Cash Flow Statement

Cash Flow Statement
Adways Inc

Rotate your device to view
Cash Flow Statement
Currency: JPY
Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 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 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024 Dec-2024 Jun-2025
Operating Cash Flow
Net Income
527
502
327
124
59
(255)
(357)
(491)
(506)
(309)
(82)
226
401
475
448
493
530
729
808
818
898
1 209
841
589
913
1 058
1 212
1 182
1 114
682
(91)
(193)
150
203
568
1 113
547
442
1 287
1 967
2 174
1 611
3 311
4 176
3 556
1 587
1 044
134
(282)
Depreciation & Amortization
52
51
57
62
66
77
93
107
114
125
127
128
137
136
136
137
136
132
130
129
142
162
134
109
118
125
161
198
189
158
156
206
212
181
178
168
153
160
166
159
174
160
273
246
254
229
225
236
186
Stock-Based Compensation
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39
0
0
0
0
0
0
0
0
0
9
0
27
0
0
0
0
0
28
0
48
0
0
0
Other Non-Cash Items
19
24
43
44
(52)
(47)
(66)
(19)
68
64
67
29
17
87
233
173
191
108
(16)
17
28
119
59
(72)
(365)
(93)
34
(10)
(54)
117
351
522
622
164
28
(438)
(482)
(241)
(303)
(261)
(355)
(71)
(1 029)
(2 667)
(2 112)
(554)
(632)
(30)
308
Cash Taxes Paid
237
202
238
286
110
62
5
(41)
(41)
4
5
5
10
7
8
28
127
128
209
188
341
471
388
297
263
263
545
694
445
410
487
447
226
196
192
108
516
645
84
(78)
544
777
975
512
1 580
1 794
684
317
382
Cash Interest Paid
6
4
4
2
2
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Change in Working Capital
(210)
(143)
(198)
(175)
(10)
(14)
47
(67)
(107)
(146)
(136)
(77)
(58)
(207)
(216)
(73)
(146)
(78)
(74)
(94)
(272)
(614)
(213)
68
121
(221)
(666)
(319)
(232)
(443)
(336)
(589)
(444)
548
583
104
(858)
(1 427)
590
1 553
(814)
(775)
(128)
(1 313)
(2 366)
(670)
(329)
(154)
24
Cash from Operating Activities
387
N/A
434
+12%
229
-47%
55
-76%
64
+16%
(239)
N/A
(284)
-19%
(470)
-66%
(431)
+8%
(266)
+38%
(24)
+91%
306
N/A
497
+63%
491
-1%
601
+22%
731
+22%
711
-3%
892
+25%
849
-5%
870
+3%
796
-9%
876
+10%
821
-6%
694
-15%
787
+13%
868
+10%
740
-15%
1 050
+42%
1 018
-3%
515
-49%
80
-84%
(54)
N/A
540
N/A
1 095
+103%
1 357
+24%
947
-30%
(640)
N/A
(1 066)
-67%
1 740
N/A
3 418
+96%
1 180
-65%
924
-22%
2 427
+163%
442
-82%
(667)
N/A
592
N/A
308
-48%
186
-40%
235
+27%
Investing Cash Flow
Capital Expenditures
(122)
(148)
(149)
(191)
(243)
(264)
(261)
(226)
(140)
(67)
(53)
(40)
(31)
(29)
(73)
(84)
(84)
(83)
(52)
(50)
(58)
(83)
(81)
(59)
(130)
(182)
(294)
(255)
(86)
(128)
(122)
(54)
(142)
(301)
(303)
(169)
(92)
(170)
(196)
(170)
(178)
(163)
(334)
(430)
(788)
(659)
(198)
(557)
(812)
Other Items
(87)
(119)
(196)
(196)
(24)
18
103
104
(144)
(311)
(271)
(366)
(228)
(273)
(342)
(311)
(300)
(227)
(181)
(140)
(335)
(1 024)
(1 587)
(582)
888
845
158
(158)
(226)
(636)
(1 084)
(933)
(349)
490
247
(4)
163
(8)
116
39
266
(54)
863
2 388
1 759
564
600
713
897
Cash from Investing Activities
(209)
N/A
(266)
-28%
(344)
-29%
(387)
-13%
(267)
+31%
(247)
+8%
(158)
+36%
(122)
+23%
(284)
-133%
(378)
-33%
(324)
+14%
(407)
-26%
(259)
+36%
(302)
-17%
(415)
-37%
(395)
+5%
(384)
+3%
(310)
+19%
(232)
+25%
(189)
+19%
(393)
-107%
(1 107)
-182%
(1 668)
-51%
(641)
+62%
758
N/A
663
-13%
(136)
N/A
(413)
-204%
(312)
+24%
(763)
-145%
(1 206)
-58%
(987)
+18%
(491)
+50%
189
N/A
(56)
N/A
(173)
-211%
71
N/A
(178)
N/A
(79)
+55%
(131)
-64%
88
N/A
(217)
N/A
529
N/A
1 958
+270%
971
-50%
(95)
N/A
402
N/A
156
-61%
85
-45%
Financing Cash Flow
Net Issuance of Common Stock
2 752
2 651
2 599
2 607
9
36
43
35
28
12
1
4
9
9
17
15
10
10
1
(402)
0
598
369
(510)
(254)
6 136
51
210
157
(406)
(466)
(1 058)
(1 000)
1
0
0
0
962
0
(2 983)
(2 971)
3 016
1 371
(1 644)
(2 273)
(2 282)
(10)
0
0
Net Issuance of Debt
(118)
(119)
(114)
(104)
(94)
(19)
(15)
(10)
(10)
(14)
(14)
(14)
(14)
(8)
(6)
(3)
(1)
0
0
0
0
0
0
0
0
1
0
0
0
0
(0)
(0)
0
0
0
0
0
0
0
0
0
0
(1)
(2)
0
8
7
(4)
0
Cash Paid for Dividends
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(85)
(85)
(0)
(0)
(0)
(0)
(138)
(138)
(95)
(95)
(90)
(90)
(92)
(92)
(133)
(133)
(104)
(104)
(322)
(322)
(538)
(217)
(556)
(557)
(227)
(226)
(118)
Other
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
(0)
(0)
(0)
1
2
6 112
(4)
(37)
(56)
(20)
(12)
(61)
(67)
(19)
(8)
0
(10)
0
(4)
(4)
(24)
0
(48)
(49)
(29)
(36)
(7)
(15)
Cash from Financing Activities
2 635
N/A
2 532
-4%
2 485
-2%
2 503
+1%
(85)
N/A
16
N/A
29
+76%
25
-14%
18
-26%
(1)
N/A
(13)
-821%
(9)
+29%
(4)
+53%
0
N/A
11
+2 663%
11
-1%
9
-21%
10
+9%
1
-87%
(402)
N/A
(402)
+0%
598
N/A
283
-53%
(595)
N/A
(254)
+57%
6 138
N/A
6 162
+0%
205
-97%
(18)
N/A
(600)
-3 237%
(581)
+3%
(1 164)
-100%
(1 151)
+1%
(157)
+86%
(111)
+29%
(100)
+10%
(139)
-39%
818
N/A
847
+4%
(3 091)
N/A
(3 297)
-7%
2 670
N/A
808
-70%
(1 911)
N/A
(2 879)
-51%
(2 860)
+1%
(265)
+91%
(236)
+11%
(136)
+43%
Change in Cash
Effect of Foreign Exchange Rates
1
1
2
3
2
6
(2)
(4)
(6)
(9)
(5)
(11)
(1)
(5)
(7)
2
(4)
(6)
13
9
(3)
(15)
2
71
186
200
9
82
205
(35)
(399)
(113)
177
47
81
1
(1)
(15)
(22)
21
(303)
(563)
(1 175)
(378)
(135)
(313)
(284)
(259)
145
Net Change in Cash
2 814
N/A
2 701
-4%
2 371
-12%
2 175
-8%
(286)
N/A
(463)
-62%
(415)
+10%
(572)
-38%
(703)
-23%
(655)
+7%
(365)
+44%
(122)
+67%
232
N/A
184
-21%
190
+3%
349
+84%
332
-5%
586
+76%
630
+8%
288
-54%
(2)
N/A
352
N/A
(562)
N/A
(471)
+16%
1 477
N/A
7 869
+433%
6 776
-14%
924
-86%
894
-3%
(883)
N/A
(2 106)
-138%
(2 318)
-10%
(925)
+60%
1 174
N/A
1 272
+8%
676
-47%
(709)
N/A
(440)
+38%
2 485
N/A
218
-91%
(2 332)
N/A
2 814
N/A
2 589
-8%
111
-96%
(2 710)
N/A
(2 676)
+1%
162
N/A
(154)
N/A
330
N/A
Free Cash Flow
Free Cash Flow
265
N/A
287
+8%
80
-72%
(136)
N/A
(179)
-32%
(503)
-181%
(544)
-8%
(696)
-28%
(570)
+18%
(334)
+41%
(77)
+77%
265
N/A
466
+76%
462
-1%
528
+14%
646
+22%
627
-3%
809
+29%
797
-1%
821
+3%
738
-10%
793
+7%
741
-7%
635
-14%
657
+3%
686
+4%
446
-35%
795
+78%
932
+17%
387
-58%
(42)
N/A
(108)
-157%
398
N/A
794
+100%
1 054
+33%
778
-26%
(731)
N/A
(1 236)
-69%
1 544
N/A
3 248
+110%
1 002
-69%
762
-24%
2 092
+175%
12
-99%
(1 456)
N/A
(67)
+95%
110
N/A
(371)
N/A
(576)
-55%