Bifido Co Ltd
KOSDAQ:238200
Cash Flow Statement
Cash Flow Statement
Bifido Co Ltd
| Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||
| Net Income |
2 513
|
136
|
1 321
|
1 132
|
1 449
|
1 910
|
1 996
|
1 582
|
1 499
|
553
|
(83)
|
(553)
|
4 744
|
4 572
|
4 691
|
4 493
|
(456)
|
(135)
|
1 130
|
1 546
|
633
|
578
|
135
|
1 082
|
242
|
(1 586)
|
(3 634)
|
(5 395)
|
(4 126)
|
(1 626)
|
(247)
|
|
| Depreciation & Amortization |
1 861
|
1 433
|
1 434
|
1 470
|
1 516
|
1 583
|
1 596
|
1 609
|
1 626
|
1 643
|
1 685
|
1 720
|
1 752
|
1 763
|
1 754
|
1 746
|
1 719
|
1 722
|
1 716
|
1 729
|
1 770
|
1 779
|
1 824
|
1 873
|
1 894
|
1 918
|
1 945
|
1 931
|
1 947
|
1 966
|
1 963
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
296
|
394
|
545
|
685
|
539
|
577
|
485
|
404
|
314
|
229
|
175
|
118
|
|
| Other Non-Cash Items |
1 195
|
3 770
|
2 656
|
2 487
|
1 746
|
816
|
499
|
(41)
|
18
|
(173)
|
(332)
|
248
|
(5 436)
|
(5 485)
|
(5 576)
|
(4 723)
|
1 089
|
1 052
|
1 018
|
171
|
(192)
|
499
|
208
|
(816)
|
(147)
|
(42)
|
546
|
1 801
|
1 511
|
1 368
|
1 184
|
|
| Cash Taxes Paid |
155
|
400
|
408
|
498
|
505
|
575
|
603
|
623
|
609
|
139
|
13
|
(65)
|
(69)
|
3
|
23
|
1
|
1 805
|
1 862
|
2 092
|
2 308
|
555
|
313
|
(579)
|
(672)
|
(666)
|
(608)
|
45
|
(86)
|
(157)
|
(3)
|
198
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
7
|
10
|
12
|
9
|
10
|
10
|
10
|
10
|
9
|
9
|
14
|
18
|
24
|
28
|
28
|
26
|
24
|
21
|
270
|
178
|
177
|
294
|
174
|
|
| Change in Working Capital |
55
|
(477)
|
(451)
|
(336)
|
(519)
|
86
|
(310)
|
(499)
|
(1 245)
|
(240)
|
(83)
|
452
|
759
|
164
|
971
|
521
|
(767)
|
(490)
|
(1 825)
|
(1 570)
|
897
|
1 773
|
1 909
|
710
|
(254)
|
(5 523)
|
(570)
|
946
|
1 069
|
5 495
|
972
|
|
| Cash from Operating Activities |
5 623
N/A
|
4 861
-14%
|
4 959
+2%
|
4 753
-4%
|
4 192
-12%
|
4 395
+5%
|
3 781
-14%
|
2 650
-30%
|
1 898
-28%
|
1 783
-6%
|
1 187
-33%
|
1 867
+57%
|
1 819
-3%
|
1 013
-44%
|
1 841
+82%
|
2 036
+11%
|
1 585
-22%
|
2 148
+36%
|
2 039
-5%
|
1 876
-8%
|
3 108
+66%
|
4 628
+49%
|
4 076
-12%
|
2 849
-30%
|
1 735
-39%
|
(5 233)
N/A
|
(1 713)
+67%
|
(716)
+58%
|
400
N/A
|
7 203
+1 701%
|
3 873
-46%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 638)
|
(1 629)
|
(1 699)
|
(2 171)
|
(4 177)
|
(16 573)
|
(19 353)
|
(18 997)
|
(16 986)
|
(5 930)
|
(2 920)
|
(2 924)
|
(9 325)
|
(14 980)
|
(15 025)
|
(14 712)
|
(8 341)
|
(802)
|
(827)
|
(1 100)
|
(938)
|
(2 130)
|
(2 833)
|
(3 338)
|
(4 013)
|
(3 445)
|
(3 981)
|
(6 118)
|
(7 090)
|
(8 531)
|
(9 327)
|
|
| Other Items |
(5 977)
|
(3 996)
|
(3 995)
|
(16 756)
|
(10 811)
|
1 087
|
1 979
|
14 334
|
13 357
|
3 744
|
2 661
|
5 350
|
14 841
|
14 536
|
11 234
|
10 398
|
(1 897)
|
(5 591)
|
(1 583)
|
(4 319)
|
(3 289)
|
(323)
|
363
|
(11 353)
|
(13 410)
|
(2 648)
|
(5 825)
|
9 216
|
15 359
|
3 369
|
10 042
|
|
| Cash from Investing Activities |
(7 615)
N/A
|
(5 624)
+26%
|
(5 694)
-1%
|
(18 927)
-232%
|
(14 987)
+21%
|
(15 485)
-3%
|
(17 375)
-12%
|
(4 663)
+73%
|
(3 629)
+22%
|
(2 186)
+40%
|
(259)
+88%
|
2 426
N/A
|
5 516
+127%
|
(444)
N/A
|
(3 791)
-753%
|
(4 314)
-14%
|
(10 237)
-137%
|
(6 392)
+38%
|
(2 410)
+62%
|
(5 419)
-125%
|
(4 227)
+22%
|
(2 453)
+42%
|
(2 470)
-1%
|
(14 691)
-495%
|
(17 423)
-19%
|
(6 093)
+65%
|
(9 806)
-61%
|
3 098
N/A
|
8 269
+167%
|
(5 161)
N/A
|
716
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(2)
|
7 601
|
0
|
0
|
7 603
|
0
|
(477)
|
(1 152)
|
(1 152)
|
(1 152)
|
1 000
|
1 674
|
1 674
|
1 674
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
(600)
|
(600)
|
0
|
(631)
|
(51)
|
(71)
|
(94)
|
(88)
|
(95)
|
(103)
|
(110)
|
(115)
|
(115)
|
(119)
|
(116)
|
(119)
|
(128)
|
(135)
|
(152)
|
(169)
|
(178)
|
16 808
|
16 806
|
16 804
|
9 802
|
(6 500)
|
(4 493)
|
(4 479)
|
2 523
|
|
| Other |
0
|
0
|
0
|
(311)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(19)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
(602)
N/A
|
6 691
N/A
|
0
N/A
|
6 660
N/A
|
7 241
+9%
|
(71)
N/A
|
(572)
-702%
|
(1 239)
-117%
|
(1 247)
-1%
|
(1 255)
-1%
|
890
N/A
|
1 540
+73%
|
1 541
+0%
|
1 536
0%
|
(135)
N/A
|
(119)
+12%
|
(128)
-8%
|
(135)
-5%
|
(152)
-13%
|
(169)
-11%
|
(178)
-5%
|
16 808
N/A
|
16 806
0%
|
16 804
0%
|
9 802
-42%
|
(6 500)
N/A
|
(4 493)
+31%
|
(4 479)
+0%
|
2 523
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(253)
|
(72)
|
(140)
|
50
|
69
|
(84)
|
(41)
|
(16)
|
(31)
|
(35)
|
(7)
|
(9)
|
(12)
|
12
|
68
|
73
|
246
|
84
|
84
|
(0)
|
(166)
|
(74)
|
(114)
|
(8)
|
(18)
|
62
|
(18)
|
70
|
85
|
(129)
|
43
|
|
| Net Change in Cash |
(2 245)
N/A
|
(835)
+63%
|
(1 477)
-77%
|
(7 433)
-403%
|
(4 035)
+46%
|
(4 514)
-12%
|
(6 394)
-42%
|
(2 100)
+67%
|
(2 333)
-11%
|
(1 677)
+28%
|
(326)
+81%
|
3 029
N/A
|
8 214
+171%
|
2 121
-74%
|
(342)
N/A
|
(669)
-96%
|
(8 540)
-1 178%
|
(4 279)
+50%
|
(415)
+90%
|
(3 678)
-785%
|
(1 436)
+61%
|
1 932
N/A
|
1 315
-32%
|
4 958
+277%
|
1 101
-78%
|
5 541
+403%
|
(1 735)
N/A
|
(4 049)
-133%
|
4 261
N/A
|
(2 566)
N/A
|
7 155
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow |
3 985
N/A
|
3 232
-19%
|
3 260
+1%
|
2 582
-21%
|
16
-99%
|
(12 178)
N/A
|
(15 573)
-28%
|
(16 347)
-5%
|
(15 087)
+8%
|
(4 146)
+73%
|
(1 733)
+58%
|
(1 057)
+39%
|
(7 505)
-610%
|
(13 967)
-86%
|
(13 184)
+6%
|
(12 676)
+4%
|
(6 755)
+47%
|
1 346
N/A
|
1 212
-10%
|
776
-36%
|
2 170
+180%
|
2 498
+15%
|
1 243
-50%
|
(490)
N/A
|
(2 278)
-365%
|
(8 677)
-281%
|
(5 694)
+34%
|
(6 834)
-20%
|
(6 690)
+2%
|
(1 328)
+80%
|
(5 454)
-311%
|
|