Haseko Corp
TSE:1808
Cash Flow Statement
Cash Flow Statement
Haseko Corp
Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
5 898
|
6 806
|
18 966
|
18 577
|
13 694
|
18 673
|
17 287
|
17 307
|
19 814
|
11 704
|
12 478
|
13 401
|
18 053
|
30 721
|
32 986
|
35 734
|
35 618
|
42 306
|
48 343
|
56 831
|
70 105
|
68 849
|
72 638
|
71 122
|
70 491
|
78 256
|
82 861
|
92 777
|
90 447
|
101 021
|
122 953
|
121 241
|
96 960
|
87 155
|
73 590
|
70 866
|
81 851
|
81 825
|
77 379
|
87 342
|
94 044
|
|
Depreciation & Amortization |
90
|
1 177
|
4 329
|
4 309
|
4 222
|
4 122
|
3 993
|
3 848
|
3 772
|
3 841
|
3 616
|
3 408
|
3 174
|
2 915
|
2 969
|
3 024
|
3 092
|
3 119
|
4 055
|
4 155
|
4 308
|
4 572
|
5 876
|
6 060
|
6 219
|
6 285
|
4 303
|
4 291
|
4 301
|
4 389
|
6 552
|
6 849
|
5 027
|
4 955
|
5 094
|
5 469
|
5 872
|
6 098
|
6 231
|
6 382
|
6 941
|
|
Other Non-Cash Items |
1 880
|
4 256
|
3 406
|
3 498
|
4 283
|
5 785
|
5 997
|
6 582
|
6 488
|
13 037
|
12 960
|
12 607
|
7 435
|
747
|
271
|
491
|
5 542
|
4 419
|
4 131
|
4 043
|
1 139
|
9 853
|
9 483
|
14 221
|
16 126
|
10 856
|
9 377
|
3 238
|
5 965
|
(83)
|
(18 991)
|
(22 952)
|
(1 341)
|
2 039
|
2 438
|
2 427
|
2 139
|
5 490
|
5 999
|
3 987
|
4 414
|
|
Cash Taxes Paid |
242
|
87
|
838
|
720
|
916
|
1 092
|
979
|
999
|
994
|
889
|
1 100
|
1 183
|
1 305
|
1 877
|
3 175
|
3 674
|
4 265
|
3 795
|
4 344
|
3 888
|
4 446
|
4 441
|
11 497
|
11 301
|
14 734
|
14 705
|
22 325
|
21 293
|
26 050
|
26 192
|
29 757
|
36 468
|
40 746
|
40 794
|
21 305
|
10 622
|
23 347
|
24 614
|
25 036
|
28 126
|
30 565
|
|
Cash Interest Paid |
394
|
1 827
|
3 940
|
3 867
|
3 827
|
3 856
|
3 828
|
3 708
|
3 680
|
3 581
|
3 452
|
3 444
|
3 430
|
3 302
|
3 176
|
2 792
|
2 688
|
2 275
|
2 180
|
1 904
|
1 967
|
1 756
|
1 787
|
1 550
|
1 614
|
1 191
|
1 071
|
953
|
962
|
1 065
|
967
|
840
|
861
|
946
|
1 078
|
1 306
|
1 464
|
1 617
|
1 726
|
1 888
|
2 224
|
|
Change in Working Capital |
21 291
|
33 679
|
19 801
|
11 916
|
10 159
|
5 131
|
3 377
|
(13 358)
|
3 437
|
9 943
|
(31)
|
(6 513)
|
(7 673)
|
20 884
|
20 919
|
32 431
|
33 062
|
(9 859)
|
(14 156)
|
5 384
|
(41 081)
|
(17 641)
|
(33 460)
|
(44 077)
|
(10 377)
|
14 139
|
8 708
|
4 380
|
(18 107)
|
(48 656)
|
(85 037)
|
(72 074)
|
(64 803)
|
(109 412)
|
(80 397)
|
(46 885)
|
(42 270)
|
(27 958)
|
(68 981)
|
(149 620)
|
(73 634)
|
|
Cash from Operating Activities |
29 159
N/A
|
45 918
+57%
|
46 502
+1%
|
38 300
-18%
|
32 358
-16%
|
33 711
+4%
|
30 654
-9%
|
14 379
-53%
|
33 511
+133%
|
38 525
+15%
|
29 023
-25%
|
22 903
-21%
|
20 989
-8%
|
55 267
+163%
|
57 145
+3%
|
71 680
+25%
|
77 314
+8%
|
39 985
-48%
|
42 373
+6%
|
70 413
+66%
|
34 471
-51%
|
65 633
+90%
|
54 537
-17%
|
47 326
-13%
|
82 459
+74%
|
109 536
+33%
|
105 249
-4%
|
104 686
-1%
|
82 606
-21%
|
56 671
-31%
|
25 477
-55%
|
33 064
+30%
|
35 843
+8%
|
(15 263)
N/A
|
725
N/A
|
31 877
+4 297%
|
47 592
+49%
|
65 455
+38%
|
20 628
-68%
|
(51 909)
N/A
|
31 765
N/A
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
2 292
|
1 730
|
(1 663)
|
(1 904)
|
(2 176)
|
(2 181)
|
(2 163)
|
(2 134)
|
(2 112)
|
(2 108)
|
(2 009)
|
(2 115)
|
(2 001)
|
(1 652)
|
(2 038)
|
(1 923)
|
(3 917)
|
(3 880)
|
(5 127)
|
(13 403)
|
(12 443)
|
(18 870)
|
(25 560)
|
(17 963)
|
(18 247)
|
(24 146)
|
(23 023)
|
(26 719)
|
(35 274)
|
(28 581)
|
(32 182)
|
(30 103)
|
(26 402)
|
(25 061)
|
(18 847)
|
(29 818)
|
(36 376)
|
(26 806)
|
(28 658)
|
(35 447)
|
(33 934)
|
|
Other Items |
(2 138)
|
(1 847)
|
1 213
|
4 050
|
4 966
|
4 544
|
4 533
|
1 384
|
(543)
|
16 951
|
17 242
|
24 649
|
44 839
|
31 047
|
30 560
|
24 956
|
4 726
|
(187)
|
919
|
(2 720)
|
(20 921)
|
(11 931)
|
(14 748)
|
(10 092)
|
11 431
|
4 322
|
11 182
|
13 692
|
13 935
|
12 230
|
21 693
|
15 630
|
(15 739)
|
(12 161)
|
(1 224)
|
(5 954)
|
(5 918)
|
(4 795)
|
(13 482)
|
(19 999)
|
(20 906)
|
|
Cash from Investing Activities |
154
N/A
|
(117)
N/A
|
(450)
-285%
|
2 146
N/A
|
2 790
+30%
|
2 363
-15%
|
2 370
+0%
|
(750)
N/A
|
(2 655)
-254%
|
14 843
N/A
|
15 233
+3%
|
22 534
+48%
|
42 838
+90%
|
29 395
-31%
|
28 522
-3%
|
23 033
-19%
|
809
-96%
|
(4 067)
N/A
|
(4 208)
-3%
|
(16 123)
-283%
|
(33 364)
-107%
|
(30 801)
+8%
|
(40 308)
-31%
|
(28 055)
+30%
|
(6 816)
+76%
|
(19 824)
-191%
|
(11 841)
+40%
|
(13 027)
-10%
|
(21 339)
-64%
|
(16 351)
+23%
|
(10 489)
+36%
|
(14 473)
-38%
|
(42 141)
-191%
|
(37 222)
+12%
|
(20 071)
+46%
|
(35 772)
-78%
|
(42 294)
-18%
|
(31 601)
+25%
|
(42 140)
-33%
|
(55 446)
-32%
|
(54 840)
+1%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
6
|
5
|
(2)
|
(2)
|
(1)
|
(5 071)
|
(5 071)
|
(10 092)
|
(10 092)
|
(5 022)
|
(5 023)
|
(10 042)
|
(10 047)
|
(20 178)
|
(20 178)
|
(25 231)
|
(25 228)
|
(15 098)
|
(15 100)
|
(9)
|
(9)
|
(8)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4 502)
|
(4 505)
|
(4 506)
|
(9)
|
(5)
|
(4)
|
(5 448)
|
(12 853)
|
(21 524)
|
(17 201)
|
(3 087)
|
(5)
|
(3 538)
|
(3 538)
|
|
Net Issuance of Debt |
(33 059)
|
(21 128)
|
(7 413)
|
(3 323)
|
7 650
|
(21 556)
|
(21 392)
|
(10 938)
|
(27 279)
|
(16 587)
|
(15 878)
|
(22 528)
|
(16 793)
|
(42 972)
|
(42 979)
|
(49 783)
|
(41 459)
|
(23 037)
|
(42 486)
|
(53 066)
|
(10 706)
|
(11 207)
|
9 064
|
12 262
|
(37 981)
|
(34 869)
|
(23 081)
|
(18 674)
|
(19 234)
|
(17 515)
|
(14 930)
|
3 829
|
13 954
|
26 560
|
100 035
|
115 312
|
71 541
|
40 118
|
(6 061)
|
79 659
|
48 795
|
|
Cash Paid for Dividends |
94
|
94
|
(680)
|
(680)
|
(680)
|
(680)
|
(578)
|
(578)
|
(578)
|
(578)
|
(502)
|
(502)
|
(502)
|
(502)
|
(1 103)
|
(1 103)
|
(1 103)
|
(1 103)
|
(3 006)
|
(3 006)
|
(3 006)
|
(3 006)
|
(4 509)
|
(4 509)
|
(4 509)
|
(4 509)
|
(9 018)
|
(9 018)
|
(12 024)
|
(12 024)
|
(15 030)
|
(15 030)
|
(24 048)
|
(27 053)
|
(20 814)
|
(24 962)
|
(19 945)
|
(19 503)
|
(22 210)
|
(23 597)
|
(22 208)
|
|
Other |
(792)
|
(2 449)
|
(2 448)
|
(2 008)
|
(1 977)
|
(1 494)
|
(1 523)
|
(1 534)
|
(1 728)
|
(1 928)
|
(2 115)
|
(2 178)
|
(2 506)
|
(1 773)
|
(1 809)
|
(1 743)
|
(1 362)
|
(997)
|
(732)
|
(849)
|
(889)
|
(2 065)
|
(2 075)
|
(1 714)
|
(1 516)
|
(831)
|
(807)
|
(807)
|
(814)
|
(697)
|
(1 024)
|
(1 173)
|
(1 330)
|
(2 415)
|
(3 853)
|
(2 027)
|
(1 619)
|
(1 800)
|
(1 612)
|
(1 739)
|
(495)
|
|
Cash from Financing Activities |
(33 751)
N/A
|
(23 478)
+30%
|
(10 543)
+55%
|
(6 013)
+43%
|
4 992
N/A
|
(28 801)
N/A
|
(28 564)
+1%
|
(23 142)
+19%
|
(39 677)
-71%
|
(24 115)
+39%
|
(23 518)
+2%
|
(35 250)
-50%
|
(29 848)
+15%
|
(65 425)
-119%
|
(66 069)
-1%
|
(77 860)
-18%
|
(69 152)
+11%
|
(40 235)
+42%
|
(61 324)
-52%
|
(56 930)
+7%
|
(14 610)
+74%
|
(16 286)
-11%
|
2 475
N/A
|
6 034
+144%
|
(44 010)
N/A
|
(40 213)
+9%
|
(32 911)
+18%
|
(33 001)
0%
|
(36 577)
-11%
|
(34 742)
+5%
|
(30 993)
+11%
|
(12 379)
+60%
|
(11 428)
+8%
|
(8 356)
+27%
|
62 515
N/A
|
66 799
+7%
|
32 776
-51%
|
15 728
-52%
|
(29 888)
N/A
|
50 785
N/A
|
22 554
-56%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(56)
|
(70)
|
(80)
|
(63)
|
(59)
|
(45)
|
2
|
(5)
|
10
|
102
|
131
|
216
|
225
|
213
|
97
|
17
|
138
|
192
|
224
|
275
|
133
|
6
|
(351)
|
(816)
|
(854)
|
(158)
|
(24)
|
453
|
533
|
(168)
|
(52)
|
(97)
|
(562)
|
(385)
|
131
|
(359)
|
135
|
982
|
2 267
|
39
|
(421)
|
|
Net Change in Cash |
(4 494)
N/A
|
22 253
N/A
|
35 429
+59%
|
34 370
-3%
|
40 081
+17%
|
7 228
-82%
|
4 462
-38%
|
(9 518)
N/A
|
(8 811)
+7%
|
29 355
N/A
|
20 869
-29%
|
10 403
-50%
|
34 204
+229%
|
19 450
-43%
|
19 695
+1%
|
16 870
-14%
|
9 109
-46%
|
(4 125)
N/A
|
(22 935)
-456%
|
(2 365)
+90%
|
(13 370)
-465%
|
18 552
N/A
|
16 353
-12%
|
24 489
+50%
|
30 779
+26%
|
49 341
+60%
|
60 473
+23%
|
59 111
-2%
|
25 223
-57%
|
5 410
-79%
|
(16 057)
N/A
|
6 115
N/A
|
(18 288)
N/A
|
(61 226)
-235%
|
43 300
N/A
|
62 545
+44%
|
38 209
-39%
|
50 564
+32%
|
(49 133)
N/A
|
(56 531)
-15%
|
(942)
+98%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
31 451
N/A
|
47 648
+51%
|
44 839
-6%
|
36 396
-19%
|
30 182
-17%
|
31 530
+4%
|
28 491
-10%
|
12 245
-57%
|
31 399
+156%
|
36 417
+16%
|
27 014
-26%
|
20 788
-23%
|
18 988
-9%
|
53 615
+182%
|
55 107
+3%
|
69 757
+27%
|
73 397
+5%
|
36 105
-51%
|
37 246
+3%
|
57 010
+53%
|
22 028
-61%
|
46 763
+112%
|
28 977
-38%
|
29 363
+1%
|
64 212
+119%
|
85 390
+33%
|
82 226
-4%
|
77 967
-5%
|
47 332
-39%
|
28 090
-41%
|
(6 705)
N/A
|
2 961
N/A
|
9 441
+219%
|
(40 324)
N/A
|
(18 122)
+55%
|
2 059
N/A
|
11 216
+445%
|
38 649
+245%
|
(8 030)
N/A
|
(87 356)
-988%
|
(2 169)
+98%
|