flow Statement
For Startups Inc
| 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 |
57
|
362
|
492
|
495
|
587
|
572
|
397
|
249
|
441
|
617
|
|
| Depreciation & Amortization |
7
|
8
|
33
|
39
|
17
|
13
|
56
|
107
|
78
|
42
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
0
|
15
|
0
|
15
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
23
|
43
|
(144)
|
(237)
|
(256)
|
(161)
|
48
|
19
|
(42)
|
4
|
|
| Cash Taxes Paid |
83
|
39
|
21
|
185
|
258
|
177
|
80
|
96
|
195
|
117
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
2
|
5
|
7
|
|
| Change in Working Capital |
(59)
|
(27)
|
224
|
25
|
(383)
|
(644)
|
(322)
|
168
|
(121)
|
(238)
|
|
| Cash from Operating Activities |
28
N/A
|
386
+1 255%
|
606
+57%
|
322
-47%
|
(35)
N/A
|
(220)
-527%
|
179
N/A
|
543
+203%
|
356
-35%
|
424
+19%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(7)
|
(5)
|
(49)
|
(131)
|
(84)
|
(1)
|
(1)
|
(14)
|
(367)
|
(353)
|
|
| Other Items |
(7)
|
(2)
|
(120)
|
(131)
|
(7)
|
10
|
(293)
|
(303)
|
115
|
(436)
|
|
| Cash from Investing Activities |
(14)
N/A
|
(8)
+46%
|
(168)
-2 116%
|
(262)
-56%
|
(91)
+65%
|
8
N/A
|
(294)
N/A
|
(318)
-8%
|
(252)
+21%
|
(789)
-213%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
64
|
12
|
28
|
28
|
4
|
2
|
23
|
(59)
|
(363)
|
(314)
|
|
| Net Issuance of Debt |
150
|
(67)
|
33
|
8
|
(117)
|
(100)
|
(67)
|
545
|
513
|
(114)
|
|
| Other |
(2)
|
0
|
176
|
262
|
266
|
180
|
68
|
68
|
(0)
|
187
|
|
| Cash from Financing Activities |
212
N/A
|
(55)
N/A
|
237
N/A
|
299
+26%
|
153
-49%
|
82
-47%
|
25
-70%
|
554
+2 133%
|
150
-73%
|
(241)
N/A
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
227
N/A
|
324
+43%
|
675
+109%
|
358
-47%
|
28
-92%
|
(130)
N/A
|
(90)
+31%
|
779
N/A
|
253
-68%
|
(607)
N/A
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
21
N/A
|
380
+1 676%
|
557
+46%
|
190
-66%
|
(119)
N/A
|
(221)
-86%
|
179
N/A
|
529
+196%
|
(11)
N/A
|
71
N/A
|
|