NexTone Inc
TSE:7094
Cash Flow Statement
Cash Flow Statement
NexTone Inc
Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||
Net Income |
540
|
622
|
713
|
739
|
841
|
957
|
|
Depreciation & Amortization |
115
|
128
|
138
|
147
|
153
|
168
|
|
Other Non-Cash Items |
46
|
51
|
44
|
123
|
(160)
|
(263)
|
|
Cash Taxes Paid |
167
|
204
|
247
|
240
|
263
|
308
|
|
Change in Working Capital |
558
|
431
|
226
|
388
|
326
|
418
|
|
Cash from Operating Activities |
1 259
N/A
|
1 233
-2%
|
1 122
-9%
|
1 396
+24%
|
1 160
-17%
|
1 280
+10%
|
|
Investing Cash Flow | |||||||
Capital Expenditures |
(205)
|
(190)
|
(228)
|
(277)
|
(261)
|
(252)
|
|
Other Items |
(8)
|
0
|
0
|
0
|
(62)
|
1 434
|
|
Cash from Investing Activities |
(213)
N/A
|
(199)
+7%
|
(228)
-15%
|
(277)
-21%
|
(324)
-17%
|
1 183
N/A
|
|
Financing Cash Flow | |||||||
Net Issuance of Common Stock |
80
|
120
|
(140)
|
(170)
|
12
|
4
|
|
Other |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
80
N/A
|
120
+51%
|
(140)
N/A
|
(170)
-21%
|
12
N/A
|
4
-66%
|
|
Change in Cash | |||||||
Net Change in Cash |
1 126
N/A
|
1 154
+2%
|
754
-35%
|
950
+26%
|
849
-11%
|
2 467
+191%
|
|
Free Cash Flow | |||||||
Free Cash Flow |
1 055
N/A
|
1 042
-1%
|
894
-14%
|
1 119
+25%
|
899
-20%
|
1 028
+14%
|