Living Platform Ltd
TSE:7091
Cash Flow Statement
Cash Flow Statement
Living Platform Ltd
| 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 |
132
|
707
|
599
|
253
|
219
|
227
|
258
|
251
|
358
|
542
|
|
| Depreciation & Amortization |
231
|
244
|
301
|
340
|
324
|
354
|
424
|
440
|
418
|
432
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
7
|
0
|
|
| Other Non-Cash Items |
138
|
150
|
147
|
76
|
(38)
|
(24)
|
82
|
128
|
173
|
213
|
|
| Cash Taxes Paid |
132
|
64
|
40
|
263
|
252
|
(55)
|
(63)
|
96
|
139
|
118
|
|
| Cash Interest Paid |
107
|
110
|
118
|
97
|
114
|
135
|
109
|
106
|
112
|
121
|
|
| Change in Working Capital |
(246)
|
(559)
|
(602)
|
(279)
|
(412)
|
(35)
|
745
|
307
|
(336)
|
(83)
|
|
| Cash from Operating Activities |
255
N/A
|
543
+112%
|
444
-18%
|
390
-12%
|
93
-76%
|
522
+461%
|
1 510
+189%
|
1 125
-25%
|
612
-46%
|
1 104
+80%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(1 632)
|
(1 375)
|
(1 170)
|
(886)
|
(864)
|
(1 104)
|
(631)
|
(265)
|
(544)
|
(505)
|
|
| Other Items |
(325)
|
427
|
672
|
480
|
848
|
54
|
(632)
|
(74)
|
(178)
|
(571)
|
|
| Cash from Investing Activities |
(1 958)
N/A
|
(949)
+52%
|
(498)
+47%
|
(406)
+19%
|
(16)
+96%
|
(1 051)
-6 657%
|
(1 263)
-20%
|
(339)
+73%
|
(722)
-113%
|
(1 076)
-49%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
0
|
1
|
(78)
|
(79)
|
2
|
0
|
0
|
0
|
18
|
28
|
|
| Net Issuance of Debt |
1 729
|
454
|
296
|
(257)
|
51
|
337
|
(1 001)
|
(848)
|
556
|
331
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Cash from Financing Activities |
1 729
N/A
|
455
-74%
|
218
-52%
|
(336)
N/A
|
53
N/A
|
340
+538%
|
(1 001)
N/A
|
(848)
+15%
|
575
N/A
|
359
-38%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
27
N/A
|
49
+82%
|
163
+235%
|
(351)
N/A
|
131
N/A
|
(189)
N/A
|
(755)
-298%
|
(61)
+92%
|
465
N/A
|
387
-17%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(1 377)
N/A
|
(833)
+40%
|
(727)
+13%
|
(496)
+32%
|
(771)
-55%
|
(583)
+24%
|
878
N/A
|
860
-2%
|
68
-92%
|
599
+781%
|
|