Direct Marketing MiX Inc
TSE:7354
Cash Flow Statement
Cash Flow Statement
Direct Marketing MiX Inc
Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||
Net Income |
3 729
|
3 504
|
4 859
|
3 916
|
4 756
|
4 642
|
5 973
|
5 757
|
5 198
|
5 731
|
4 669
|
3 660
|
2 762
|
1 180
|
|
Depreciation & Amortization |
844
|
735
|
957
|
862
|
955
|
1 102
|
1 233
|
1 346
|
1 433
|
1 464
|
1 494
|
1 528
|
1 556
|
1 618
|
|
Other Non-Cash Items |
689
|
201
|
526
|
427
|
334
|
511
|
507
|
272
|
114
|
285
|
168
|
215
|
172
|
(59)
|
|
Cash Taxes Paid |
962
|
929
|
1 758
|
1 147
|
1 383
|
1 611
|
1 860
|
1 623
|
1 858
|
1 937
|
2 056
|
1 979
|
2 205
|
1 583
|
|
Cash Interest Paid |
86
|
54
|
77
|
53
|
35
|
41
|
24
|
24
|
23
|
23
|
22
|
23
|
24
|
25
|
|
Change in Working Capital |
(1 717)
|
(349)
|
(3 211)
|
(2 063)
|
(1 760)
|
(2 116)
|
(2 775)
|
(1 902)
|
(2 163)
|
(2 362)
|
(1 432)
|
(1 474)
|
(1 142)
|
(1 127)
|
|
Cash from Operating Activities |
3 545
N/A
|
4 091
+15%
|
3 131
-23%
|
3 142
+0%
|
4 285
+36%
|
4 140
-3%
|
4 937
+19%
|
5 473
+11%
|
4 582
-16%
|
5 117
+12%
|
4 900
-4%
|
3 929
-20%
|
3 349
-15%
|
1 612
-52%
|
|
Investing Cash Flow | |||||||||||||||
Capital Expenditures |
(362)
|
(341)
|
(433)
|
(463)
|
(496)
|
(859)
|
(891)
|
(817)
|
(760)
|
(435)
|
(343)
|
(297)
|
(217)
|
(143)
|
|
Other Items |
(95)
|
(111)
|
(182)
|
(384)
|
(588)
|
(569)
|
(503)
|
(416)
|
(188)
|
(333)
|
(608)
|
(1 272)
|
(1 279)
|
(1 091)
|
|
Cash from Investing Activities |
(457)
N/A
|
(452)
+1%
|
(615)
-36%
|
(847)
-38%
|
(1 084)
-28%
|
(1 428)
-32%
|
(1 394)
+2%
|
(1 233)
+12%
|
(949)
+23%
|
(769)
+19%
|
(951)
-24%
|
(1 569)
-65%
|
(1 497)
+5%
|
(1 234)
+18%
|
|
Financing Cash Flow | |||||||||||||||
Net Issuance of Common Stock |
3
|
3
|
2
|
105
|
104
|
399
|
413
|
316
|
331
|
338
|
(1 662)
|
(1 666)
|
(1 682)
|
(1 984)
|
|
Net Issuance of Debt |
(1 991)
|
(1 619)
|
(2 363)
|
(1 712)
|
(1 643)
|
(1 635)
|
(1 364)
|
(1 473)
|
(1 571)
|
(1 923)
|
(1 947)
|
(413)
|
(704)
|
(745)
|
|
Cash Paid for Dividends |
0
|
0
|
(100)
|
(100)
|
(100)
|
(100)
|
(222)
|
(222)
|
(222)
|
(222)
|
(798)
|
(798)
|
(798)
|
(798)
|
|
Other |
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(1 988)
N/A
|
(1 616)
+19%
|
(2 461)
-52%
|
(1 707)
+31%
|
(1 639)
+4%
|
(1 337)
+18%
|
(1 174)
+12%
|
(1 379)
-17%
|
(1 463)
-6%
|
(1 807)
-24%
|
(4 407)
-144%
|
(2 877)
+35%
|
(3 184)
-11%
|
(3 527)
-11%
|
|
Change in Cash | |||||||||||||||
Net Change in Cash |
1 100
N/A
|
2 023
+84%
|
55
-97%
|
588
+974%
|
1 562
+166%
|
1 375
-12%
|
2 369
+72%
|
2 861
+21%
|
2 171
-24%
|
2 541
+17%
|
(458)
N/A
|
(516)
-13%
|
(1 332)
-158%
|
(3 150)
-136%
|
|
Free Cash Flow | |||||||||||||||
Free Cash Flow |
3 183
N/A
|
3 750
+18%
|
2 698
-28%
|
2 678
-1%
|
3 789
+41%
|
3 280
-13%
|
4 046
+23%
|
4 657
+15%
|
3 822
-18%
|
4 682
+23%
|
4 557
-3%
|
3 632
-20%
|
3 131
-14%
|
1 468
-53%
|