Tanaka Co Ltd
F:TDJ
Cash Flow Statement
Cash Flow Statement
Tanaka Co Ltd
| Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | 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 |
294
|
(30)
|
(257)
|
(117)
|
(269)
|
(130)
|
(426)
|
(11)
|
123
|
100
|
438
|
532
|
450
|
439
|
578
|
731
|
937
|
1 074
|
1 207
|
1 194
|
1 241
|
1 191
|
1 131
|
1 081
|
905
|
982
|
1 162
|
1 432
|
1 302
|
978
|
1 055
|
1 101
|
1 071
|
1 398
|
1 340
|
1 395
|
1 787
|
1 479
|
1 235
|
1 236
|
|
| Depreciation & Amortization |
1
|
8
|
30
|
5
|
3
|
(0)
|
2
|
1
|
59
|
2
|
234
|
237
|
243
|
243
|
233
|
228
|
238
|
251
|
248
|
239
|
242
|
239
|
229
|
223
|
232
|
248
|
251
|
245
|
241
|
238
|
271
|
301
|
300
|
302
|
296
|
294
|
289
|
331
|
389
|
403
|
|
| Other Non-Cash Items |
120
|
(13)
|
(67)
|
19
|
69
|
10
|
12
|
1
|
4
|
78
|
167
|
(21)
|
(24)
|
215
|
262
|
204
|
226
|
156
|
130
|
213
|
169
|
162
|
88
|
112
|
63
|
22
|
185
|
67
|
15
|
122
|
(7)
|
69
|
191
|
(201)
|
(64)
|
145
|
(42)
|
27
|
7
|
36
|
|
| Cash Taxes Paid |
7
|
57
|
125
|
(197)
|
(251)
|
(38)
|
(138)
|
(85)
|
(85)
|
(47)
|
294
|
396
|
238
|
254
|
344
|
362
|
400
|
489
|
514
|
484
|
468
|
459
|
451
|
386
|
384
|
339
|
360
|
459
|
517
|
468
|
388
|
376
|
398
|
427
|
492
|
541
|
506
|
651
|
592
|
360
|
|
| Cash Interest Paid |
8
|
7
|
16
|
0
|
(1)
|
(5)
|
(18)
|
(3)
|
4
|
(5)
|
27
|
28
|
30
|
30
|
28
|
26
|
25
|
26
|
26
|
24
|
22
|
18
|
14
|
13
|
13
|
13
|
13
|
13
|
12
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
16
|
24
|
33
|
|
| Change in Working Capital |
(424)
|
426
|
1 043
|
(193)
|
(98)
|
105
|
32
|
(111)
|
(79)
|
(260)
|
(633)
|
(1 766)
|
(652)
|
(23)
|
(579)
|
(257)
|
(1 371)
|
(889)
|
(515)
|
(204)
|
(229)
|
255
|
(10)
|
(131)
|
163
|
(552)
|
(458)
|
(1 195)
|
(1 176)
|
126
|
(302)
|
(764)
|
(473)
|
(1 376)
|
(955)
|
91
|
444
|
(1 416)
|
(1 302)
|
(489)
|
|
| Cash from Operating Activities |
(10)
N/A
|
392
N/A
|
748
+91%
|
(287)
N/A
|
(296)
-3%
|
(15)
+95%
|
(381)
-2 390%
|
(119)
+69%
|
107
N/A
|
(81)
N/A
|
205
N/A
|
(1 018)
N/A
|
18
N/A
|
873
+4 673%
|
494
-43%
|
906
+83%
|
30
-97%
|
592
+1 849%
|
1 071
+81%
|
1 441
+35%
|
1 423
-1%
|
1 847
+30%
|
1 437
-22%
|
1 284
-11%
|
1 363
+6%
|
701
-49%
|
1 139
+63%
|
549
-52%
|
381
-31%
|
1 465
+284%
|
1 017
-31%
|
706
-31%
|
1 090
+54%
|
123
-89%
|
616
+401%
|
1 926
+212%
|
2 510
+30%
|
452
-82%
|
329
-27%
|
1 186
+261%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(349)
|
40
|
224
|
(266)
|
(143)
|
229
|
183
|
(52)
|
(160)
|
10
|
(301)
|
(324)
|
(465)
|
(389)
|
(237)
|
(293)
|
(563)
|
(774)
|
(489)
|
(245)
|
(320)
|
(377)
|
(260)
|
(222)
|
(284)
|
(433)
|
(713)
|
(430)
|
(182)
|
(189)
|
(283)
|
(248)
|
(97)
|
(391)
|
(847)
|
(1 143)
|
(955)
|
(836)
|
(700)
|
(536)
|
|
| Other Items |
(380)
|
(2)
|
379
|
4
|
2
|
(140)
|
(140)
|
139
|
140
|
140
|
4
|
5
|
5
|
(15)
|
90
|
109
|
32
|
39
|
12
|
37
|
25
|
(4)
|
7
|
5
|
4
|
339
|
337
|
406
|
399
|
(298)
|
(288)
|
1
|
19
|
853
|
654
|
118
|
292
|
(23)
|
(19)
|
1
|
|
| Cash from Investing Activities |
(728)
N/A
|
38
N/A
|
603
+1 470%
|
(262)
N/A
|
(141)
+46%
|
89
N/A
|
43
-52%
|
87
+103%
|
(20)
N/A
|
150
N/A
|
(298)
N/A
|
(318)
-7%
|
(461)
-45%
|
(404)
+12%
|
(147)
+64%
|
(184)
-25%
|
(531)
-189%
|
(736)
-39%
|
(477)
+35%
|
(209)
+56%
|
(295)
-41%
|
(381)
-29%
|
(253)
+34%
|
(217)
+14%
|
(281)
-29%
|
(95)
+66%
|
(376)
-298%
|
(24)
+94%
|
218
N/A
|
(487)
N/A
|
(571)
-17%
|
(248)
+57%
|
(78)
+68%
|
462
N/A
|
(193)
N/A
|
(1 025)
-432%
|
(663)
+35%
|
(859)
-30%
|
(719)
+16%
|
(535)
+26%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
(254)
|
(254)
|
(0)
|
(0)
|
0
|
(399)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1 020
|
(118)
|
(1 346)
|
135
|
375
|
(596)
|
(452)
|
485
|
496
|
619
|
358
|
1 377
|
616
|
(255)
|
(46)
|
(217)
|
893
|
319
|
(286)
|
(868)
|
(953)
|
(917)
|
(736)
|
(636)
|
(26)
|
62
|
(457)
|
(254)
|
(532)
|
(231)
|
(411)
|
98
|
(211)
|
(643)
|
232
|
743
|
255
|
(44)
|
(410)
|
(178)
|
|
| Cash Paid for Dividends |
(9)
|
(107)
|
(131)
|
148
|
142
|
39
|
104
|
(17)
|
(37)
|
(18)
|
(90)
|
(176)
|
(263)
|
(176)
|
(176)
|
(176)
|
(176)
|
(177)
|
(178)
|
(220)
|
(220)
|
(220)
|
(220)
|
(220)
|
(220)
|
(177)
|
(177)
|
(203)
|
(202)
|
(246)
|
(203)
|
(176)
|
(191)
|
(186)
|
(211)
|
(254)
|
(254)
|
(325)
|
(321)
|
(242)
|
|
| 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
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
|
| Cash from Financing Activities |
1 011
N/A
|
(225)
N/A
|
(1 476)
-557%
|
283
N/A
|
517
+83%
|
(557)
N/A
|
(349)
+37%
|
468
N/A
|
459
-2%
|
601
+31%
|
268
-55%
|
1 201
+348%
|
353
-71%
|
(431)
N/A
|
(221)
+49%
|
(392)
-77%
|
717
N/A
|
142
-80%
|
(464)
N/A
|
(1 088)
-134%
|
(1 174)
-8%
|
(1 138)
+3%
|
(956)
+16%
|
(856)
+10%
|
(246)
+71%
|
(115)
+53%
|
(634)
-453%
|
(457)
+28%
|
(734)
-61%
|
(477)
+35%
|
(614)
-29%
|
(332)
+46%
|
(657)
-98%
|
(829)
-26%
|
21
N/A
|
489
+2 224%
|
(398)
N/A
|
(767)
-93%
|
(731)
+5%
|
(420)
+43%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
273
N/A
|
206
-25%
|
(125)
N/A
|
(266)
-112%
|
80
N/A
|
(483)
N/A
|
(687)
-42%
|
436
N/A
|
546
+25%
|
671
+23%
|
175
-74%
|
(136)
N/A
|
(89)
+34%
|
39
N/A
|
126
+227%
|
330
+162%
|
216
-34%
|
(2)
N/A
|
130
N/A
|
145
+11%
|
(46)
N/A
|
329
N/A
|
227
-31%
|
210
-7%
|
836
+297%
|
492
-41%
|
129
-74%
|
68
-47%
|
(135)
N/A
|
501
N/A
|
(167)
N/A
|
126
N/A
|
355
+181%
|
(244)
N/A
|
445
N/A
|
1 390
+213%
|
1 450
+4%
|
(1 174)
N/A
|
(1 121)
+5%
|
231
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(358)
N/A
|
432
N/A
|
973
+125%
|
(553)
N/A
|
(438)
+21%
|
213
N/A
|
(198)
N/A
|
(171)
+14%
|
(53)
+69%
|
(71)
-35%
|
(96)
-36%
|
(1 342)
-1 298%
|
(447)
+67%
|
484
N/A
|
257
-47%
|
614
+138%
|
(533)
N/A
|
(182)
+66%
|
582
N/A
|
1 196
+106%
|
1 103
-8%
|
1 470
+33%
|
1 177
-20%
|
1 061
-10%
|
1 078
+2%
|
268
-75%
|
426
+59%
|
119
-72%
|
200
+68%
|
1 276
+539%
|
735
-42%
|
458
-38%
|
993
+117%
|
(268)
N/A
|
(231)
+14%
|
783
N/A
|
1 555
+99%
|
(384)
N/A
|
(371)
+3%
|
650
N/A
|
|