Asia Development Capital Co Ltd
TSE:9318
Cash Flow Statement
Cash Flow Statement
Asia Development Capital Co Ltd
Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||
Net Income |
546
|
213
|
(1 774)
|
(1 720)
|
(1 887)
|
(369)
|
(170)
|
(548)
|
(535)
|
(200)
|
(525)
|
(832)
|
(588)
|
(472)
|
276
|
391
|
(128)
|
(254)
|
(1 369)
|
(1 429)
|
(873)
|
(1 102)
|
(1 178)
|
(813)
|
(1 067)
|
(838)
|
(1 940)
|
(2 670)
|
|
Depreciation & Amortization |
68
|
1
|
9
|
(370)
|
(362)
|
49
|
32
|
33
|
35
|
36
|
41
|
41
|
36
|
21
|
7
|
10
|
11
|
(0)
|
6
|
29
|
58
|
81
|
57
|
15
|
8
|
5
|
17
|
32
|
|
Other Non-Cash Items |
112
|
(221)
|
1 533
|
1 420
|
1 433
|
(58)
|
(88)
|
14
|
(16)
|
(387)
|
(209)
|
120
|
74
|
24
|
(865)
|
(896)
|
19
|
182
|
826
|
727
|
100
|
369
|
678
|
432
|
802
|
726
|
1 913
|
2 416
|
|
Cash Taxes Paid |
54
|
36
|
36
|
(49)
|
(65)
|
(9)
|
3
|
7
|
7
|
12
|
18
|
3
|
(4)
|
2
|
2
|
46
|
46
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
16
|
82
|
|
Cash Interest Paid |
(33)
|
(10)
|
2
|
(55)
|
(42)
|
25
|
15
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
25
|
19
|
39
|
8
|
21
|
40
|
41
|
27
|
27
|
18
|
7
|
0
|
|
Change in Working Capital |
(146)
|
196
|
(64)
|
(70)
|
3
|
1 396
|
1 012
|
(33)
|
144
|
149
|
170
|
16
|
(31)
|
(987)
|
(825)
|
302
|
(154)
|
(597)
|
(528)
|
(67)
|
360
|
307
|
326
|
298
|
(1 738)
|
(523)
|
349
|
32
|
|
Cash from Operating Activities |
580
N/A
|
188
-68%
|
(295)
N/A
|
(740)
-151%
|
(814)
-10%
|
1 018
N/A
|
786
-23%
|
(534)
N/A
|
(372)
+30%
|
(401)
-8%
|
(522)
-30%
|
(655)
-25%
|
(508)
+22%
|
(1 415)
-178%
|
(1 408)
+1%
|
(193)
+86%
|
(252)
-30%
|
(668)
-165%
|
(1 066)
-59%
|
(741)
+31%
|
(355)
+52%
|
(345)
+3%
|
(117)
+66%
|
(66)
+43%
|
(1 995)
-2 911%
|
(630)
+68%
|
338
N/A
|
(190)
N/A
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||
Capital Expenditures |
434
|
293
|
302
|
386
|
386
|
0
|
0
|
(12)
|
(7)
|
(2)
|
(9)
|
(3)
|
(1)
|
(7)
|
(13)
|
0
|
0
|
(12)
|
(72)
|
(354)
|
(361)
|
(84)
|
(25)
|
(14)
|
(10)
|
(36)
|
(146)
|
(138)
|
|
Other Items |
(988)
|
267
|
1 244
|
1 077
|
1 077
|
(25)
|
29
|
(490)
|
(517)
|
(182)
|
(182)
|
3
|
(12)
|
(575)
|
(568)
|
(7)
|
(215)
|
(110)
|
172
|
76
|
11
|
269
|
264
|
1
|
(824)
|
(3 715)
|
(523)
|
2 151
|
|
Cash from Investing Activities |
(554)
N/A
|
561
N/A
|
1 545
+176%
|
1 463
-5%
|
1 463
N/A
|
(25)
N/A
|
29
N/A
|
(502)
N/A
|
(524)
-4%
|
(184)
+65%
|
(190)
-4%
|
(1)
+100%
|
(13)
-1 499%
|
(582)
-4 451%
|
(582)
+0%
|
(13)
+98%
|
(215)
-1 581%
|
(123)
+43%
|
99
N/A
|
(278)
N/A
|
(351)
-26%
|
186
N/A
|
239
+29%
|
(13)
N/A
|
(834)
-6 454%
|
(3 752)
-350%
|
(668)
+82%
|
2 013
N/A
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1 054
|
1 556
|
899
|
479
|
82
|
264
|
1 805
|
2 336
|
795
|
0
|
0
|
1 512
|
1 512
|
0
|
0
|
0
|
0
|
0
|
3 427
|
3 899
|
472
|
0
|
|
Net Issuance of Debt |
(320)
|
(611)
|
(1 072)
|
(776)
|
(806)
|
(903)
|
(982)
|
(109)
|
0
|
0
|
0
|
0
|
0
|
50
|
450
|
222
|
(129)
|
(553)
|
(197)
|
487
|
75
|
(207)
|
(82)
|
87
|
(392)
|
855
|
0
|
0
|
|
Other |
53
|
0
|
(719)
|
(719)
|
(719)
|
0
|
(16)
|
1
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
23
|
0
|
(11)
|
(11)
|
(17)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(267)
N/A
|
(611)
-129%
|
(1 791)
-193%
|
(1 495)
+17%
|
(1 525)
-2%
|
(903)
+41%
|
55
N/A
|
1 448
+2 528%
|
917
-37%
|
479
-48%
|
82
-83%
|
264
+224%
|
1 805
+584%
|
2 386
+32%
|
1 245
-48%
|
244
-80%
|
(107)
N/A
|
959
N/A
|
1 304
+36%
|
460
-65%
|
58
-87%
|
(207)
N/A
|
(82)
+60%
|
87
N/A
|
3 035
+3 372%
|
4 754
+57%
|
472
-90%
|
0
N/A
|
|
Change in Cash | |||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(47)
|
(5)
|
(4)
|
(5)
|
(5)
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(3)
|
(5)
|
(12)
|
(18)
|
(1)
|
1
|
(4)
|
(14)
|
(22)
|
(10)
|
(1)
|
(1)
|
(2)
|
6
|
9
|
6
|
|
Net Change in Cash |
(288)
N/A
|
133
N/A
|
(545)
N/A
|
(776)
-43%
|
(880)
-13%
|
90
N/A
|
870
+866%
|
412
-53%
|
21
-95%
|
(105)
N/A
|
(630)
-499%
|
(392)
+38%
|
1 281
N/A
|
385
-70%
|
(756)
N/A
|
21
N/A
|
(575)
N/A
|
169
N/A
|
334
+97%
|
(573)
N/A
|
(669)
-17%
|
(377)
+44%
|
38
N/A
|
7
-82%
|
203
+2 815%
|
379
+87%
|
151
-60%
|
613
+306%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||
Free Cash Flow |
1 014
N/A
|
482
-52%
|
7
-99%
|
(354)
N/A
|
(428)
-21%
|
1 018
N/A
|
786
-23%
|
(546)
N/A
|
(380)
+30%
|
(403)
-6%
|
(531)
-32%
|
(659)
-24%
|
(509)
+23%
|
(1 422)
-179%
|
(1 421)
+0%
|
(193)
+86%
|
(252)
-30%
|
(681)
-170%
|
(1 138)
-67%
|
(1 095)
+4%
|
(716)
+35%
|
(429)
+40%
|
(142)
+67%
|
(80)
+44%
|
(2 005)
-2 401%
|
(666)
+67%
|
193
N/A
|
(328)
N/A
|