Fulltech Co Ltd
TSE:6546
Cash Flow Statement
Cash Flow Statement
Fulltech Co Ltd
| Sep-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||
| Net Income |
538
|
358
|
699
|
661
|
525
|
428
|
533
|
662
|
225
|
156
|
500
|
406
|
615
|
685
|
577
|
|
| Depreciation & Amortization |
174
|
124
|
202
|
159
|
159
|
160
|
155
|
147
|
149
|
161
|
167
|
174
|
190
|
212
|
216
|
|
| Other Non-Cash Items |
23
|
(115)
|
198
|
54
|
68
|
158
|
118
|
(25)
|
(56)
|
(141)
|
(69)
|
72
|
(273)
|
132
|
12
|
|
| Cash Taxes Paid |
211
|
229
|
185
|
(5)
|
255
|
336
|
157
|
116
|
205
|
227
|
124
|
83
|
162
|
188
|
256
|
|
| Cash Interest Paid |
1
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
3
|
5
|
6
|
7
|
|
| Change in Working Capital |
(321)
|
(210)
|
3
|
84
|
(137)
|
(300)
|
(173)
|
(294)
|
(25)
|
200
|
(143)
|
(3)
|
67
|
(276)
|
(1 041)
|
|
| Cash from Operating Activities |
413
N/A
|
157
-62%
|
1 103
+602%
|
959
-13%
|
614
-36%
|
446
-27%
|
634
+42%
|
490
-23%
|
294
-40%
|
376
+28%
|
456
+21%
|
649
+42%
|
599
-8%
|
753
+26%
|
(237)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||
| Capital Expenditures |
(51)
|
(80)
|
(263)
|
(706)
|
(994)
|
(769)
|
(482)
|
(291)
|
(304)
|
(226)
|
(67)
|
(294)
|
(308)
|
(120)
|
(212)
|
|
| Other Items |
(35)
|
(61)
|
(36)
|
5
|
(22)
|
(13)
|
(23)
|
(21)
|
(27)
|
89
|
94
|
(25)
|
(214)
|
54
|
286
|
|
| Cash from Investing Activities |
(86)
N/A
|
(141)
-64%
|
(299)
-112%
|
(701)
-134%
|
(1 017)
-45%
|
(782)
+23%
|
(505)
+35%
|
(312)
+38%
|
(331)
-6%
|
(137)
+59%
|
27
N/A
|
(319)
N/A
|
(522)
-64%
|
(67)
+87%
|
74
N/A
|
|
| Financing Cash Flow | ||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(103)
|
(51)
|
(69)
|
297
|
292
|
(102)
|
(65)
|
(68)
|
(161)
|
(137)
|
110
|
660
|
415
|
(337)
|
(357)
|
|
| Cash Paid for Dividends |
(145)
|
(145)
|
(236)
|
(145)
|
(150)
|
(150)
|
(145)
|
(145)
|
(150)
|
(150)
|
(150)
|
(150)
|
(166)
|
(166)
|
(172)
|
|
| Other |
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(248)
N/A
|
(196)
+21%
|
(305)
-56%
|
152
N/A
|
142
-7%
|
(252)
N/A
|
(210)
+17%
|
(213)
-2%
|
(311)
-46%
|
(288)
+7%
|
(40)
+86%
|
509
N/A
|
249
-51%
|
(503)
N/A
|
(528)
-5%
|
|
| Change in Cash | ||||||||||||||||
| Net Change in Cash |
79
N/A
|
(180)
N/A
|
499
N/A
|
410
-18%
|
(261)
N/A
|
(589)
-126%
|
(81)
+86%
|
(35)
+56%
|
(348)
-892%
|
(48)
+86%
|
443
N/A
|
840
+90%
|
326
-61%
|
183
-44%
|
(691)
N/A
|
|
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow |
363
N/A
|
77
-79%
|
840
+986%
|
253
-70%
|
(380)
N/A
|
(323)
+15%
|
152
N/A
|
199
+31%
|
(10)
N/A
|
150
N/A
|
389
+159%
|
355
-9%
|
291
-18%
|
633
+117%
|
(448)
N/A
|
|