Daiho Corp
TSE:1822
Cash Flow Statement
Cash Flow Statement
Daiho Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||
Net Income |
836
|
453
|
653
|
135
|
903
|
(102)
|
(259)
|
91
|
(1 625)
|
(430)
|
2 272
|
3 536
|
5 715
|
7 950
|
8 708
|
8 526
|
9 911
|
9 468
|
11 193
|
12 190
|
8 998
|
7 745
|
9 461
|
9 019
|
9 513
|
9 128
|
9 395
|
9 868
|
5 207
|
3 391
|
|
Depreciation & Amortization |
807
|
(41)
|
107
|
(109)
|
59
|
553
|
488
|
445
|
395
|
373
|
345
|
350
|
362
|
355
|
380
|
415
|
438
|
462
|
498
|
588
|
684
|
650
|
671
|
718
|
1 038
|
1 268
|
1 432
|
1 360
|
1 007
|
908
|
|
Other Non-Cash Items |
2 240
|
(718)
|
(495)
|
(1 546)
|
(916)
|
805
|
(499)
|
(743)
|
984
|
1 299
|
(6 943)
|
(7 289)
|
710
|
1 090
|
836
|
711
|
(18)
|
(179)
|
(138)
|
(56)
|
1 525
|
1 506
|
(885)
|
(766)
|
(22)
|
(865)
|
(859)
|
(77)
|
1 285
|
2 168
|
|
Cash Taxes Paid |
(774)
|
(84)
|
(156)
|
(11)
|
(2)
|
305
|
225
|
(143)
|
(127)
|
171
|
259
|
458
|
540
|
1 902
|
2 518
|
3 150
|
3 982
|
2 884
|
2 668
|
3 437
|
3 626
|
3 207
|
3 166
|
2 752
|
2 392
|
3 262
|
4 859
|
2 720
|
530
|
2 437
|
|
Cash Interest Paid |
(57)
|
(8)
|
40
|
(51)
|
(2)
|
221
|
185
|
173
|
164
|
165
|
150
|
93
|
63
|
64
|
53
|
50
|
41
|
34
|
34
|
34
|
34
|
34
|
36
|
41
|
66
|
69
|
52
|
59
|
61
|
52
|
|
Change in Working Capital |
3 080
|
4 242
|
(4 430)
|
(1 099)
|
587
|
(3 735)
|
(1 584)
|
1 978
|
(3 023)
|
(1 122)
|
8 330
|
940
|
(12 827)
|
145
|
4 965
|
(683)
|
(8 269)
|
582
|
3 456
|
(5 055)
|
(10 947)
|
(8 735)
|
(14 514)
|
(21 242)
|
(14 885)
|
100
|
(4 430)
|
1 590
|
5 357
|
(7 982)
|
|
Cash from Operating Activities |
6 963
N/A
|
3 936
-43%
|
(4 165)
N/A
|
(2 619)
+37%
|
633
N/A
|
(2 479)
N/A
|
(1 854)
+25%
|
1 771
N/A
|
(3 269)
N/A
|
120
N/A
|
4 004
+3 237%
|
(2 463)
N/A
|
(6 040)
-145%
|
9 540
N/A
|
14 889
+56%
|
8 969
-40%
|
2 062
-77%
|
10 333
+401%
|
15 009
+45%
|
7 667
-49%
|
260
-97%
|
1 166
+348%
|
(5 267)
N/A
|
(12 271)
-133%
|
(4 356)
+65%
|
9 631
N/A
|
5 538
-42%
|
12 741
+130%
|
12 856
+1%
|
(1 515)
N/A
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||
Capital Expenditures |
(148)
|
54
|
10
|
252
|
131
|
(473)
|
(583)
|
(501)
|
(313)
|
(282)
|
(277)
|
(326)
|
(277)
|
(396)
|
(774)
|
(707)
|
(1 315)
|
(1 857)
|
(1 907)
|
(2 122)
|
(2 233)
|
(1 784)
|
(1 373)
|
(6 373)
|
(7 381)
|
(2 921)
|
(2 172)
|
(1 444)
|
(1 325)
|
(1 946)
|
|
Other Items |
1 540
|
(303)
|
61
|
(2 619)
|
(2 642)
|
38
|
245
|
643
|
517
|
35
|
(123)
|
(311)
|
784
|
815
|
(372)
|
(495)
|
(306)
|
(10)
|
427
|
(2 369)
|
(1 233)
|
1 340
|
399
|
(645)
|
(1 511)
|
(169)
|
(22)
|
277
|
2 083
|
2 039
|
|
Cash from Investing Activities |
1 392
N/A
|
(249)
N/A
|
71
N/A
|
(2 367)
N/A
|
(2 511)
-6%
|
(435)
+83%
|
(338)
+22%
|
142
N/A
|
204
+44%
|
(247)
N/A
|
(400)
-62%
|
(637)
-59%
|
507
N/A
|
419
-17%
|
(1 146)
N/A
|
(1 202)
-5%
|
(1 621)
-35%
|
(1 867)
-15%
|
(1 480)
+21%
|
(4 491)
-203%
|
(3 466)
+23%
|
(444)
+87%
|
(974)
-119%
|
(7 018)
-621%
|
(8 892)
-27%
|
(3 090)
+65%
|
(2 194)
+29%
|
(1 167)
+47%
|
758
N/A
|
93
-88%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
3
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
3 278
|
3 274
|
(12)
|
5 405
|
5 407
|
(9)
|
(8)
|
(7)
|
(8)
|
(174)
|
(1 003)
|
(1 667)
|
(834)
|
(137)
|
(1 256)
|
(5 887)
|
(4 769)
|
(1 824)
|
(1 827)
|
(215)
|
|
Net Issuance of Debt |
(4 226)
|
1 537
|
1 536
|
7 694
|
4 845
|
(2 160)
|
(614)
|
(618)
|
(629)
|
(340)
|
(806)
|
(954)
|
3 311
|
77
|
(3 412)
|
(16)
|
(22)
|
(21)
|
(7)
|
(4)
|
(8)
|
(9)
|
(11)
|
8 164
|
14 065
|
(1 108)
|
(5 004)
|
2 725
|
718
|
(11)
|
|
Cash Paid for Dividends |
127
|
(63)
|
(63)
|
(63)
|
(63)
|
(62)
|
(62)
|
(64)
|
(64)
|
(64)
|
(64)
|
(150)
|
(149)
|
(223)
|
(224)
|
(429)
|
(429)
|
(772)
|
(774)
|
(1 292)
|
(1 290)
|
(1 273)
|
(1 277)
|
(1 689)
|
(1 680)
|
(1 980)
|
(1 995)
|
(4 261)
|
(4 256)
|
(4 071)
|
|
Other |
1
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(24)
|
(37)
|
(74)
|
(59)
|
(31)
|
(37)
|
(10)
|
(85)
|
(94)
|
(41)
|
(39)
|
(26)
|
(31)
|
(75)
|
(103)
|
(203)
|
(209)
|
(66)
|
10
|
|
Cash from Financing Activities |
(4 095)
N/A
|
1 474
N/A
|
1 473
0%
|
7 631
+418%
|
4 782
-37%
|
(2 222)
N/A
|
(679)
+69%
|
(686)
-1%
|
(696)
-1%
|
(409)
+41%
|
2 406
N/A
|
2 146
-11%
|
3 113
+45%
|
5 185
+67%
|
1 712
-67%
|
(485)
N/A
|
(496)
-2%
|
(810)
-63%
|
(874)
-8%
|
(1 564)
-79%
|
(2 342)
-50%
|
(2 988)
-28%
|
(2 148)
+28%
|
6 307
N/A
|
11 054
+75%
|
(9 078)
N/A
|
(11 971)
-32%
|
(3 569)
+70%
|
(5 431)
-52%
|
(4 287)
+21%
|
|
Change in Cash | |||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
287
|
(45)
|
(59)
|
(32)
|
(25)
|
(41)
|
(11)
|
21
|
138
|
174
|
(8)
|
29
|
98
|
44
|
(58)
|
(76)
|
15
|
61
|
(16)
|
(5)
|
(16)
|
(78)
|
(3)
|
53
|
123
|
163
|
176
|
372
|
90
|
65
|
|
Net Change in Cash |
4 547
N/A
|
5 116
+13%
|
(2 680)
N/A
|
2 613
N/A
|
2 879
+10%
|
(5 177)
N/A
|
(2 882)
+44%
|
1 248
N/A
|
(3 623)
N/A
|
(362)
+90%
|
6 002
N/A
|
(925)
N/A
|
(2 322)
-151%
|
15 188
N/A
|
15 397
+1%
|
7 206
-53%
|
(40)
N/A
|
7 717
N/A
|
12 639
+64%
|
1 607
-87%
|
(5 564)
N/A
|
(2 344)
+58%
|
(8 392)
-258%
|
(12 929)
-54%
|
(2 071)
+84%
|
(2 374)
-15%
|
(8 451)
-256%
|
8 377
N/A
|
8 273
-1%
|
(5 644)
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||
Free Cash Flow |
6 815
N/A
|
3 990
-41%
|
(4 155)
N/A
|
(2 367)
+43%
|
764
N/A
|
(2 952)
N/A
|
(2 437)
+17%
|
1 270
N/A
|
(3 582)
N/A
|
(162)
+95%
|
3 727
N/A
|
(2 789)
N/A
|
(6 317)
-126%
|
9 144
N/A
|
14 115
+54%
|
8 262
-41%
|
747
-91%
|
8 476
+1 035%
|
13 102
+55%
|
5 545
-58%
|
(1 973)
N/A
|
(618)
+69%
|
(6 640)
-974%
|
(18 644)
-181%
|
(11 737)
+37%
|
6 710
N/A
|
3 366
-50%
|
11 297
+236%
|
11 531
+2%
|
(3 461)
N/A
|