MEDIA DO Co., Ltd.
MDDCF · OTC
2/28/2025 | 2/28/2024 | 2/28/2023 | 2/28/2022 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | $2 | -$0 | $2 | $2 |
| Dep. & Amort. | $1 | $1 | $1 | $1 |
| Deferred Tax | $0 | $0 | $0 | $0 |
| Stock-Based Comp. | $0 | $0 | $0 | $0 |
| Change in WC | $1 | -$2 | -$1 | $2 |
| Other Non-Cash | -$1 | $4 | -$1 | -$1 |
| Operating Cash Flow | $4 | $3 | $2 | $5 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$0 | -$0 | -$1 | -$1 |
| Net Acquisitions | $1 | -$0 | -$1 | -$3 |
| Inv. Purchases | -$0 | -$0 | -$1 | -$3 |
| Inv. Sales/Matur. | $0 | $0 | -$1 | -$1 |
| Other Inv. Act. | -$0 | -$1 | $1 | $1 |
| Investing Cash Flow | $0 | -$1 | -$3 | -$8 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -$1 | -$1 | $1 | -$1 |
| Stock Issued | $0 | $0 | $0 | $3 |
| Stock Repurch. | $0 | -$0 | -$1 | $0 |
| Dividends Paid | -$0 | $0 | -$0 | -$0 |
| Other Fin. Act. | $0 | $0 | -$0 | $1 |
| Financing Cash Flow | -$2 | -$2 | -$0 | $2 |
| Forex Effect | $0 | $0 | $0 | $0 |
| Net Chg. in Cash | $3 | $1 | -$1 | -$1 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $11 | $10 | $11 | $13 |
| End Cash | $14 | $11 | $10 | $11 |
| Free Cash Flow | $3 | $2 | $1 | $4 |