Plenus Co Ltd
TSE:9945
Cash Flow Statement
Cash Flow Statement
Plenus Co Ltd
Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | Aug-2012 | Feb-2013 | Aug-2013 | Feb-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||
Net Income |
334
|
(926)
|
433
|
3 546
|
3 957
|
4 259
|
4 411
|
6 199
|
5 274
|
6 423
|
8 131
|
7 461
|
6 784
|
6 310
|
5 600
|
5 377
|
6 865
|
7 266
|
4 291
|
1 200
|
(2 882)
|
(3 669)
|
(2 935)
|
(3 915)
|
(1 878)
|
3 619
|
4 489
|
4 261
|
|
Depreciation & Amortization |
998
|
355
|
1 382
|
3 797
|
3 886
|
3 956
|
4 098
|
4 285
|
4 575
|
4 790
|
4 823
|
4 802
|
4 877
|
4 978
|
5 047
|
5 147
|
5 243
|
5 471
|
5 792
|
5 956
|
6 470
|
6 960
|
7 430
|
7 104
|
6 141
|
5 790
|
5 616
|
5 355
|
|
Other Non-Cash Items |
(93)
|
(39)
|
612
|
2 711
|
2 651
|
2 502
|
2 354
|
328
|
1 250
|
1 266
|
33
|
164
|
264
|
346
|
970
|
1 012
|
709
|
747
|
1 041
|
953
|
3 025
|
4 014
|
3 850
|
3 416
|
3 869
|
3 143
|
2 966
|
2 916
|
|
Cash Taxes Paid |
1 880
|
3 310
|
3 179
|
2 329
|
2 328
|
2 199
|
2 271
|
2 726
|
2 919
|
2 932
|
2 982
|
3 220
|
3 288
|
1 728
|
990
|
2 082
|
2 356
|
3 041
|
3 313
|
1 871
|
941
|
750
|
714
|
576
|
526
|
1 124
|
1 357
|
2 547
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
1
|
4
|
7
|
9
|
35
|
50
|
44
|
54
|
40
|
26
|
|
Change in Working Capital |
(2 861)
|
(5 684)
|
(4 944)
|
(2 069)
|
(2 556)
|
(2 081)
|
(2 820)
|
(2 486)
|
(3 225)
|
(3 341)
|
(2 221)
|
(1 738)
|
(1 773)
|
(2 046)
|
(1 327)
|
(239)
|
(847)
|
(2 531)
|
(4 555)
|
(1 022)
|
(433)
|
117
|
939
|
(3 969)
|
(3 408)
|
(2 150)
|
(2 285)
|
(1 896)
|
|
Cash from Operating Activities |
(1 622)
N/A
|
(6 295)
-288%
|
(2 518)
+60%
|
7 985
N/A
|
7 938
-1%
|
8 636
+9%
|
8 043
-7%
|
8 326
+4%
|
7 874
-5%
|
9 138
+16%
|
10 766
+18%
|
10 689
-1%
|
10 152
-5%
|
9 588
-6%
|
10 290
+7%
|
11 297
+10%
|
11 970
+6%
|
10 953
-8%
|
6 569
-40%
|
7 087
+8%
|
6 180
-13%
|
7 422
+20%
|
9 284
+25%
|
2 636
-72%
|
4 724
+79%
|
10 402
+120%
|
10 786
+4%
|
10 636
-1%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||
Capital Expenditures |
(1 772)
|
245
|
(757)
|
(4 701)
|
(3 988)
|
(4 368)
|
(4 695)
|
(6 380)
|
(7 261)
|
(6 472)
|
(5 180)
|
(6 385)
|
(8 479)
|
(7 886)
|
(7 079)
|
(7 522)
|
(7 797)
|
(8 247)
|
(12 887)
|
(15 568)
|
(12 186)
|
(8 103)
|
(4 741)
|
(3 601)
|
(3 265)
|
(2 202)
|
(2 503)
|
(2 675)
|
|
Other Items |
8 089
|
15 002
|
11 198
|
890
|
(2 131)
|
(4 909)
|
769
|
2 551
|
5 557
|
1 177
|
(3 229)
|
(74)
|
1 271
|
(806)
|
(811)
|
214
|
(3 214)
|
(832)
|
4 455
|
4 928
|
3 016
|
837
|
129
|
402
|
536
|
276
|
229
|
215
|
|
Cash from Investing Activities |
6 317
N/A
|
15 246
+141%
|
10 440
-32%
|
(3 811)
N/A
|
(6 119)
-61%
|
(9 277)
-52%
|
(3 926)
+58%
|
(3 829)
+2%
|
(1 704)
+55%
|
(5 295)
-211%
|
(8 409)
-59%
|
(6 459)
+23%
|
(7 208)
-12%
|
(8 692)
-21%
|
(7 890)
+9%
|
(7 308)
+7%
|
(11 011)
-51%
|
(9 079)
+18%
|
(8 432)
+7%
|
(10 640)
-26%
|
(9 170)
+14%
|
(7 266)
+21%
|
(4 612)
+37%
|
(3 199)
+31%
|
(2 729)
+15%
|
(1 926)
+29%
|
(2 274)
-18%
|
(2 460)
-8%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(507)
|
(910)
|
(1 261)
|
0
|
(754)
|
(351)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 357
|
1 375
|
98
|
268
|
632
|
(19)
|
(489)
|
(238)
|
(253)
|
|
Cash Paid for Dividends |
159
|
(29)
|
(28)
|
(1 964)
|
(1 963)
|
(1 947)
|
(1 946)
|
(1 908)
|
(1 910)
|
(1 911)
|
(1 911)
|
(1 912)
|
(1 912)
|
(1 911)
|
(2 096)
|
(2 289)
|
(2 296)
|
(2 296)
|
(2 297)
|
(2 298)
|
(2 297)
|
(2 297)
|
(2 302)
|
(2 299)
|
(1 148)
|
(1 151)
|
(2 303)
|
(2 302)
|
|
Other |
(3)
|
(3)
|
(10)
|
(13)
|
(14)
|
(18)
|
(15)
|
(16)
|
(15)
|
(15)
|
(17)
|
(17)
|
(23)
|
(25)
|
(20)
|
(13)
|
(3)
|
(39)
|
(86)
|
(60)
|
(23)
|
(26)
|
(55)
|
(82)
|
(150)
|
(197)
|
(198)
|
(192)
|
|
Cash from Financing Activities |
(351)
N/A
|
(942)
-168%
|
(1 299)
-38%
|
(3 238)
-149%
|
(2 731)
+16%
|
(2 316)
+15%
|
(1 961)
+15%
|
(1 924)
+2%
|
(1 925)
0%
|
(1 926)
0%
|
(1 928)
0%
|
(1 929)
0%
|
(1 935)
0%
|
(1 936)
0%
|
(2 116)
-9%
|
(2 302)
-9%
|
(2 299)
+0%
|
(2 321)
-1%
|
(2 383)
-3%
|
(1 015)
+57%
|
(945)
+7%
|
(2 225)
-135%
|
(2 089)
+6%
|
(1 749)
+16%
|
(1 317)
+25%
|
(1 837)
-39%
|
(2 739)
-49%
|
(2 747)
0%
|
|
Change in Cash | |||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
2
|
32
|
32
|
0
|
0
|
0
|
0
|
0
|
301
|
508
|
336
|
191
|
422
|
387
|
(7)
|
(47)
|
(61)
|
(50)
|
2
|
(23)
|
(23)
|
33
|
16
|
(6)
|
(7)
|
(56)
|
(73)
|
(184)
|
|
Net Change in Cash |
4 346
N/A
|
8 041
+85%
|
6 655
-17%
|
936
-86%
|
(912)
N/A
|
(2 957)
-224%
|
2 156
N/A
|
2 573
+19%
|
4 546
+77%
|
2 425
-47%
|
765
-68%
|
2 492
+226%
|
1 431
-43%
|
(653)
N/A
|
277
N/A
|
1 640
+492%
|
(1 401)
N/A
|
(497)
+65%
|
(4 244)
-754%
|
(4 591)
-8%
|
(3 958)
+14%
|
(2 036)
+49%
|
2 599
N/A
|
(2 318)
N/A
|
671
N/A
|
6 583
+881%
|
5 700
-13%
|
5 245
-8%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||
Free Cash Flow |
(3 394)
N/A
|
(6 050)
-78%
|
(3 275)
+46%
|
3 284
N/A
|
3 950
+20%
|
4 268
+8%
|
3 348
-22%
|
1 946
-42%
|
613
-68%
|
2 666
+335%
|
5 586
+110%
|
4 304
-23%
|
1 673
-61%
|
1 702
+2%
|
3 211
+89%
|
3 775
+18%
|
4 173
+11%
|
2 706
-35%
|
(6 318)
N/A
|
(8 481)
-34%
|
(6 006)
+29%
|
(681)
+89%
|
4 543
N/A
|
(965)
N/A
|
1 459
N/A
|
8 200
+462%
|
8 283
+1%
|
7 961
-4%
|