Toho Zinc Co Ltd
F:T62
Cash Flow Statement
Cash Flow Statement
Toho Zinc Co Ltd
| Dec-2009 | 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 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
12 198
|
(848)
|
6 561
|
5 966
|
12 476
|
4 032
|
3 014
|
271
|
(2 568)
|
80
|
4 503
|
7 632
|
5 862
|
1 356
|
(14 882)
|
(11 300)
|
12 046
|
15 692
|
12 579
|
4 250
|
(3 812)
|
(9 840)
|
(17 900)
|
(5 776)
|
7 057
|
7 640
|
9 325
|
8 739
|
1 235
|
(28 559)
|
(45 355)
|
(14 864)
|
(2 483)
|
(8 195)
|
|
| Depreciation & Amortization |
71
|
(2)
|
808
|
480
|
4 177
|
5 495
|
6 111
|
6 482
|
7 527
|
8 597
|
8 384
|
7 984
|
8 349
|
9 074
|
7 954
|
5 996
|
5 347
|
5 505
|
5 877
|
6 085
|
6 014
|
5 602
|
5 002
|
4 734
|
4 594
|
4 367
|
4 315
|
4 345
|
4 385
|
4 332
|
3 574
|
2 874
|
2 545
|
1 811
|
|
| Other Non-Cash Items |
(5 760)
|
(14)
|
(5 272)
|
(5 237)
|
(4 031)
|
(63)
|
(1 091)
|
499
|
2 943
|
2 849
|
2 458
|
1 815
|
1 306
|
2 490
|
16 398
|
15 889
|
594
|
490
|
604
|
1 225
|
5 456
|
5 702
|
4 362
|
3 006
|
(1 667)
|
(929)
|
341
|
268
|
2 679
|
28 176
|
39 572
|
9 544
|
2 894
|
3 725
|
|
| Cash Taxes Paid |
(5 039)
|
1 992
|
1 981
|
4 760
|
3 422
|
3 174
|
3 478
|
810
|
(328)
|
2 742
|
3 562
|
2 540
|
2 480
|
2 786
|
2 885
|
1 226
|
550
|
3 200
|
4 179
|
2 026
|
1 435
|
16
|
(821)
|
398
|
327
|
610
|
799
|
1 210
|
1 508
|
789
|
603
|
451
|
306
|
541
|
|
| Cash Interest Paid |
(84)
|
(21)
|
248
|
163
|
575
|
424
|
474
|
482
|
467
|
531
|
500
|
472
|
393
|
260
|
566
|
709
|
520
|
522
|
462
|
380
|
388
|
397
|
461
|
541
|
555
|
533
|
486
|
504
|
646
|
874
|
1 041
|
1 106
|
1 565
|
1 627
|
|
| Change in Working Capital |
(22 751)
|
3 482
|
4 708
|
12 881
|
2 330
|
(6 173)
|
(8 230)
|
4 912
|
(1 618)
|
(10 041)
|
(6 944)
|
(7 090)
|
(13 348)
|
(11 250)
|
4 387
|
(3 938)
|
(10 349)
|
(4 355)
|
(7 025)
|
1 398
|
494
|
(438)
|
15 258
|
4 619
|
(5 672)
|
(14 384)
|
(19 159)
|
(16 312)
|
2 708
|
11 462
|
5 996
|
8 925
|
(58)
|
(8 526)
|
|
| Cash from Operating Activities |
(16 847)
N/A
|
2 618
N/A
|
6 805
+160%
|
14 090
+107%
|
14 952
+6%
|
3 291
-78%
|
(196)
N/A
|
12 164
N/A
|
6 284
-48%
|
1 485
-76%
|
8 401
+466%
|
10 341
+23%
|
2 212
-79%
|
1 670
-25%
|
13 857
+730%
|
6 656
-52%
|
7 638
+15%
|
17 332
+127%
|
12 035
-31%
|
12 958
+8%
|
8 152
-37%
|
1 026
-87%
|
6 722
+555%
|
6 583
-2%
|
4 312
-34%
|
(3 306)
N/A
|
(5 178)
-57%
|
(2 960)
+43%
|
11 007
N/A
|
15 411
+40%
|
3 750
-76%
|
6 442
+72%
|
2 898
-55%
|
(11 185)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
902
|
(142)
|
(1 895)
|
(3 242)
|
(7 540)
|
(10 491)
|
(13 776)
|
(16 417)
|
(11 656)
|
(6 419)
|
(5 569)
|
(5 199)
|
(5 347)
|
(6 018)
|
(5 778)
|
(4 308)
|
(4 057)
|
(4 422)
|
(5 773)
|
(7 728)
|
(9 901)
|
(10 129)
|
(6 322)
|
(4 602)
|
(4 831)
|
(4 594)
|
(4 818)
|
(4 982)
|
(5 623)
|
(7 304)
|
(6 827)
|
(3 938)
|
(1 616)
|
(984)
|
|
| Other Items |
50
|
(381)
|
(15 756)
|
(15 920)
|
(16 516)
|
1 362
|
2 737
|
794
|
374
|
486
|
816
|
514
|
277
|
208
|
159
|
201
|
(68)
|
(126)
|
(316)
|
(338)
|
(236)
|
(2 659)
|
(5 096)
|
(49)
|
4 876
|
(924)
|
(3 585)
|
(1 550)
|
(2 505)
|
(2 797)
|
(785)
|
1 475
|
1 246
|
941
|
|
| Cash from Investing Activities |
952
N/A
|
(523)
N/A
|
(17 651)
-3 275%
|
(19 162)
-9%
|
(24 056)
-26%
|
(9 129)
+62%
|
(11 039)
-21%
|
(15 623)
-42%
|
(11 282)
+28%
|
(5 933)
+47%
|
(4 753)
+20%
|
(4 685)
+1%
|
(5 070)
-8%
|
(5 810)
-15%
|
(5 619)
+3%
|
(4 107)
+27%
|
(4 125)
0%
|
(4 548)
-10%
|
(6 089)
-34%
|
(8 066)
-32%
|
(10 137)
-26%
|
(12 788)
-26%
|
(11 418)
+11%
|
(4 651)
+59%
|
45
N/A
|
(5 518)
N/A
|
(8 403)
-52%
|
(6 532)
+22%
|
(8 128)
-24%
|
(10 101)
-24%
|
(7 612)
+25%
|
(2 463)
+68%
|
(370)
+85%
|
(43)
+88%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
7 500
|
7 500
|
|
| Net Issuance of Debt |
2 001
|
6 308
|
12 788
|
12 913
|
10 437
|
5 410
|
16 402
|
6 603
|
680
|
3 096
|
(2 897)
|
(6 317)
|
707
|
6 062
|
(6 032)
|
(4 510)
|
(2 219)
|
(7 026)
|
(1 129)
|
(3 235)
|
148
|
14 797
|
3 631
|
(4 191)
|
(6 531)
|
4 308
|
16 302
|
10 891
|
(306)
|
4 377
|
8 765
|
(5 273)
|
(2 439)
|
(1 951)
|
|
| Cash Paid for Dividends |
679
|
(271)
|
(271)
|
(271)
|
(950)
|
(950)
|
(950)
|
(950)
|
(950)
|
(678)
|
(678)
|
(678)
|
(678)
|
(950)
|
(950)
|
(678)
|
(678)
|
(1 357)
|
(1 357)
|
(1 697)
|
(1 697)
|
(950)
|
(950)
|
0
|
0
|
(678)
|
(678)
|
(1 018)
|
(1 018)
|
(1 018)
|
(1 018)
|
0
|
0
|
0
|
|
| Other |
(4)
|
(3)
|
(8)
|
(66)
|
(130)
|
(236)
|
(227)
|
(179)
|
(113)
|
(57)
|
(19)
|
(36)
|
(54)
|
(54)
|
(48)
|
(45)
|
(43)
|
(35)
|
(23)
|
(12)
|
(10)
|
(10)
|
(21)
|
(53)
|
(82)
|
(75)
|
(53)
|
(47)
|
(49)
|
(48)
|
(53)
|
(48)
|
(33)
|
(22)
|
|
| Cash from Financing Activities |
2 677
N/A
|
6 034
+125%
|
12 509
+107%
|
12 576
+1%
|
9 357
-26%
|
4 224
-55%
|
15 225
+260%
|
5 474
-64%
|
(383)
N/A
|
2 361
N/A
|
(3 594)
N/A
|
(7 031)
-96%
|
(25)
+100%
|
5 058
N/A
|
(7 030)
N/A
|
(5 233)
+26%
|
(2 941)
+44%
|
(8 419)
-186%
|
(2 512)
+70%
|
(4 947)
-97%
|
(1 559)
+68%
|
13 837
N/A
|
2 660
-81%
|
(4 244)
N/A
|
(6 613)
-56%
|
3 555
N/A
|
15 571
+338%
|
9 826
-37%
|
(1 373)
N/A
|
3 297
N/A
|
7 694
+133%
|
(5 307)
N/A
|
5 028
N/A
|
5 527
+10%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(3)
|
(3)
|
184
|
280
|
328
|
(180)
|
(113)
|
251
|
145
|
24
|
15
|
18
|
5
|
(35)
|
(37)
|
(6)
|
12
|
0
|
(15)
|
(10)
|
(5)
|
(5)
|
(15)
|
(17)
|
9
|
5
|
126
|
100
|
8
|
41
|
132
|
14
|
(136)
|
|
| Net Change in Cash |
(13 219)
N/A
|
8 126
N/A
|
1 660
-80%
|
7 688
+363%
|
533
-93%
|
(1 286)
N/A
|
3 810
N/A
|
1 902
-50%
|
(5 130)
N/A
|
(1 942)
+62%
|
78
N/A
|
(1 360)
N/A
|
(2 865)
-111%
|
923
N/A
|
1 173
+27%
|
(2 721)
N/A
|
566
N/A
|
4 377
+673%
|
3 434
-22%
|
(70)
N/A
|
(3 554)
-4 977%
|
2 070
N/A
|
(2 041)
N/A
|
(2 327)
-14%
|
(2 273)
+2%
|
(5 260)
-131%
|
1 995
N/A
|
460
-77%
|
1 606
+249%
|
8 615
+436%
|
3 873
-55%
|
(1 196)
N/A
|
7 570
N/A
|
(5 837)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(15 945)
N/A
|
2 476
N/A
|
4 910
+98%
|
10 848
+121%
|
7 412
-32%
|
(7 200)
N/A
|
(13 972)
-94%
|
(4 253)
+70%
|
(5 372)
-26%
|
(4 934)
+8%
|
2 832
N/A
|
5 142
+82%
|
(3 135)
N/A
|
(4 348)
-39%
|
8 079
N/A
|
2 348
-71%
|
3 581
+53%
|
12 910
+261%
|
6 262
-51%
|
5 230
-16%
|
(1 749)
N/A
|
(9 103)
-420%
|
400
N/A
|
1 981
+395%
|
(519)
N/A
|
(7 900)
-1 422%
|
(9 996)
-27%
|
(7 942)
+21%
|
5 384
N/A
|
8 107
+51%
|
(3 077)
N/A
|
2 504
N/A
|
1 282
-49%
|
(12 169)
N/A
|
|