ISB Corp
TSE:9702
Cash Flow Statement
Cash Flow Statement
ISB Corp
Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Income |
230
|
94
|
115
|
144
|
146
|
(179)
|
(504)
|
(70)
|
(71)
|
(9)
|
(45)
|
104
|
(104)
|
(257)
|
(423)
|
(1 109)
|
(566)
|
352
|
292
|
429
|
735
|
608
|
215
|
435
|
547
|
323
|
507
|
618
|
772
|
917
|
989
|
1 227
|
1 531
|
1 712
|
1 859
|
1 941
|
2 021
|
2 395
|
2 494
|
2 369
|
|
Depreciation & Amortization |
7
|
(0)
|
(3)
|
(5)
|
(10)
|
2
|
1
|
1
|
7
|
1
|
1
|
20
|
73
|
93
|
80
|
88
|
86
|
76
|
85
|
132
|
148
|
127
|
142
|
200
|
235
|
309
|
350
|
336
|
334
|
305
|
470
|
627
|
613
|
582
|
546
|
556
|
539
|
487
|
483
|
493
|
|
Other Non-Cash Items |
(82)
|
11
|
(19)
|
(50)
|
(37)
|
95
|
(632)
|
(50)
|
606
|
41
|
(77)
|
(525)
|
(354)
|
(585)
|
(292)
|
(171)
|
(632)
|
(458)
|
(150)
|
(193)
|
(354)
|
(403)
|
(79)
|
(12)
|
37
|
84
|
(90)
|
(178)
|
(38)
|
(26)
|
(74)
|
(43)
|
(152)
|
(176)
|
(68)
|
(146)
|
(73)
|
(56)
|
53
|
487
|
|
Cash Taxes Paid |
17
|
(7)
|
13
|
160
|
237
|
(98)
|
(83)
|
(207)
|
(568)
|
50
|
240
|
242
|
51
|
52
|
(14)
|
23
|
41
|
33
|
9
|
16
|
20
|
17
|
61
|
80
|
89
|
92
|
162
|
210
|
158
|
148
|
444
|
669
|
663
|
647
|
794
|
842
|
782
|
840
|
1 167
|
1 255
|
|
Cash Interest Paid |
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
5
|
5
|
1
|
1
|
2
|
3
|
2
|
3
|
3
|
1
|
8
|
10
|
4
|
5
|
9
|
11
|
8
|
5
|
2
|
1
|
1
|
1
|
1
|
1
|
|
Change in Working Capital |
(17)
|
(296)
|
(740)
|
149
|
(4)
|
339
|
1 479
|
(320)
|
(293)
|
310
|
94
|
117
|
83
|
257
|
(137)
|
303
|
501
|
(584)
|
(90)
|
(320)
|
374
|
638
|
(325)
|
(31)
|
(142)
|
(369)
|
(562)
|
(485)
|
(127)
|
(40)
|
(455)
|
(465)
|
(512)
|
(256)
|
(902)
|
(893)
|
(717)
|
(900)
|
(905)
|
(1 403)
|
|
Cash from Operating Activities |
138
N/A
|
(191)
N/A
|
(647)
-239%
|
239
N/A
|
95
-60%
|
257
+170%
|
344
+34%
|
(439)
N/A
|
249
N/A
|
343
+38%
|
(27)
N/A
|
(285)
-974%
|
(302)
-6%
|
(491)
-63%
|
(772)
-57%
|
(889)
-15%
|
(611)
+31%
|
(614)
-1%
|
136
N/A
|
49
-64%
|
902
+1 749%
|
970
+8%
|
(48)
N/A
|
591
N/A
|
678
+15%
|
346
-49%
|
206
-40%
|
290
+41%
|
942
+224%
|
1 156
+23%
|
930
-20%
|
1 347
+45%
|
1 480
+10%
|
1 863
+26%
|
1 436
-23%
|
1 457
+2%
|
1 771
+22%
|
1 926
+9%
|
2 124
+10%
|
1 946
-8%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
62
|
6
|
(16)
|
(33)
|
(80)
|
33
|
81
|
(7)
|
(39)
|
2
|
33
|
26
|
(53)
|
(70)
|
(68)
|
(74)
|
(59)
|
(96)
|
(161)
|
(163)
|
(199)
|
(292)
|
(280)
|
(238)
|
(189)
|
(159)
|
(214)
|
(150)
|
(83)
|
(122)
|
(125)
|
(75)
|
(106)
|
(125)
|
(49)
|
(149)
|
(189)
|
(121)
|
(150)
|
(124)
|
|
Other Items |
(588)
|
(5)
|
25
|
(77)
|
230
|
(267)
|
416
|
373
|
(134)
|
(51)
|
(596)
|
(776)
|
(728)
|
(675)
|
(223)
|
545
|
1 570
|
862
|
195
|
415
|
226
|
109
|
(19)
|
(36)
|
79
|
104
|
207
|
212
|
(23)
|
(19)
|
(973)
|
(967)
|
10
|
(7)
|
(17)
|
(54)
|
43
|
48
|
(67)
|
(146)
|
|
Cash from Investing Activities |
(526)
N/A
|
1
N/A
|
9
+1 038%
|
(110)
N/A
|
150
N/A
|
(234)
N/A
|
497
N/A
|
367
-26%
|
(172)
N/A
|
(49)
+71%
|
(563)
-1 044%
|
(750)
-33%
|
(781)
-4%
|
(745)
+5%
|
(291)
+61%
|
471
N/A
|
1 511
+221%
|
766
-49%
|
34
-96%
|
251
+641%
|
27
-89%
|
(182)
N/A
|
(300)
-64%
|
(275)
+8%
|
(110)
+60%
|
(55)
+50%
|
(7)
+88%
|
61
N/A
|
(106)
N/A
|
(141)
-34%
|
(1 098)
-677%
|
(1 043)
+5%
|
(96)
+91%
|
(132)
-38%
|
(66)
+50%
|
(203)
-208%
|
(145)
+28%
|
(73)
+50%
|
(217)
-196%
|
(270)
-25%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(105)
|
0
|
105
|
0
|
0
|
(115)
|
(115)
|
115
|
115
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(119)
|
0
|
0
|
1 032
|
1 032
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
0
|
1 231
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Net Issuance of Debt |
64
|
(28)
|
50
|
(5)
|
(10)
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
0
|
(456)
|
(506)
|
1
|
0
|
115
|
572
|
(181)
|
(754)
|
0
|
300
|
(367)
|
(664)
|
(2)
|
(3)
|
617
|
(8)
|
(648)
|
(1 223)
|
(1 246)
|
(47)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Cash Paid for Dividends |
(14)
|
(21)
|
(29)
|
(33)
|
(34)
|
(21)
|
(42)
|
29
|
38
|
16
|
29
|
29
|
(122)
|
(150)
|
(126)
|
(126)
|
(43)
|
(43)
|
(83)
|
(83)
|
(80)
|
(80)
|
(99)
|
(99)
|
(178)
|
(178)
|
(128)
|
(128)
|
(128)
|
(127)
|
(168)
|
(168)
|
(194)
|
(194)
|
(356)
|
(356)
|
(340)
|
(340)
|
(454)
|
(454)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(4)
|
(3)
|
(32)
|
(32)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(7)
|
(7)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
Cash from Financing Activities |
(103)
N/A
|
(49)
+52%
|
126
N/A
|
(38)
N/A
|
(44)
-16%
|
(131)
-195%
|
(152)
-16%
|
145
N/A
|
169
+17%
|
16
-91%
|
29
+83%
|
29
0%
|
(122)
N/A
|
(150)
-23%
|
(76)
+50%
|
(126)
-66%
|
(549)
-337%
|
(549)
+0%
|
(85)
+85%
|
(205)
-141%
|
(88)
+57%
|
488
N/A
|
719
+47%
|
146
-80%
|
(295)
N/A
|
122
N/A
|
(494)
N/A
|
(792)
-60%
|
(129)
+84%
|
(131)
-1%
|
456
N/A
|
(177)
N/A
|
(849)
-380%
|
(185)
+78%
|
(371)
-100%
|
(403)
-9%
|
(341)
+15%
|
(341)
0%
|
(455)
-33%
|
(455)
+0%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
12
|
3
|
(2)
|
(3)
|
(3)
|
(9)
|
(5)
|
2
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(3)
|
(10)
|
7
|
24
|
63
|
43
|
27
|
26
|
|
Net Change in Cash |
(491)
N/A
|
(240)
+51%
|
(512)
-114%
|
90
N/A
|
200
+122%
|
(108)
N/A
|
689
N/A
|
72
-89%
|
246
+239%
|
310
+26%
|
(561)
N/A
|
(1 006)
-79%
|
(1 205)
-20%
|
(1 386)
-15%
|
(1 139)
+18%
|
(544)
+52%
|
351
N/A
|
(397)
N/A
|
93
N/A
|
107
+15%
|
845
+691%
|
1 273
+51%
|
369
-71%
|
460
+25%
|
264
-43%
|
408
+55%
|
(293)
N/A
|
(440)
-50%
|
706
N/A
|
883
+25%
|
286
-68%
|
127
-56%
|
532
+321%
|
1 535
+188%
|
1 005
-35%
|
876
-13%
|
1 348
+54%
|
1 555
+15%
|
1 479
-5%
|
1 247
-16%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
200
N/A
|
(185)
N/A
|
(663)
-258%
|
206
N/A
|
15
-93%
|
289
+1 894%
|
425
+47%
|
(446)
N/A
|
211
N/A
|
345
+64%
|
6
-98%
|
(259)
N/A
|
(355)
-37%
|
(561)
-58%
|
(840)
-50%
|
(963)
-15%
|
(670)
+30%
|
(710)
-6%
|
(26)
+96%
|
(115)
-347%
|
703
N/A
|
678
-4%
|
(328)
N/A
|
352
N/A
|
488
+39%
|
187
-62%
|
(8)
N/A
|
140
N/A
|
859
+513%
|
1 034
+20%
|
805
-22%
|
1 272
+58%
|
1 374
+8%
|
1 738
+26%
|
1 387
-20%
|
1 309
-6%
|
1 583
+21%
|
1 805
+14%
|
1 975
+9%
|
1 822
-8%
|