Earth Infinity Co Ltd
TSE:7692
Cash Flow Statement
Cash Flow Statement
Earth Infinity Co Ltd
| Jan-2022 | Apr-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Jan-2024 | Jul-2024 | Jan-2025 | Jul-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||
| Net Income |
(22)
|
0
|
(412)
|
(13)
|
508
|
91
|
235
|
526
|
675
|
|
| Depreciation & Amortization |
5
|
7
|
9
|
15
|
24
|
33
|
35
|
37
|
38
|
|
| Other Non-Cash Items |
(2)
|
0
|
30
|
40
|
93
|
85
|
41
|
44
|
110
|
|
| Cash Taxes Paid |
63
|
0
|
44
|
42
|
59
|
127
|
68
|
56
|
82
|
|
| Cash Interest Paid |
2
|
0
|
13
|
17
|
7
|
6
|
5
|
7
|
10
|
|
| Change in Working Capital |
(518)
|
0
|
(124)
|
(415)
|
69
|
136
|
(232)
|
(370)
|
(433)
|
|
| Cash from Operating Activities |
(538)
N/A
|
(55)
+90%
|
(497)
-810%
|
108
N/A
|
694
+545%
|
345
-50%
|
80
-77%
|
237
+198%
|
390
+65%
|
|
| Investing Cash Flow | ||||||||||
| Capital Expenditures |
(358)
|
0
|
(204)
|
(206)
|
(230)
|
(231)
|
(7)
|
(10)
|
(7)
|
|
| Other Items |
(278)
|
0
|
(224)
|
(224)
|
3
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(635)
N/A
|
0
N/A
|
(428)
N/A
|
(429)
0%
|
(227)
+47%
|
(228)
0%
|
(7)
+97%
|
(10)
-40%
|
(7)
+31%
|
|
| Financing Cash Flow | ||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
878
|
0
|
1 108
|
1 119
|
29
|
(256)
|
(348)
|
207
|
74
|
|
| Cash Paid for Dividends |
(131)
|
0
|
(131)
|
(131)
|
0
|
(121)
|
(120)
|
(143)
|
(143)
|
|
| Other |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
|
| Cash from Financing Activities |
747
N/A
|
0
N/A
|
976
N/A
|
987
+1%
|
29
-97%
|
(378)
N/A
|
(469)
-24%
|
65
N/A
|
(69)
N/A
|
|
| Change in Cash | ||||||||||
| Net Change in Cash |
(426)
N/A
|
0
N/A
|
51
N/A
|
665
+1 197%
|
496
-25%
|
(261)
N/A
|
(396)
-52%
|
291
N/A
|
314
+8%
|
|
| Free Cash Flow | ||||||||||
| Free Cash Flow |
(895)
N/A
|
(55)
+94%
|
(701)
-1 184%
|
(98)
+86%
|
464
N/A
|
114
-75%
|
72
-36%
|
227
+213%
|
383
+69%
|
|